Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-98.85%
-147.95%
-
100.63%
52.78%
36.54%
28.33%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
-76.13%
-91.26%
-137.76%
-167.91%
-173.08%
-179.61%
-185.99%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 Starbreeze AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
-122.16%
-202.78%
-202.78%
-202.78%
-202.78%
-202.78%
-202.78%
Net Margin
-180.7%
-259.62%
-260.18%
-260.65%
-260.52%
-260.4%
-260.26%
Total Assets
SEK 337,480.00K
SEK 228,072.00K
SEK 183,054.89K
SEK 191,641.73K
SEK 197,703.91K
SEK 204,022.70K
SEK 210,439.98K
Sector average
-
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
SEK 11,144,571.07K
Net Income
-SEK 399,315.00K
-SEK 258,070.89K
-SEK 283,174.30K
-SEK 314,580.09K
-SEK 336,948.28K
-SEK 360,771.88K
-SEK 385,421.93K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 207,928.10K
SEK 228,153.96K
SEK 253,457.65K
SEK 271,479.73K
SEK 290,674.44K
SEK 310,535.02K
Sector average
-
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
SEK 8,212,218.95K
Stock Price
-
SEK 0.13
SEK 0.14
SEK 0.16
SEK 0.17
SEK 0.18
SEK 0.19
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Starbreeze AB (publ) (STAR-A.ST) Financial Forecast | Equlion
