Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
-7.93%
-7.61%
-9.03%
-11.38%
-14.53%
-18.23%
ROA
-4.93%
-4.72%
-5.25%
-5.72%
-5.93%
-5.96%
Gross Margin
81.68%
81.68%
81.68%
81.68%
81.68%
81.68%
Sector average
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
Net Margin
-6.34%
-5.52%
-5.52%
-5.52%
-5.52%
-5.53%
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 ScandiDos AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Total Assets
SEK 65,974.00K
SEK 63,405.64K
SEK 63,647.95K
SEK 69,148.62K
SEK 74,605.30K
SEK 77,877.38K
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 3,435.00K
-SEK 3,052.84K
-SEK 3,336.71K
-SEK 3,797.80K
-SEK 4,263.59K
-SEK 4,547.17K
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 69,838.58K
SEK 62,068.76K
SEK 67,840.14K
SEK 77,214.76K
SEK 86,685.12K
SEK 92,450.63K
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 0.98
SEK 0.87
SEK 0.95
SEK 1.08
SEK 1.22
SEK 1.30
Sector average
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
ScandiDos AB (publ) (SDOS.ST) Financial Forecast | Equlion