Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-55.3%
-168.52%
-995.04%
116.05%
59.58%
40.36%
30.41%
ROA
-37.89%
-106.08%
-105.03%
-107.92%
-115.44%
-117.69%
-119.16%
Gross Margin
-18.79%
46.7%
46.7%
46.7%
46.7%
46.7%
46.7%
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 Fluicell AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-138.82%
-35.08%
-36.36%
-36.52%
-36.66%
-36.75%
-36.8%
Total Assets
SEK 18,475.00K
SEK 25,010.00K
SEK 27,221.12K
SEK 28,921.91K
SEK 31,721.84K
SEK 33,795.57K
SEK 35,306.18K
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 8,332.00K
-SEK 23,063.51K
-SEK 27,428.86K
-SEK 30,294.06K
-SEK 35,002.40K
-SEK 38,554.43K
-SEK 41,171.89K
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 13,737.03K
SEK 16,337.11K
SEK 18,043.67K
SEK 20,848.04K
SEK 22,963.69K
SEK 24,522.70K
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 10.00
SEK 11.89
SEK 13.14
SEK 15.18
SEK 16.72
SEK 17.85
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
Fluicell AB (publ) (FLUI.ST) Financial Forecast | Equlion
