OM:MODEL - Analysts future estimates and past financials data (SEK Millions)
Date
Revenue
Earnings
Free Cash Flow
Cash from Op
Avg. No. Analysts
12/31/2028
108
5
N/A
12
1
12/31/2027
88
-7
N/A
-3
1
12/31/2026
70
-15
N/A
-18
1
6/30/2026
64
-21
-36
-35
N/A
3/31/2026
66
-31
-43
-42
N/A
12/31/2025
71
-33
-38
-37
N/A
9/30/2025
78
-42
-40
-40
N/A
6/30/2025
82
-57
-41
-41
N/A
3/31/2025
86
-54
-41
-41
N/A
12/31/2024
84
-59
-48
-48
N/A
9/30/2024
81
-59
-55
-55
N/A
6/30/2024
80
-52
-50
-49
N/A
3/31/2024
79
-52
-55
-55
N/A
12/31/2023
79
-56
-52
-52
N/A
9/30/2023
77
-61
-52
-49
N/A
6/30/2023
74
-65
-58
-57
N/A
3/31/2023
68
-70
-48
-46
N/A
12/31/2022
68
-65
-58
-56
N/A
9/30/2022
65
-47
-56
-56
N/A
6/30/2022
63
-42
-45
-43
N/A
3/31/2022
66
-35
-36
-35
N/A
12/31/2021
69
-28
-19
-19
N/A
9/30/2021
82
-25
-15
-14
N/A
6/30/2021
92
-13
-9
-8
N/A
3/31/2021
104
-2
1
1
N/A
12/31/2020
112
3
-2
-1
N/A
Analyst Future Growth Forecasts
Earnings vs Savings Rate: MODEL is forecast to remain unprofitable over the next 3 years.
Earnings vs Market: MODEL is forecast to remain unprofitable over the next 3 years.
High Growth Earnings: MODEL is forecast to remain unprofitable over the next 3 years.
Revenue vs Market: MODEL's revenue (21.4% per year) is forecast to grow faster than the Swedish market (-1.5% per year).
High Growth Revenue: MODEL's revenue (21.4% per year) is forecast to grow faster than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: Insufficient data to determine if MODEL's Return on Equity is forecast to be high in 3 years time
Discover growth companies
7D
1Y
7D
1Y
7D
1Y
Company Analysis and Financial Data Status
Data
Last Updated (UTC time)
Company Analysis
2026/07/31 20:38
End of Day Share Price
2026/07/31 00:00
Earnings
2026/06/30
Annual Earnings
2025/12/31
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
* Example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.
Analyst Sources
Modelon AB (publ) is covered by 2 analysts. 1 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.