Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
26.11%
38.99%
36.11%
33.21%
29.59%
25.39%
20.97%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
15.57%
22.71%
21.54%
21.48%
19.71%
17.56%
15.16%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
-35.3%
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 Firefly AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
40.73%
40.63%
40.63%
40.63%
40.63%
40.63%
40.63%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
9.45%
10.79%
10.79%
10.79%
10.79%
10.79%
10.79%
Total Assets
SEK 307,752.00K
SEK 268,572.00K
SEK 331,743.11K
SEK 452,291.43K
SEK 589,307.45K
SEK 729,696.85K
SEK 858,660.05K
Sector average
-
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
SEK 30,027,346.26K
Net Income
SEK 47,560.00K
SEK 65,448.71K
SEK 64,652.75K
SEK 84,186.70K
SEK 102,649.08K
SEK 115,838.27K
SEK 120,425.07K
Sector average
-
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
SEK 1,714,071.25K
Valuation
-
SEK 1,133,411.80K
SEK 1,160,095.93K
SEK 1,184,645.09K
SEK 1,207,305.90K
SEK 1,229,090.15K
SEK 1,251,616.38K
Sector average
-
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
SEK 18,910,524.31K
Stock Price
-
SEK 188.86
SEK 193.30
SEK 197.39
SEK 201.17
SEK 204.80
SEK 208.55
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Firefly AB (publ) (FIRE.ST) Financial Forecast | Equlion
