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)
UTG.STthis companyUnlimited Travel Group UTG AB (publ)	SEK 19.55	12.86×	5.95×	0.28×	5.54×	-1185.0%	2.8%	3.5%	2.1%	46.3%	19.9%	6.3%	1.41×	0.43×	8.34×	0.83×	1.8%	4	2.12	2	B-
BONG.STBong AB (publ)	SEK 0.32	-4.76×	0.27×	0.08×	4.41×	1390.0%	15.4%	0.7%	-1.6%	-5.7%	1.3%	49.2%	0.67×	2.75×	0.33×	1.06×	0.0%	4	1.3	3	B-
ELON.STElon AB (publ)	SEK 48.80	-2.52×	0.68×	0.05×	9.51×	100.0%	5.9%	-1.2%	-2.1%	-27.0%	-8.7%	52.2%	0.64×	4.35×	-1.75×	1.08×	7.4%	6	3.12	3	B-
LAMM-B.STLammhults Design Group AB	SEK 28.50	-64.31×	0.81×	0.36×	6.77×	577.8%	35.2%	2.9%	-0.6%	-1.3%	-2.5%	18.2%	0.43×	1.84×	2.62×	0.92×	2.7%	4	1.62	3	B
OBAB.STOnline Brands Nordic AB (publ)	SEK 19.80	-30.34×	2.3×	0.96×	36.21×	-383.6%	56.3%	-2.1%	-3.1%	-7.5%	-4.0%	2.5%	0.21×	1.42×	-1.35×	1.41×	0.0%	6	3	2	C+
OXE.STOXE Marine AB (publ)	SEK 0.17	-4.28×	2.15×	1.43×	-9.73×	373.4%	-34.2%	-34.2%	-33.5%	-50.3%	-28.9%	-28.0%	0.67×	-1.9×	-42.61×	1.64×	0.0%	2	-4.3	2	B-
Peer median	—	-4.76×	0.81×	0.36×	6.77×	373.4%	15.4%	-1.2%	-2.1%	-7.5%	-4.0%	18.2%	0.64×	1.84×	-1.35×	1.08×	0.0%	4	1.62	3	—