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)
XPC.STthis companyXP Chemistries AB (publ)	SEK 0.16	-4.19×	0.97×	109.05×	-2.26×	-57.0%	39.0%	-3224.3%	-2602.6%	-23.1%	-23.0%	-25.7%	0×	1.68×	-406.67×	15.52×	0.0%	0	14.85	2	C
AERO.STSvenska Aerogel Holding AB (publ)	SEK 0.43	-0.96×	0.81×	6.51×	-0.93×	-409.6%	-229.1%	-677.5%	-676.7%	-84.4%	-82.4%	-85.1%	0.02×	0.31×	-74.1×	1.98×	0.0%	4	-12.72	1	C-
AXIC-A.STaXichem AB	SEK 1.71	-6.9×	2.33×	6.68×	-10.38×	-2537.8%	-78.7%	-91.8%	-95.6%	-33.4%	-29.4%	-13.0%	0.09×	-0.14×	-143.48×	1.84×	0.0%	3	17.34	2	C
ECO-B.STEcoRub AB (publ)	SEK 0.04	-4.44×	16.32×	4×	-8.27×	-17196.2%	-91.3%	-91.3%	-90.2%	-368.1%	-30.0%	-14.4%	2.39×	-0.9×	-32.9×	3.64×	0.0%	3	-3.91	1	D+
KAKEL.STKakel Max AB (publ)	SEK 10.40	-19.13×	0.54×	0.15×	7.45×	7.5%	32.6%	-2.5%	-0.8%	-2.8%	-3.3%	38.4%	0.26×	1.45×	-3.55×	1.36×	0.0%	7	2.43	3	B-
ORGC.STOrganoClick AB (publ)	SEK 0.47	-4.86×	11.75×	1.68×	-19.79×	-770.9%	14.0%	-29.7%	-34.3%	-239.6%	-31.4%	-5.9%	5.12×	-5.87×	-4.66×	0.45×	0.0%	3	-3.36	2	C
Peer median	—	-4.86×	2.33×	4×	-8.27×	-770.9%	-78.7%	-91.3%	-90.2%	-84.4%	-30.0%	-13.0%	0.26×	-0.14×	-32.9×	1.84×	0.0%	3	-3.36	2	—