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)
SONE.STthis companySonetel AB (publ)	SEK 4.16	-34.5×	1.73×	1.16×	60.09×	51.3%	28.7%	2.0%	-3.4%	-5.1%	2.3%	15.8%	0.28×	7.59×	0.65×	0.34×	0.0%	3	2.3	3	B-
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+
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+
FRAG.STFragbite Group AB (publ)	SEK 6.24	5.92×	0.68×	0.31×	7.52×	-1043.2%	-56.8%	-64.2%	5.3%	11.4%	-96.7%	-90.8%	0×	-40.52×	0×	1.91×	0.0%	4	-5.89	4	A-
GPX.STGasporox AB (publ)	SEK 4.40	-9.12×	3.52×	2.22×	-50.51×	-749.3%	-10.9%	-25.3%	-24.4%	-38.8%	-22.5%	-17.9%	0.77×	-5.51×	-4.64×	1.67×	0.0%	3	1.16	1	D+
JLT.STJLT Mobile Computers AB (publ)	SEK 1.25	-24.8×	1.48×	0.47×	-18.8×	-166.8%	37.6%	-2.5%	-1.9%	-6.0%	-7.7%	9.5%	0×	7.04×	0×	1.96×	0.0%	2	2.14	2	C+
Peer median	—	-5.14×	2.9×	1.23×	-6.07×	-644.1%	-10.9%	-25.3%	-1.9%	-6.0%	-22.5%	-17.9%	0×	-0.55×	0×	1.67×	0.0%	3	2.14	2	—