Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
NIO.STthis companyNordic Iron Ore AB (publ)	SEK 2.74	-18.69×	1.45×	0×	-16.04×	-79.3%	0.0%	0.0%	0.0%	-7.7%	-8.2%	-19.0%	0.01×	1.94×	-150.96×	2.52×	0.0%	0	5.1	2	B-
ARCT.STArctic Minerals AB (publ)	SEK 6.26	-10.89×	1.87×	0×	-9.92×	-93.9%	0.0%	0.0%	0.0%	-17.3%	-16.3%	-10.0%	0×	0.98×	0×	5.11×	0.0%	2	17.65	2	C
AXIC-A.STaXichem AB	SEK 1.71	-6.9×	2.33×	6.68×	-10.38×	-2537.8%	-78.7%	-91.8%	-95.6%	-33.4%	-29.4%	-13.0%	0.09×	-0.14×	-143.48×	1.84×	0.0%	3	17.34	2	C
BEGR.STBE Group AB (publ)	SEK 25.00	-0.76×	0.42×	0.1×	-2.21×	89.7%	9.7%	-2.7%	-13.7%	-55.6%	-5.7%	-4.9%	0.71×	-1.34×	-4.42×	1.79×	0.0%	4	1.98	2	C
BOTX.STBotnia Gold AB (publ)	SEK 10.08	9.21×	2.14×	1.84×	4.12×	-4592.4%	27.1%	27.1%	20.0%	23.2%	23.9%	11.8%	0.01×	-0.57×	82.21×	2×	0.0%	6	7.4	4	A
KAKEL.STKakel Max AB (publ)	SEK 10.40	-19.13×	0.54×	0.15×	7.45×	7.5%	32.6%	-2.5%	-0.8%	-2.8%	-3.3%	38.4%	0.26×	1.45×	-3.55×	1.36×	0.0%	7	2.43	3	B-
Peer median	—	-6.9×	1.87×	0.15×	-2.21×	-93.9%	9.7%	-2.5%	-0.8%	-17.3%	-5.7%	-4.9%	0.09×	-0.14×	-3.55×	1.84×	0.0%	4	7.4	2	—