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)
QAIR.STthis companyQleanAir AB (publ)	SEK 19.10	10.48×	1.36×	0.64×	5.8×	284.6%	10.5%	9.5%	6.1%	13.0%	8.8%	23.1%	0.82×	1.84×	3.27×	0.56×	0.0%	6	1.49	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-
BALCO.STBalco Group AB	SEK 13.45	-11.16×	0.54×	0.31×	24.31×	877.9%	12.3%	-2.4%	-2.8%	-4.9%	-1.7%	2.7%	0.74×	11.9×	-0.93×	1.58×	0.0%	4	1.33	3	B-
DEDI.STDedicare AB (publ)	SEK 61.10	12.28×	1.4×	0.28×	4.95×	136.2%	24.3%	2.1%	2.3%	11.4%	6.8%	15.8%	0.09×	-1.39×	10.2×	1.4×	5.9%	5	2.8	4	A+
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-
OPTI.STOptiCept Technologies AB	SEK 1.76	-1.78×	0.58×	5.77×	-2.85×	-3686.4%	46.8%	-302.2%	-324.2%	-32.5%	-25.5%	-33.6%	0.17×	-0.61×	-9.53×	0.62×	0.0%	2	-12.7	1	D+
Peer median	—	12.28×	1.26×	0.44×	7.59×	170.7%	13.6%	2.1%	2.3%	6.9%	3.9%	8.0%	0.17×	-0.61×	4.22×	1.4×	2.8%	5	1.33	4	—