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)
ONEF.STthis companyOneflow AB (publ)	SEK 17.10	-14.89×	7.98×	4.46×	-304.05×	-1063.1%	33.9%	-29.5%	-30.0%	-53.6%	-45.7%	-7.1%	0.16×	11.79×	-47.58×	0.69×	0.0%	4	0.14	1	C-
ADVE.STAdvenica AB	SEK 18.20	51.84×	7.57×	4.26×	29.52×	-102.8%	53.6%	8.3%	8.2%	14.5%	11.9%	-0.3%	0.12×	-3.1×	6.71×	2.19×	0.5%	3	6.16	2	C
BIM.STBIMobject AB	SEK 4.14	-11.71×	4.42×	4.24×	-12.44×	-202.8%	-34.6%	-38.7%	-35.9%	-37.5%	-36.3%	-6.6%	0.01×	0.95×	-10,873.33×	1.99×	0.0%	3	3.97	1	D+
CAG.STCAG Group AB (publ)	SEK 87.40	15.82×	2.25×	0.89×	7.17×	259.8%	39.2%	7.5%	5.7%	14.2%	12.2%	11.1%	0.11×	-0.93×	19.5×	1.73×	3.9%	4	3.51	4	A
CX.STCombinedX AB (publ)	SEK 24.90	18.49×	1.46×	0.74×	6.22×	309.6%	20.0%	6.0%	4.0%	7.9%	6.5%	12.9%	0.32×	0.39×	4.09×	1.03×	3.7%	5	3.27	5	S-
G5EN.STG5 Entertainment AB (publ)	SEK 71.50	23.67×	1.55×	0.75×	3.22×	211.8%	60.2%	5.9%	3.2%	6.6%	12.0%	19.9%	0×	-1.4×	24.67×	4.28×	8.8%	7	6.24	4	A+
Peer median	—	18.49×	2.25×	0.89×	6.22×	211.8%	39.2%	6.0%	4.0%	7.9%	11.9%	11.1%	0.11×	-0.93×	6.71×	1.99×	3.7%	4	3.97	4	—