MODEL Stock Financial Analysis - Modelon AB (publ) (OM) Stock

Overview

Modelon AB (publ), based in Sweden, operates primarily in the software industry, focusing on developing system simulation solutions. The company specializes in providing advanced modeling and simulation software that aids organizations in innovation and decision-making processes, particularly within the automotive, aerospace, and energy sectors. Key projects often involve integrative simulation platforms that enhance the efficiency and performance of complex systems for these high-tech industries. Modelon is recognized for its open-standard technologies and solutions that not only support product development but also enable robust predictive analysis capabilities. This empowers businesses to accelerate product development cycles, optimize performance, and effectively manage technological complexities, thus bolstering their competitive edge in dynamic markets.

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The revenue for Modelon AB (publ) as of 30 June 2025 is 82.21 MM.
The operating income for Modelon AB (publ) as of 30 June 2025 is -53.31 MM.
The net income for Modelon AB (publ) as of 30 June 2025 is -56.55 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2025-06-30	82.21	-53.31	-56.55
2025-03-31	85.71	-55.11	-54.24
2024-12-31	83.61	-61.21	-59.45
2024-09-30	81.50	-54.07	-58.80
2024-06-30	80.19	-51.87	-51.60
2024-03-31	79.30	-53.07	-51.70
2023-12-31	79.00	-57.17	-55.60
2023-09-30	76.89	-59.25	-60.83
2023-06-30	73.78	-65.45	-65.12
2023-03-31	67.78	-70.45	-70.12
2022-12-31	67.58	-64.65	-64.83
2022-09-30	64.75	-58.24	-47.40
2022-06-30	62.75	-53.34	-42.30
2022-03-31	66.05	-45.55	-34.70
2021-12-31	68.85	-39.45	-28.50
2021-09-30	81.82	-24.22	-25.11
2021-06-30	92.42	-11.72	-12.91
2021-03-31	104.42	-0.62	-2.41
2020-12-31	112.42	4.48	3.29

Income Statement: EPS

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2025-06-30
2025-03-31	-3.48	-3.48
2024-12-31	-4.23	-4.23
2024-09-30	-4.70	-4.70
2024-06-30	-4.68	-4.68
2024-03-31	-4.70	-4.70
2023-12-31	-5.05	-5.05
2023-09-30	-5.52	-5.52
2023-06-30	-5.91	-5.91
2023-03-31	-6.36	-6.36
2022-12-31	-5.88	-5.88
2022-09-30	-4.30	-4.30
2022-06-30	-3.84	-3.84
2022-03-31	-2.93	-2.93
2021-12-31	-2.59	-2.59
2021-09-30	-2.28	-2.28
2021-06-30	-1.17	-1.17
2021-03-31	-0.22	-0.22
2020-12-31

Cash Flow: Operations, Investing, Financing

The cash from operating activities for Modelon AB (publ) as of 30 June 2025 is -40.58 MM.
The cash from investing activities for Modelon AB (publ) as of 30 June 2025 is -0.14 MM.
The cash from financing activities for Modelon AB (publ) as of 30 June 2025 is 51.61 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2025-06-30	-40.58	-0.14	51.61
2025-03-31	-40.58	-0.24	51.61
2024-12-31	-47.68	-0.44	51.61
2024-09-30	-55.00	-0.39	51.58
2024-06-30	-49.30	-0.39	-0.02
2024-03-31	-54.50	-0.39	-0.02
2023-12-31	-52.20	-0.29	-0.02
2023-09-30	-48.62	-0.32	0.05
2023-06-30	-56.91	-1.22	-0.05
2023-03-31	-46.22	-2.12	-0.05
2022-12-31	-55.62	-2.71	-0.05
2022-09-30	-56.31	-2.58	-0.06
2022-06-30	-42.91	-1.78	-0.06
2022-03-31	-35.11	-0.88	137.74
2021-12-31	-19.31	-0.18	137.74
2021-09-30	-13.54	-0.04	137.42
2021-06-30	-7.74	-0.44	154.72
2021-03-31	1.46	-0.44	20.02
2020-12-31	-0.64	-0.94	20.02

Valuation Metrics : PE, PriceToBook, PriceToTBV

The p/e for Modelon AB (publ) as of 30 June 2025 is -3.37.
The p/book for Modelon AB (publ) as of 30 June 2025 is 4.89.
The p/tbv for Modelon AB (publ) as of 30 June 2025 is 4.89.

