Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
83%
827.66%
92.93%
53.37%
37.35%
28.42%
ROA
-47.78%
-16.6%
-18.61%
-23.16%
-28.83%
-37.26%
Gross Margin
100%
100%
100%
100%
100%
100%
Sector average
16.85%
17.71%
17.71%
17.71%
17.71%
17.71%
Total Assets
SEK 110,603.00K
SEK 107,316.51K
SEK 102,148.16K
SEK 91,057.80K
SEK 78,127.99K
Amounts in SEK (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Alligator Bioscience AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
SEK 59,624.45K
Sector average
SEK 2,857,190.78K
SEK 2,900,240.60K
SEK 3,045,009.79K
SEK 3,280,286.42K
SEK 3,536,407.14K
SEK 3,762,908.71K
Net Income
-SEK 51,350.00K
-SEK 18,089.15K
-SEK 19,494.18K
-SEK 22,368.68K
-SEK 24,383.98K
-SEK 25,665.51K
Sector average
-SEK 2,851.32K
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
Valuation
SEK 1,202,095.20K
SEK 601,047.60K
SEK 647,732.50K
SEK 743,243.48K
SEK 810,205.53K
SEK 852,787.05K
Sector average
SEK 3,960,502.41K
SEK 5,151,301.60K
SEK 5,189,236.02K
SEK 5,317,343.69K
SEK 5,514,329.75K
SEK 5,636,782.17K
Stock Price
SEK 0.34
SEK 0.17
SEK 0.18
SEK 0.21
SEK 0.23
SEK 0.24
Sector average
SEK 57.22
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
Alligator Bioscience AB (publ) (ATORX.ST) Financial Forecast | Equlion
