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)
STW.STthis companySeaTwirl AB (publ)	SEK 23.10	-6.23×	1.92×	4,409.33×	-5.17×	-42.2%	-72683.1%	-72683.1%	-70806.5%	-30.8%	-31.7%	22.4%	0×	4.21×	-668.44×	1.16×	0.0%	3	-1.53	2	C
BOMILL.STBoMill AB	SEK 0.35	-5.84×	5.5×	4.54×	-4.97×	-3896.5%	-92.9%	-98.2%	-74.6%	-90.5%	-115.0%	-18.6%	0×	0.2×	-1,528.27×	1.69×	0.0%	4	-8.67	1	C-
DRIL.STDrillcon AB (publ)	SEK 3.72	3,710×	0.97×	0.42×	6.08×	-60.3%	86.2%	2.0%	0.0%	0.0%	0.5%	-23.5%	0.72×	2.06×	0.68×	1.45×	6.7%	5	1.76	3	B
FERRO.STFerroamp AB (publ)	SEK 3.41	-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 27.00	-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+
IMPC.STImpact Coatings AB (publ)	SEK 2.95	-2.71×	0.8×	2.62×	-2.65×	-234.5%	-107.4%	-108.5%	-97.0%	-29.7%	-27.0%	-38.5%	0.18×	0.23×	-102.6×	3.2×	0.0%	3	3.79	1	C-
Peer median	—	-5.47×	0.97×	1.77×	-4.01×	-258.9%	-49.6%	-49.6%	-30.3%	-29.7%	-27.0%	-23.5%	0.18×	0.2×	-13.63×	1.69×	0.0%	4	1.76	2	—