Modelon AB (SE:MODEL)
:MODEL
Top Page
Modelon AB
(MODEL)
Select Model
Select Model
Rating:45Neutral
Price Target:
kr9.50
▼(-17.39% Downside)
Action:ReiteratedDate:04/01/26
The score is mainly driven by weak financial performance—multi-year losses, negative gross profit, and sustained cash burn—partly offset by the no-debt balance sheet. Technicals are mixed with modest near-term strength but negative MACD and a longer-term downtrend versus the 200DMA. Valuation is constrained by a negative P/E and no dividend yield data.
Positive Factors
No-debt balance sheet
A no-debt capital structure materially lowers fixed financing costs and reduces insolvency risk, giving management flexibility to prioritize product development or customer investments. Over 2–6 months this aids runway management and reduces cash outflows tied to interest, preserving cash for strategic initiatives.
Negative Factors
Persistent deep losses
Multi-year net losses and negative gross profit indicate the core business is not covering direct costs, suggesting structural margin issues rather than temporary marketing spend. Over months this impairs reinvestment capacity, undermines path to sustainable profitability, and increases dependency on external funding.
Read all positive and negative factors
Positive Factors
Negative Factors
No-debt balance sheet
A no-debt capital structure materially lowers fixed financing costs and reduces insolvency risk, giving management flexibility to prioritize product development or customer investments. Over 2–6 months this aids runway management and reduces cash outflows tied to interest, preserving cash for strategic initiatives.
Read all positive factors
Modelon AB (MODEL) vs. iShares MSCI Sweden ETF (EWD)
Market Cap
kr173.13M
Dividend YieldN/A
Average Volume (3M)1.00K
Price to Earnings (P/E)―
Beta (1Y)0.49
Revenue GrowthN/A
EPS GrowthN/A
CountrySE
Employees75
SectorTechnology
Sector Strength88
IndustrySoftware - Application
Share Statistics
EPS (TTM)-0.28
Shares Outstanding18,224,707
10 Day Avg. Volume210
30 Day Avg. Volume1,002
Financial Highlights & Ratios
PEG Ratio0.13
Price to Book (P/B)5.80
Price to Sales (P/S)2.70
P/FCF Ratio0.00
Enterprise Value/Market CapN/A
Enterprise Value/RevenueN/A
Enterprise Value/Gross ProfitN/A
Enterprise Value/EbitdaN/A
Forecast
1Y Price TargetN/A
Price Target UpsideN/A
Rating ConsensusN/A
Number of Analyst Covering0
EPS Forecast (FY)N/A
Revenue Forecast (FY)kr90.90M
Modelon AB Business Overview & Revenue Model
Company Description
Modelon AB (publ) provides systems modeling and simulation software solutions in Sweden and internationally. Its flagship product is Modelon Impact, a cloud-native system simulation software platform with a browser-based interface, and models and ...
How the Company Makes Money
Modelon primarily makes money by licensing its modeling and simulation software and related model libraries to customers (typically engineering organizations) on a subscription or term-license basis. Revenue is generated from (1) software license ...
Modelon AB Financial Statement Overview
Summary
Income Statement
18
Very Negative
Balance Sheet
56
Neutral
Cash Flow
22
Negative
| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 71.50M | 83.61M | 79.00M | 67.58M | 68.85M |
| Gross Profit | -27.80M | -19.72M | -7.27M | -13.92M | -2.48M |
| EBITDA | -27.00M | -58.52M | -54.16M | -63.54M | -38.32M |
| Net Income | -32.60M | -59.45M | -55.60M | -64.83M | -28.50M |
Balance Sheet | |||||
| Total Assets | 79.10M | 120.96M | 105.21M | 160.26M | 212.65M |
| Cash, Cash Equivalents and Short-Term Investments | 42.10M | 62.63M | 58.99M | 111.86M | 169.40M |
| Total Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 45.80M | 74.45M | 51.31M | 50.43M | 39.55M |
| Stockholders Equity | 33.30M | 46.51M | 53.89M | 109.83M | 173.11M |
Cash Flow | |||||
| Free Cash Flow | 0.00 | -48.12M | -52.49M | -58.33M | -19.49M |
| Operating Cash Flow | -37.50M | -47.68M | -52.20M | -55.62M | -19.31M |
| Investing Cash Flow | -200.00K | -442.00K | -290.00K | -2.71M | -180.00K |
| Financing Cash Flow | 19.60M | 51.61M | -16.00K | -52.00K | 137.74M |
Modelon AB Peers Comparison
UnderperformOutperform
Sector (61)
SE:MODEL
Modelon AB
9.50
-1.70
-15.18%
DE:5TW
Litium AB
1.00
0.36
55.04%
DE:1XT
Xintela AB
0.01
>-0.01
-30.00%
DE:7I1
Checkin.com Group AB
0.28
-0.51
-64.43%
SE:FREJA
Freja eID Group AB
16.50
6.30
61.76%
SE:CDMIL
Codemill AB
14.75
-1.82
-10.98%
Glossary
BuyA stock rated as a "Buy" is expected to perform better than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock is likely to deliver higher returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
HoldA stock rated as a "Hold" is expected to perform in line with the overall market or a specific benchmark. This rating indicates that the stock is neither particularly compelling nor unfavorable for investment. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
SellA stock rated as a "Sell" is expected to perform worse than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock may deliver lower returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
Disclaimer
This AI Analyst Stock Report is automatically generated by our AI systems using advanced algorithms and publicly available financial, technical, and market data. While the information provided aims to be accurate and insightful, it is intended for informational purposes only and should not be considered financial advice. Any content created by an AI (Artificial Intelligence) system may contain inaccuracies and/or contain errors. Investing in stocks carries inherent risks, and past performance is not indicative of future results. This report does not account for your personal financial circumstances, objectives, or risk tolerance. Always conduct your own research or consult with a qualified financial advisor before making investment decisions. The analysis and recommendations provided are based on historical and current data and may not fully reflect future market conditions or unexpected developments. Neither the creators of this report nor its affiliated entities guarantee the accuracy, completeness, or reliability of the information presented. Use this report at your own discretion and risk.