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2025-06-30	-3.37	4.89	4.89
2025-03-31	-3.54	4.52	4.52
2024-12-31	-3.34	3.25	3.25
2024-09-30	-3.34	3.25	3.25
2024-06-30	-2.88	3.71	3.71
2024-03-31	-2.67	2.76	2.76
2023-12-31	-2.45	2.19	2.19
2023-09-30	-2.28	1.87	1.87
2023-06-30	-1.93	1.58	1.58
2023-03-31	-1.79	1.37	1.37
2022-12-31	-3.14	1.16	1.16
2022-09-30	-2.65	0.98	0.98
2022-06-30	-2.97	0.87	0.87
2022-03-31	-3.62	0.78	0.78
2021-12-31	-5.92	0.85	0.86
2021-09-30	-5.00	0.72	0.72
2021-06-30	-9.73	0.68	0.68
2021-03-31	-54.41	2.21	2.23
2020-12-31

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

The ebit/ev for Modelon AB (publ) as of 30 June 2025 is -0.46.
The ebit (3y)/ev for Modelon AB (publ) as of 30 June 2025 is -0.48.

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2025-06-30	-0.46	-0.48
2025-03-31	-0.41	-0.41
2024-12-31	-0.41	-0.41
2024-09-30	-0.41	-0.41
2024-06-30	-0.45	-0.49
2024-03-31	-0.50	-0.48
2023-12-31	-0.86	-0.68
2023-09-30	-1.11	-0.75
2023-06-30	-1.85	-1.24
2023-03-31	-4.45	-2.49
2022-12-31	-2.69	-1.28
2022-09-30	38.44	18.28
2022-06-30	2.36	0.97
2022-03-31	1.42	0.49
2021-12-31	0.69	0.23
2021-09-30	0.42	0.14
2021-06-30	0.19	0.06
2021-03-31	-0.03	-0.01
2020-12-31	0.00	0.00

Management Effectiveness

The roa for Modelon AB (publ) as of 30 June 2025 is -0.64.
The roe for Modelon AB (publ) as of 30 June 2025 is -2.05.
The roic for Modelon AB (publ) as of 30 June 2025 is -1.45.
The croic for Modelon AB (publ) as of 30 June 2025 is 0.24.
The ocroic for Modelon AB (publ) as of 30 June 2025 is -1.09.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2025-06-30	-0.64	-2.05	-1.45	0.24	-1.09
2025-03-31	-0.65	-1.48	-1.28	0.08	-1.03
2024-12-31	-0.51	-0.87	-0.97	-0.07	-0.91
2024-09-30	-0.45	-0.87	-1.87	-1.83	-1.79
2024-06-30	-0.35	-0.56	-1.29	-1.37	-1.36
2024-03-31	-0.35	-0.51	-1.03	-0.98	-0.97
2023-12-31	-0.37	-0.47	-0.90	-0.72	-0.72
2023-09-30	-0.35	-0.45	-0.82	-0.72	-0.71
2023-06-30	-0.35	-0.45	-0.82	-0.72	-0.71
2023-03-31	-0.35	-0.44	-0.77	-0.52	-0.50
2022-12-31	-0.23	-0.27	-0.37	-0.45	-0.44
2022-09-30	-0.23	-0.27	-0.37	-0.45	-0.44
2022-06-30	-0.19	-0.23	-0.29	-0.30	-0.30
2022-03-31	-0.35	-0.61	-0.22	0.64	-0.22
2021-12-31			-0.14	0.71	-0.08
2021-09-30			-0.14	0.71	-0.08
2021-06-30			-0.07	0.79	-0.04
2021-03-31			-0.04	0.34	0.03
2020-12-31

Gross Margins

The gross margin for Modelon AB (publ) as of 30 June 2025 is -0.22.
The net margin for Modelon AB (publ) as of 30 June 2025 is -0.63.
The operating margin for Modelon AB (publ) as of 30 June 2025 is -0.64.

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2025-06-30	-0.22	-0.63	-0.64
2025-03-31	-0.10	-0.71	-0.59
2024-12-31	-0.12	-0.72	-0.67
2024-09-30	-0.09	-0.64	-0.67
2024-06-30	-0.06	-0.65	-0.67
2024-03-31	-0.07	-0.70	-0.70
2023-12-31	-0.10	-0.79	-0.77
2023-09-30	-0.15	-0.88	-0.86
2023-06-30	-0.15	-0.88	-0.86
2023-03-31	-0.23	-1.03	-1.01
2022-12-31	-0.20	-0.73	-0.90
2022-09-30	-0.20	-0.73	-0.90
2022-06-30	-0.19	-0.67	-0.85
2022-03-31	-0.10	-0.53	-0.69
2021-12-31	0.12	-0.31	-0.30
2021-09-30	0.12	-0.31	-0.30
2021-06-30	0.25	-0.14	-0.13
2021-03-31	0.35	-0.02	-0.01
2020-12-31