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)
PION-B.STthis companyPION Group AB (publ)	SEK 7.78	-1,177.27×	1.9×	0.18×	10.44×	44.0%	-0.4%	-0.4%	-0.0%	-0.2%	-3.2%	-2.4%	0.31×	1.19×	-3.5×	1.19×	0.0%	6	3.83	4	A-
AGES-B.STAGES Industri AB (publ)	SEK 43.00	18.43×	1.26×	0.44×	7.59×	170.7%	13.6%	3.3%	2.4%	6.9%	3.9%	11.6%	0.58×	2.33×	4.22×	1.15×	2.8%	7	1.8	4	A-
FERRO.STFerroamp AB (publ)	SEK 3.55	-7.38×	0.8×	1.77×	-4.01×	-831.5%	-49.6%	-49.6%	-24.1%	-11.0%	-20.4%	-30.8%	0.08×	0×	-13.38×	2.45×	0.0%	3	-0.89	2	C
FLEXQ.STFlexQube AB (publ)	SEK 26.00	-5.47×	3.37×	1.66×	-9.21×	-258.9%	-23.4%	-27.2%	-30.3%	-61.6%	-29.1%	-19.8%	0.86×	-0.46×	-13.63×	1.26×	0.0%	5	2.91	3	B+
HEGR.STHedera Group AB (publ)	SEK 0.61	-1.44×	0.13×	0.03×	22.77×	473.5%	-0.9%	-3.7%	-1.8%	-9.3%	-12.4%	-16.7%	0.29×	14.29×	-5.31×	0.67×	0.0%	2	1.98	3	B-
OGUN-B.STOgunsen AB (publ)	SEK 21.20	25.19×	5.58×	0.81×	11.44×	301.5%	3.9%	4.1%	3.2%	22.2%	20.1%	8.0%	0.11×	-1.02×	45.5×	1.76×	5.7%	5	0.81	4	A-
Peer median	—	-1.44×	1.26×	0.81×	7.59×	170.7%	-0.9%	-3.7%	-1.8%	-9.3%	-12.4%	-16.7%	0.29×	0×	-5.31×	1.26×	0.0%	5	1.8	3	—