View Future GrowthModelon 과거 순이익 실적과거 기준 점검 0/6Modelon 의 수입은 연평균 -11%의 비율로 감소해 온 반면, Software 산업은 연평균 24.5%의 비율로 증가했습니다. 매출은 연평균 1%의 비율로 감소해 왔습니다.핵심 정보-11.03%순이익 성장률-3.77%주당순이익(EPS) 성장률Software 산업 성장률15.75%매출 성장률-1.02%자기자본이익률-125.27%순이익률-47.44%다음 순이익 업데이트21 Jul 2026최근 과거 실적 업데이트공시 • Dec 08+ 4 more updatesModelon AB (publ) to Report Q1, 2026 Results on Apr 24, 2026Modelon AB (publ) announced that they will report Q1, 2026 results on Apr 24, 2026공시 • Nov 30+ 4 more updatesModelon AB (publ) to Report Q3, 2025 Results on Oct 30, 2025Modelon AB (publ) announced that they will report Q3, 2025 results on Oct 30, 2025Reported Earnings • Nov 09Third quarter 2024 earnings releasedThird quarter 2024 results: Revenue: kr20.7m (up 8.4% from 3Q 2023). Net loss: kr18.8m (loss widened 62% from 3Q 2023). Revenue is forecast to grow 30% p.a. on average during the next 3 years, compared to a 15% growth forecast for the Software industry in Sweden.공시 • Nov 11Modelon AB (publ) to Report Fiscal Year 2024 Results on Feb 27, 2025Modelon AB (publ) announced that they will report fiscal year 2024 results on Feb 27, 2025모든 업데이트 보기Recent updates분석 기사 • Jun 12We Think Modelon (STO:MODEL) Needs To Drive Business Growth CarefullyJust because a business does not make any money, does not mean that the stock will go down. For example, biotech and...Board Change • May 20Less than half of directors are independentFollowing the recent departure of a director, there are only 2 independent directors on the board. The company's board is composed of: 2 independent directors. 5 non-independent directors. Independent Director Mikael Bluhme was the last independent director to join the board, commencing their role in 2024. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.공시 • Apr 22Modelon AB Introduces Ai Assistant Integrated into Modelon Impact Platform for System SimulationModelon announced an artificial intelligence (AI) assistant integrated into Modelon Impact, its flagship platform for system simulation. The AI assistant will help engineering teams get started easier, generate results faster, enable more collaboration, and achieve higher productivity in their daily work. The AI assistant uses commercial Large Language Models (LLMs) and has been trained with Modelon’s unique and proprietary simulation libraries, which have been built and refined for more than a decade. These libraries include a wide range of applications in different industry domains, covering data centers, building, thermal, energy, automotive, and aerospace. The AI assistant can suggest reference models and simulation components that are relevant for customers’ engineering problems. Users can get support in selecting parameters to study and optimize, helping them to reach faster and more accurate results. Troubleshooting of system models as well as compilation and simulation results now becomes simpler and faster, as the AI assistant provides easy-to-understand explanations in any language. This makes it easier for companies to introduce and onboard new collaborators into simulation projects, by lowering the need for senior expertise and prior simulation experience. The AI assistant is now available for select customers using the cloud-based version of Modelon Impact. As it builds on LLMs, it is a solution for combining generative AI technology with physics-based models, simulations, and proven numerical solvers. The AI assistant will continue to develop more simulation and domain knowledge, as Modelon launches innovation and industry-specific solutions. Customers can add their own domain knowledge in a way that preserves their intellectual property. The AI assistant complements the capabilities of the previously released Modelon Impact Code Studio, where expert users already have access to agentic AI support for advanced model design, simulation execution, experimentation, and evaluations.공시 • Dec 10Modelon AB (publ), Annual General Meeting, May 06, 2026Modelon AB (publ), Annual General Meeting, May 06, 2026. Location: lund Sweden공시 • Dec 08+ 4 more updatesModelon AB (publ) to Report Q1, 2026 Results on Apr 24, 2026Modelon AB (publ) announced that they will report Q1, 2026 results on Apr 24, 2026분석 기사 • Nov 08We're Keeping An Eye On Modelon's (STO:MODEL) Cash Burn RateJust because a business does not make any money, does not mean that the stock will go down. For example, although...공시 • May 06Modelon AB (Publ) Appoints Hilding Elmqvist to the BoardModelon AB (publ) at its annual general meeting on May 6, 2025, appoints Hilding Elmqvist to the board.