Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-27.93%
-31.38%
-44.48%
-82.39%
-468.11%
127.18%
ROA
-21.9%
-23.68%
-26.04%
-26.57%
-26.57%
-26.58%
Total Assets
SEK 769,346.00K
SEK 615,601.00K
SEK 615,601.00K
SEK 615,601.00K
SEK 615,601.00K
SEK 615,601.00K
Sector average
SEK 2,857,190.78K
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
Net Income
-SEK 171,443.00K
-SEK 164,010.06K
-SEK 160,329.42K
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Xspray Pharma AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-SEK 163,571.58K
-SEK 163,584.41K
-SEK 163,618.90K
Sector average
-SEK 2,851.32K
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
Valuation
SEK 1,491,251.25K
SEK 1,426,597.81K
SEK 1,394,582.76K
SEK 1,422,783.76K
SEK 1,422,895.36K
SEK 1,423,195.38K
Sector average
SEK 3,960,502.41K
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
Stock Price
SEK 31.45
SEK 30.09
SEK 29.41
SEK 30.01
SEK 30.01
SEK 30.01
Sector average
SEK 57.22
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
Xspray Pharma AB (publ) (XSPRAY.ST) Financial Forecast | Equlion
