Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-23.57%
-27.82%
-42.13%
-82.98%
-650.77%
121.39%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
-21.84%
-26.05%
-37.87%
-68.07%
-238.26%
179.58%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Amounts in SEK; 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 BeammWave AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
-328.48%
-328.48%
-328.48%
-328.48%
-328.48%
-328.48%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
-956.46%
-959.3%
-960.54%
-961.64%
-962.45%
-963.13%
Total Assets
SEK 139,737,003.00
SEK 109,387,566.27
SEK 75,126,763.31
SEK 37,676,521.65
-
-
Sector average
SEK 5,572,969,139.75
SEK 5,604,615,795.75
SEK 5,869,474,884.25
SEK 6,223,418,970.28
SEK 6,660,202,059.72
SEK 7,120,783,983.58
Net Income
-SEK 24,801,504.00
-SEK 32,445,750.82
-SEK 34,938,687.31
-SEK 38,393,488.04
-SEK 41,414,292.64
-SEK 44,298,929.80
Sector average
SEK 244,683,063.66
SEK 138,619,323.82
SEK 145,240,312.50
SEK 127,402,217.46
SEK 140,337,709.18
SEK 153,580,244.63
Valuation
SEK 425,077,261.36
SEK 556,093,328.04
SEK 598,820,197.29
SEK 658,032,623.72
SEK 709,806,715.60
SEK 759,247,010.22
Sector average
SEK 4,387,444,211.02
SEK 7,905,361,731.80
SEK 7,988,287,055.49
SEK 8,153,901,625.80
SEK 8,320,632,718.16
SEK 8,510,206,042.28
Stock Price
SEK 7.96
SEK 10.41
SEK 11.21
SEK 12.32
SEK 13.29
SEK 14.22
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
BeammWave AB (publ) (BEAMMW-B.ST) Financial Forecast | Equlion