분석 기사 • Apr 20Is Modelon (STO:MODEL) In A Good Position To Invest In Growth?There's no doubt that money can be made by owning shares of unprofitable businesses. For example, although...분석 기사 • Jan 04Is Modelon (STO:MODEL) In A Good Position To Deliver On Growth Plans?Even when a business is losing money, it's possible for shareholders to make money if they buy a good business at the...공시 • Nov 30+ 4 more updatesModelon AB (publ) to Report Q3, 2025 Results on Oct 30, 2025Modelon AB (publ) announced that they will report Q3, 2025 results on Oct 30, 2025공시 • Nov 11Modelon AB (publ), Annual General Meeting, May 06, 2025Modelon AB (publ), Annual General Meeting, May 06, 2025. Location: lund SwedenReported Earnings • Nov 09Third quarter 2024 earnings releasedThird quarter 2024 results: Revenue: kr20.7m (up 8.4% from 3Q 2023). Net loss: kr18.8m (loss widened 62% from 3Q 2023). Revenue is forecast to grow 30% p.a. on average during the next 3 years, compared to a 15% growth forecast for the Software industry in Sweden.New Risk • Oct 04New major risk - Shareholder dilutionThe company's shareholders have been substantially diluted in the past year. Increase in shares outstanding: 56% This is considered a major risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risks Less than 1 year of cash runway based on free cash flow trend (-kr50m free cash flow). Shares are highly illiquid. Shareholders have been substantially diluted in the past year (56% increase in shares outstanding). Minor Risk Market cap is less than US$100m (kr196.4m market cap, or US$19.1m).Board Change • Oct 02Less than half of directors are independentFollowing the recent departure of a director, there are only 2 independent directors on the board. The company's board is composed of: 2 independent directors. 3 non-independent directors. Independent Director Mikael Bluhme was the last independent director to join the board, commencing their role in 2024. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.공시 • Nov 11Modelon AB (publ) to Report Fiscal Year 2024 Results on Feb 27, 2025Modelon AB (publ) announced that they will report fiscal year 2024 results on Feb 27, 2025매출 및 비용 세부 내역Modelon가 돈을 벌고 사용하는 방법. 최근 발표된 LTM 실적 기준.순이익 및 매출 추이OM:MODEL 매출, 비용 및 순이익 (SEK Millions)날짜매출순이익일반관리비연구개발비31 Mar 2666-3123031 Dec 2571-3324030 Sep 2578-4228030 Jun 2582-5733031 Mar 2586-5436031 Dec 2484-5940030 Sep 2481-5944030 Jun 2480-5246031 Mar 2479-5247031 Dec 2379-5649030 Sep 2377-6150030 Jun 2374-6550031 Mar 2368-7051031 Dec 2268-6549030 Sep 2265-4743030 Jun 2263-4240031 Mar 2266-3537031 Dec 2169-2837030 Sep 2182-2538030 Jun 2192-1337031 Mar 21104-238031 Dec 201123390양질의 수익: MODEL 은(는) 현재 수익성이 없습니다.이익 마진 증가: MODEL는 현재 수익성이 없습니다.잉여현금흐름 대비 순이익 분석과거 순이익 성장 분석수익추이: MODEL은 수익성이 없으며 지난 5년 동안 손실이 연평균 11% 증가했습니다.성장 가속화: 현재 수익성이 없어 지난 1년간 MODEL의 수익 성장률을 5년 평균과 비교할 수 없습니다.수익 대 산업: MODEL은 수익성이 없어 지난 해 수익 성장률을 Software 업계(-11.1%)와 비교하기 어렵습니다.자기자본이익률높은 ROE: MODEL는 현재 수익성이 없으므로 자본 수익률이 음수(-125.27%)입니다.총자산이익률투하자본수익률우수한 과거 실적 기업을 찾아보세요7D1Y7D1Y7D1YSoftware 산업에서 과거 실적이 우수한 기업.View Financial Health기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/06/17 03:43종가2026/06/15 00:00수익2026/03/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Modelon AB (publ)는 2명의 분석가가 다루고 있습니다. 이 중 1명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Stefan WårdPareto SecuritiesJessica GrunewaldRedeye
공시 • Dec 08+ 4 more updatesModelon AB (publ) to Report Q1, 2026 Results on Apr 24, 2026Modelon AB (publ) announced that they will report Q1, 2026 results on Apr 24, 2026
공시 • Nov 30+ 4 more updatesModelon AB (publ) to Report Q3, 2025 Results on Oct 30, 2025Modelon AB (publ) announced that they will report Q3, 2025 results on Oct 30, 2025
Reported Earnings • Nov 09Third quarter 2024 earnings releasedThird quarter 2024 results: Revenue: kr20.7m (up 8.4% from 3Q 2023). Net loss: kr18.8m (loss widened 62% from 3Q 2023). Revenue is forecast to grow 30% p.a. on average during the next 3 years, compared to a 15% growth forecast for the Software industry in Sweden.
공시 • Nov 11Modelon AB (publ) to Report Fiscal Year 2024 Results on Feb 27, 2025Modelon AB (publ) announced that they will report fiscal year 2024 results on Feb 27, 2025
분석 기사 • Jun 12We Think Modelon (STO:MODEL) Needs To Drive Business Growth CarefullyJust because a business does not make any money, does not mean that the stock will go down. For example, biotech and...
