Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-23.03%
-28.04%
-31.4%
-53.14%
-144.33%
307.65%
78.56%
ROA
-20.91%
-25.91%
-28.8%
-36.45%
-39.6%
-41.13%
-42.15%
Gross Margin
23.81%
33.48%
33.48%
33.48%
33.48%
33.48%
33.48%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
Net Margin
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for BrainCool AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-102.31%
-72.93%
-64.02%
-64.17%
-64.34%
-64.44%
-64.5%
Total Assets
SEK 192,378.28K
SEK 170,113.00K
SEK 129,786.99K
SEK 137,266.41K
SEK 147,449.01K
SEK 154,784.21K
SEK 159,984.29K
Sector average
-
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
SEK 1,806,991.80K
Net Income
-SEK 37,050.31K
-SEK 46,957.81K
-SEK 43,178.99K
-SEK 48,664.49K
-SEK 56,379.36K
-SEK 62,149.45K
-SEK 66,338.96K
Sector average
-
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
-SEK 13,704.11K
Valuation
-
SEK 233,767.87K
SEK 214,955.96K
SEK 242,264.16K
SEK 280,670.75K
SEK 309,395.69K
SEK 330,252.15K
Sector average
-
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
SEK 3,179,755.44K
Stock Price
-
SEK 0.59
SEK 0.54
SEK 0.61
SEK 0.71
SEK 0.78
SEK 0.84
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
BrainCool AB (publ) (BRAIN.ST) Financial Forecast | Equlion
