Modelon Q4 2024: Strong ARR delivery and updated financial targets

Research Note

2025-02-21

08:41

Redeye shares its initial comments on Modelon’s Q4 2024 results, where ARR slightly exceeded expectations, while top-line performance and costs aligned with our forecasts. ARR (in constant currency) grew 19% year over year and 6% quarter over quarter, driven primarily by Modelon Impact. The recently updated financial targets highlight sustained ARR growth, a short path to free cash flow, and strong long-term profitability. Following the report and updated targets, we anticipate making only minor adjustments to our forecasts.

Jessica Grunewald

Modelon: Forecast diviations
(SEKm)Q4 2024aQ4 2024eQ4 2023Diffy/yq/q
ARR60.058.550.33%19%6%
Net sales22.822.720.70%10%4%
Software15.715.314.43%9%9%
Solution Service7.17.46.3-4%13%16%
adjusted EBIT-11.6-12.0-14.7n.m.n.m.n.m.
adjusted EBIT Margin %-51%-53%-71%2pp
Source: Modelon, Redeye Research

Q4 Highlights:

  • Modelos's annual recurring revenue (ARR) in constant currency grew to SEK60.0m (50.3m) in Q4 2024, corresponding to a growth rate of 19% y/y and 6% q/q. This was above our estimate of cSEK58.5m (diff of about 3%). In the report, CEO Jan Häglund writes that  “Annual recurring revenues (ARR) increased by 19 percent to MSEK 60.0, driven by robust growth of our cloud native simulation platform Modelon Impact (ARR +57 percent)”
  • Net revenue totaled SEK 22.8m (20.7m), up 10% y/y and ~4% q/q, in line with our estimate. Software revenue amounted to SEK 15.7m (14.4m), while services revenue came in at SEK 7.1m (6.3m). Software sales slightly exceeded our forecast, while solution services were slightly below.
  • Operational expenditures (OPEX) totaled SEK 38.8m, in line with our forecast of SEK 39.0m. In December 2024, Swedish tax authorities denied employer tax reductions for R&D, leading to additional Q4 costs. Modelon plans to appeal the decision with legal support. OPEX for the quarter includes SEK 5.4m related to the denied tax reductions, of which SEK 3.2m is a non-recurring item. It’s also worth noting that all development costs are expensed as operating costs rather than capitalized, resulting in a "clean" EBIT. Q4 development costs amounted to SEK 12.6m (14.1m), reflecting a ~11% y/y decline.
  • Adjusted EBIT (excluding SEK 3.2m in 2024 tax costs related to R&D staff) was SEK -11.6m (-14.6m), in line with our estimate of SEK -12m.
  • Operating cash flow was SEK-11.3m (-18.7) in the quarter. Modelon’s cash balance stood at cSEK62.6m at the quarter’s end.

Updated financial targets

Yesterday afternoon, Modelon announced updated financial targets, highlighting sustained ARR growth, positive free cash flow from 2026, and strong long-term profitability. These revisions reflect the company’s confidence in Modelon Impact’s momentum and the efficiency measures implemented in late 2024. Key updates include ARR growth above 20% (previously >35% in the medium term, set in Nov 2022), free cash flow turning positive from 2026 (previously targeted for the short term, within 1–3 years, and referring to operating rather than free cash flow), and a long-term (5+ years) operating profit margin above 20% (unchanged from Nov 2022).

The most notable takeaway, in our view, is the updated ARR growth target. The previous target, set at >35% in the medium term, was highly ambitious. The revised goal of achieving ARR growth above 20% year over year is more reasonable and helps set clearer short-term investor expectations. The shift from a target of positive operating cash flow by the end of 2025 to positive free cash flow from 2026 is not a significant change in relative terms, as Modelon’s free cash flow and operating cash flow are nearly identical. This is due to the company expensing all development costs as operating expenses, with no capitalisation.

While the targets remain ambitious, we believe they are achievable within the given time frames. If Modelon successfully meets all its targets, it would qualify as a Rule of 40 SaaS company—a milestone that could justify a significantly higher valuation. The Rule of 40 states that a software company’s combined revenue growth rate and profit margin should equal or exceed 40%.

Disclosures and disclaimers