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)
ORRON.STthis companyOrrön Energy AB (publ)	SEK 8.62	-5.33×	0.44×	4.84×	-40.79×	-30.1%	-15.9%	-77.9%	-91.0%	-8.3%	-4.6%	-6.9%	0.33×	-15.81×	-3.88×	5.21×	0.0%	3	1.58	3	B
CLIME-B.STClimeon AB (publ)	SEK 2.54	-1.01×	0.72×	10.82×	-1.65×	-129.9%	-700.0%	-905.1%	-1069.5%	-71.4%	-57.1%	-30.1%	0.05×	0.16×	-164.94×	3.45×	0.0%	2	-5.85	1	C-
EOLU-B.STEolus Aktiebolag (publ)	SEK 49.60	-3.1×	0.94×	0.27×	-3.29×	247.1%	-8.6%	-8.6%	-8.8%	-30.2%	-16.2%	166.2%	0.48×	0.01×	-3.36×	5.21×	5.2%	5	3.43	2	B-
GIGA.STGigasun AB (publ)	SEK 0.74	-18.77×	0.29×	0.69×	10.46×	-8159.8%	18.2%	18.2%	-3.5%	-1.5%	1.2%	-49.3%	2.53×	9.36×	0.45×	0.31×	0.0%	5	-0.34	2	C
MINEST.STMinesto AB (publ)	SEK 0.93	-4.34×	0.25×	0×	-2.28×	-63.6%	0.0%	0.0%	0.0%	-5.8%	-6.1%	-42.4%	0×	1.74×	-17.2×	3.57×	0.0%	1	5.95	1	C-
SIVI.STSiljansvik AB (publ)	SEK 120.20	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	-3.72×	0.5×	0.48×	-1.97×	-96.7%	-4.3%	-4.3%	-6.2%	-18.0%	-11.1%	-36.2%	0.26×	0.95×	-10.28×	3.51×	0.0%	4	1.54	2	—