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)
RPLAN.STthis companyRanplan Group AB	SEK 0.51	-2.37×	-34.23×	1.79×	-2.46×	-703.6%	99.8%	-83.6%	-75.5%	1447.1%	-216.4%	-46.8%	-6.83×	-0.32×	-11.7×	1.88×	0.0%	4	-29.76	2	C
CHARGE.STChargePanel AB (publ)	SEK 2.37	-5.14×	7.87×	5.57×	-6.07×	-644.1%	-14.1%	-99.1%	-107.8%	-152.3%	-76.1%	-20.9%	0.84×	-0.25×	-10.32×	1.06×	0.0%	3	4.99	1	D+
COMPDM.STCompodium International AB (publ)	SEK 6.00	-2.01×	0.74×	0.68×	3.01×	-525.9%	5.3%	-36.3%	-33.6%	-36.9%	-31.0%	1.2%	0.01×	-0.66×	-36.05×	0.62×	0.0%	4	-1.83	2	C+
DIVIO-B.STDivio Technologies AB (publ)	SEK 0.05	-5.13×	13.99×	1.17×	94.09×	-4093.6%	55.3%	-16.7%	-22.8%	-273.4%	-200.9%	-27.6%	0×	-23.15×	-2.86×	0.64×	0.0%	4	-5.17	1	C-
FLOWS.STFlowscape Technology AB (publ)	SEK 3.14	25×	2.9×	1.23×	4.22×	1310.9%	25.0%	6.6%	4.9%	11.7%	15.5%	-8.2%	0×	-0.55×	0×	0.92×	0.0%	5	2.35	3	B+
LOLOYAL.STLoyal Solutions A/S	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	-3.57×	5.38×	1.2×	3.62×	-585.0%	15.2%	-26.5%	-28.2%	-94.6%	-53.6%	-14.6%	0.01×	-0.61×	-6.59×	0.78×	0.0%	4	0.26	2	—