Board Change • May 20Less than half of directors are independentFollowing the recent departure of a director, there are only 2 independent directors on the board. The company's board is composed of: 2 independent directors. 5 non-independent directors. Independent Director Mikael Bluhme was the last independent director to join the board, commencing their role in 2024. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
공시 • Apr 22Modelon AB Introduces Ai Assistant Integrated into Modelon Impact Platform for System SimulationModelon announced an artificial intelligence (AI) assistant integrated into Modelon Impact, its flagship platform for system simulation. The AI assistant will help engineering teams get started easier, generate results faster, enable more collaboration, and achieve higher productivity in their daily work. The AI assistant uses commercial Large Language Models (LLMs) and has been trained with Modelon’s unique and proprietary simulation libraries, which have been built and refined for more than a decade. These libraries include a wide range of applications in different industry domains, covering data centers, building, thermal, energy, automotive, and aerospace. The AI assistant can suggest reference models and simulation components that are relevant for customers’ engineering problems. Users can get support in selecting parameters to study and optimize, helping them to reach faster and more accurate results. Troubleshooting of system models as well as compilation and simulation results now becomes simpler and faster, as the AI assistant provides easy-to-understand explanations in any language. This makes it easier for companies to introduce and onboard new collaborators into simulation projects, by lowering the need for senior expertise and prior simulation experience. The AI assistant is now available for select customers using the cloud-based version of Modelon Impact. As it builds on LLMs, it is a solution for combining generative AI technology with physics-based models, simulations, and proven numerical solvers. The AI assistant will continue to develop more simulation and domain knowledge, as Modelon launches innovation and industry-specific solutions. Customers can add their own domain knowledge in a way that preserves their intellectual property. The AI assistant complements the capabilities of the previously released Modelon Impact Code Studio, where expert users already have access to agentic AI support for advanced model design, simulation execution, experimentation, and evaluations.
공시 • Dec 10Modelon AB (publ), Annual General Meeting, May 06, 2026Modelon AB (publ), Annual General Meeting, May 06, 2026. Location: lund Sweden
공시 • Dec 08+ 4 more updatesModelon AB (publ) to Report Q1, 2026 Results on Apr 24, 2026Modelon AB (publ) announced that they will report Q1, 2026 results on Apr 24, 2026
분석 기사 • Nov 08We're Keeping An Eye On Modelon's (STO:MODEL) Cash Burn RateJust because a business does not make any money, does not mean that the stock will go down. For example, although...
공시 • May 06Modelon AB (Publ) Appoints Hilding Elmqvist to the BoardModelon AB (publ) at its annual general meeting on May 6, 2025, appoints Hilding Elmqvist to the board.
분석 기사 • Apr 20Is Modelon (STO:MODEL) In A Good Position To Invest In Growth?There's no doubt that money can be made by owning shares of unprofitable businesses. For example, although...
분석 기사 • Jan 04Is Modelon (STO:MODEL) In A Good Position To Deliver On Growth Plans?Even when a business is losing money, it's possible for shareholders to make money if they buy a good business at the...
공시 • Nov 30+ 4 more updatesModelon AB (publ) to Report Q3, 2025 Results on Oct 30, 2025Modelon AB (publ) announced that they will report Q3, 2025 results on Oct 30, 2025
공시 • Nov 11Modelon AB (publ), Annual General Meeting, May 06, 2025Modelon AB (publ), Annual General Meeting, May 06, 2025. Location: lund Sweden
Reported Earnings • Nov 09Third quarter 2024 earnings releasedThird quarter 2024 results: Revenue: kr20.7m (up 8.4% from 3Q 2023). Net loss: kr18.8m (loss widened 62% from 3Q 2023). Revenue is forecast to grow 30% p.a. on average during the next 3 years, compared to a 15% growth forecast for the Software industry in Sweden.
New Risk • Oct 04New major risk - Shareholder dilutionThe company's shareholders have been substantially diluted in the past year. Increase in shares outstanding: 56% This is considered a major risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risks Less than 1 year of cash runway based on free cash flow trend (-kr50m free cash flow). Shares are highly illiquid. Shareholders have been substantially diluted in the past year (56% increase in shares outstanding). Minor Risk Market cap is less than US$100m (kr196.4m market cap, or US$19.1m).
Board Change • Oct 02Less than half of directors are independentFollowing the recent departure of a director, there are only 2 independent directors on the board. The company's board is composed of: 2 independent directors. 3 non-independent directors. Independent Director Mikael Bluhme was the last independent director to join the board, commencing their role in 2024. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
공시 • Nov 11Modelon AB (publ) to Report Fiscal Year 2024 Results on Feb 27, 2025Modelon AB (publ) announced that they will report fiscal year 2024 results on Feb 27, 2025