Tempest Security AB (publ) (STO:TSEC)
Sweden · Delayed Price · Currency is SEK 9.75
+0.40 (4.28%)
Sep 2, 2026, 3:05 PM CET
Tempest Security AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 599.7 | 577.2 | 485.63 | 438.08 | 424.33 | 339.66 |
Other Revenue | 1.2 | 0 | - | - | - | - |
| 600.91 | 577.2 | 485.63 | 438.08 | 424.33 | 339.66 | |
Revenue Growth | 17.47% | 18.86% | 10.85% | 3.24% | 24.93% | 13.34% |
Cost of Revenue | 536.87 | 525.78 | 439.6 | 376.49 | 363.24 | 301.49 |
Gross Profit | 64.04 | 51.42 | 46.03 | 61.6 | 61.09 | 38.17 |
Selling, General & Admin | 47.17 | 47.38 | 45.68 | 40.14 | 41.58 | 33.66 |
Other Operating Expenses | -1.97 | -2.5 | -0.1 | -1.35 | -3.34 | -0.81 |
Operating Expenses | 56.85 | 57.02 | 92.75 | 50.81 | 49.26 | 42.04 |
Operating Income | 7.18 | -5.6 | -46.73 | 10.79 | 11.83 | -3.87 |
Interest Expense | -1.59 | -2.5 | -4.02 | -2.73 | -2.27 | -1.4 |
Interest & Investment Income | - | 0.11 | 0.3 | 0.41 | 0.28 | 0.34 |
Currency Exchange Gain (Loss) | -1.75 | -1.75 | 0.29 | -0.44 | 4.45 | -0.36 |
Other Non Operating Income (Expenses) | 0.22 | 0.48 | 0.43 | 0.36 | 0.42 | -0.07 |
EBT Excluding Unusual Items | 4.07 | -9.26 | -49.73 | 8.38 | 14.71 | -5.37 |
Merger & Restructuring Charges | -3.65 | -3.65 | -2.87 | -2.56 | -1.12 | -6.81 |
Gain (Loss) on Sale of Assets | -0.15 | -0.15 | -0.42 | -0.01 | - | 0.03 |
Other Unusual Items | 0.31 | 0.31 | 0.4 | 0.11 | -0.77 | -1.75 |
Pretax Income | 0.58 | -12.75 | -52.62 | 5.92 | 12.82 | -13.89 |
Income Tax Expense | -1.08 | -1.04 | 0.5 | 2.55 | 3.16 | 0.23 |
Earnings From Continuing Operations | 1.66 | -11.71 | -53.12 | 3.36 | 9.66 | -14.12 |
Earnings From Discontinued Operations | - | - | 1.44 | -0.25 | - | - |
Net Income to Company | 1.66 | -11.71 | -51.69 | 3.11 | 9.66 | -14.12 |
Minority Interest in Earnings | - | - | 0.3 | -1.23 | 0.21 | 1.54 |
Net Income | 1.66 | -11.71 | -51.39 | 1.88 | 9.87 | -12.58 |
Net Income to Common | 1.66 | -11.71 | -51.39 | 1.88 | 9.87 | -12.58 |
Net Income Growth | - | - | - | -80.95% | - | - |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Change | -0.82% | - | - | 1.42% | 7.20% | 8.40% |
EPS (Basic) | 0.16 | -1.12 | -4.90 | 0.18 | 0.95 | -1.30 |
EPS (Diluted) | 0.16 | -1.12 | -4.90 | 0.18 | 0.95 | -1.30 |
EPS Growth | - | - | - | -81.22% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 31.11 | -2.53 | 5.18 | 18.42 | 6.68 | 2.13 |
Free Cash Flow Per Share | 2.99 | -0.24 | 0.49 | 1.76 | 0.65 | 0.22 |
Gross Margin | 10.66% | 8.91% | 9.48% | 14.06% | 14.40% | 11.24% |
Operating Margin | 1.20% | -0.97% | -9.62% | 2.46% | 2.79% | -1.14% |
Profit Margin | 0.28% | -2.03% | -10.58% | 0.43% | 2.33% | -3.71% |
Free Cash Flow Margin | 5.18% | -0.44% | 1.07% | 4.20% | 1.57% | 0.63% |
EBITDA | 19.08 | 6.53 | -9.78 | 12.5 | 19.61 | -1.89 |
EBITDA Margin | 3.18% | 1.13% | -2.01% | 2.85% | 4.62% | -0.56% |
D&A For EBITDA | 11.9 | 12.14 | 36.94 | 1.72 | 7.78 | 1.98 |
EBIT | 7.18 | -5.6 | -46.73 | 10.79 | 11.83 | -3.87 |
EBIT Margin | 1.20% | -0.97% | -9.62% | 2.46% | 2.79% | -1.14% |
Effective Tax Rate | - | - | - | 43.16% | 24.65% | - |
Revenue as Reported | 603.17 | 580.74 | 486.56 | 440.27 | 430.22 | 341.91 |