MODELNasdaq StockholmSoftware - ApplicationIFRS · SEK

Modelon

Modelon is a Swedish software company that develops cloud-based system simulation tools for physics-based modeling, analysis, and optimization of complex technical systems. Its products are used through a combination of software subscriptions, legacy licenses, and consulting services, with operations centered in Lund and a small global office network across Europe, the U.S., Japan, and India.

Revenue49.5m SEK
−2.8 %y/y
Operating profit (EBIT)-30.6m SEK
+41.9 %y/y
EBIT margin-61.8%
+41.7 ppy/y
Net income-31.0m SEK
+39.9 %y/y

Fiscal year 2025 · change from previous year

Development 2021–2025

-100-50050100m SEK2021: 69 m SEK2021: EBIT -39 m SEK20212022: 68 m SEK2022: EBIT -65 m SEK20222023: 79 m SEK2023: EBIT -57 m SEK20232024: 51 m SEK2024: EBIT -53 m SEK20242025: 50 m SEK2025: EBIT -31 m SEK202550-31
RevenueOperating profit (EBIT)

Business

Share of revenue
Cloud simulation software55 %

Modelon Impact and related SaaS offerings for browser-based system simulation and analysis.

Legacy software licenses25 %

Older multi-platform simulation products sold under recurring or license-based arrangements.

Engineering services15 %

Complementary consulting and implementation support for modeling, simulation, and workflows.

Model libraries and add-ons5 %

Reusable component libraries, standards-based models, and productivity extensions such as Excel integration.

Customers

Modelon sells to engineering-intensive companies that need to model, simulate, and optimize complex physical systems before building them. Its customer base includes industrial and technology groups in automotive, HVAC, energy, data center cooling, and broader systems engineering, as well as advanced users in research and development organizations. Buyers typically use the software to shorten design cycles, test system behavior, and reuse validated models across teams.

Automotive and mobility engineering

Buys simulation tools for vehicle dynamics, system design, and validation workflows.

HVAC and thermal systems

Uses Modelon Impact for thermofluid modeling, cooling, and building-system analysis.

Energy and industrial systems

Buys physics-based simulation for energy supply, process design, and operations.

Data center infrastructure

Uses simulation to design and operate cooling and thermal management systems.

Research and advanced engineering teams

Adopts standards-based modeling tools for complex studies and reusable libraries.

Strategy

Modelon’s strategy centers on Modelon Impact as the core platform and on expanding recurring software revenue through a SaaS-oriented model. The company is also pushing into new application areas such as data center cooling, energy, HVAC, and advanced vehicle dynamics, while using AI-enabled workflows and open standards to improve usability and integration.

Scale Modelon Impact as the main growth engineMedium term

Recurring SaaS revenue is central to the company’s long-term business model and customer retention.

Win in new engineering domainsMedium term

Growth depends on broadening use cases beyond legacy customers into higher-potential applications.

Improve product usability and workflow integrationShort term

Easier setup, analysis, and interoperability can increase adoption across engineering teams.

Maintain openness through standards and librariesLong term

Modelica and FMI support reuse, ecosystem partnerships, and customer lock-in through technical workflows.

Geography

Modelon is headquartered in Lund, Sweden, and operates through offices in Sweden, the U.S., Japan, Germany, and India. The business is global in customer reach, with reported exposure across Europe, the United States, and Asia, and the U.S. is highlighted as an important market for simulation software. Its geography matters because sales depend on access to engineering hubs, while product development and support are distributed across several countries.

Risks

Modelon faces competition from larger software vendors with broader sales organizations and wider platform offerings, which can make it harder to win enterprise budgets. The business is also exposed to customer concentration, renewal risk in legacy products, dependence on key technical staff, and the need to keep investing in product development while transitioning to a more recurring model.

Sorted by severity
LowMediumHighLowMediumHighImpact →Likelihood →Renewal and legacy-product churn1Customer concentration2Competition from larger software vendors3Financing and liquidity needs4Dependence on key personnel5
Impact is the risk’s severity and likelihood how probable it is over the next few years, both assessed from the company’s reports. Numbers match the list.
  1. Renewal and legacy-product churnImpact: HighLikelihood: High

    The business still has legacy products and oneseat customers that may not renew, reducing recurring revenue.

    Exposure: Legacy multi-platform business

  2. Customer concentrationImpact: HighLikelihood: High

    Losses at a few large accounts can materially affect ARR and revenue trends.

    Exposure: Large American accounts and major enterprise customers

  3. Competition from larger software vendorsImpact: HighLikelihood: Medium

    Rivals with bigger sales and marketing organizations can sell broader solutions higher in the customer organization.

    Exposure: Enterprise engineering software buyers

  4. Financing and liquidity needsImpact: MediumLikelihood: High

    Ongoing product development and operating cash use can require external funding if growth lags.

    Exposure: Corporate funding and working capital

  5. Dependence on key personnelImpact: MediumLikelihood: Medium

    The company relies on specialized modeling and software expertise that is difficult to replace.

    Exposure: Product development and technical sales

Accounting

Judgemental items
ARR measurement

ARR is used to assess the recurring software base and can move differently from reported revenue.

Impact: Important for evaluating subscription momentum and churn

Revenue mix between software and services

Software, service, and legacy revenue have different timing and margin characteristics.

Impact: Affects quarterly revenue quality and comparability

Expensed research and development

All development costs are recognized in operating expenses rather than capitalized.

Impact: Directly affects EBIT and makes product investment visible in the P&L

Constant-currency reporting

Management reports ARR in constant currency, which can differ from reported figures.

Impact: Helps isolate underlying demand from FX effects

Publicly listed companies with a comparable business focus.

Last updated: 24/09/2026

Modelon (MODEL) Revenue, Earnings & Financials 2025 – Clarifo