Risk Intelligence A/S (XSAT:RISK)
Sweden · Delayed Price · Currency is SEK · Price in DKK 0.5750
+0.1230 (27.21%)
At close: Jun 4, 2026
Risk Intelligence Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 26.99 | 27.37 | 25.43 | 19.59 | 17.73 | 16.39 | |
Revenue Growth (YoY) | 3.52% | 7.62% | 29.83% | 10.47% | 8.22% | 7.39% |
Cost of Revenue | 8.84 | 8.81 | 10.79 | 9.64 | 8.7 | 6.23 |
Gross Profit | 18.15 | 18.56 | 14.64 | 9.95 | 9.03 | 10.16 |
Selling, General & Admin | 17.79 | 18.05 | 17.84 | 17.18 | 16.2 | 13.53 |
Operating Expenses | 20.93 | 21.23 | 20.91 | 19.71 | 18.96 | 15.43 |
Operating Income | -2.79 | -2.67 | -6.27 | -9.77 | -9.93 | -5.28 |
Interest Expense | -3.73 | -3.48 | -2.68 | -3.49 | -2.32 | -2.03 |
Interest & Investment Income | - | - | - | - | - | 0.11 |
Currency Exchange Gain (Loss) | -0.11 | -0.11 | -0.12 | -0.32 | -0.1 | - |
Other Non Operating Income (Expenses) | -1.27 | -1.27 | -1.83 | -0.74 | -0.9 | -0 |
EBT Excluding Unusual Items | -7.9 | -7.53 | -10.91 | -14.32 | -13.25 | -7.2 |
Pretax Income | -7.9 | -7.53 | -10.91 | -14.32 | -13.25 | -7.2 |
Income Tax Expense | -1.3 | -1.66 | -2.36 | -2.83 | -2.91 | -1.69 |
Net Income | -6.59 | -5.87 | -8.55 | -11.49 | -10.33 | -5.51 |
Net Income to Common | -6.59 | -5.87 | -8.55 | -11.49 | -10.33 | -5.51 |
Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 11 | 11 |
Shares Outstanding (Diluted) | 26 | 26 | 26 | 26 | 11 | 11 |
Shares Change (YoY) | -1.50% | -1.50% | -1.39% | 136.55% | 1.48% | 20.29% |
EPS (Basic) | -0.26 | -0.23 | -0.33 | -0.44 | -0.93 | -0.50 |
EPS (Diluted) | -0.26 | -0.23 | -0.33 | -0.44 | -0.93 | -0.50 |
Free Cash Flow | -3.38 | -7.7 | -3.83 | -8.47 | -7.73 | -6.49 |
Free Cash Flow Per Share | -0.13 | -0.30 | -0.15 | -0.32 | -0.69 | -0.59 |
Gross Margin | 67.25% | 67.82% | 57.57% | 50.77% | 50.93% | 61.97% |
Operating Margin | -10.32% | -9.74% | -24.65% | -49.86% | -55.97% | -32.20% |
Profit Margin | -24.43% | -21.45% | -33.63% | -58.63% | -58.27% | -33.63% |
Free Cash Flow Margin | -12.52% | -28.15% | -15.07% | -43.22% | -43.57% | -39.62% |
EBITDA | -2.62 | -2.46 | -3.2 | -7.23 | -9.42 | -3.37 |
EBITDA Margin | -9.72% | -9.01% | -12.59% | -36.91% | -53.13% | -20.57% |
D&A For EBITDA | 0.16 | 0.2 | 3.07 | 2.54 | 0.51 | 1.91 |
EBIT | -2.79 | -2.67 | -6.27 | -9.77 | -9.93 | -5.28 |
EBIT Margin | -10.32% | -9.74% | -24.65% | -49.86% | -55.97% | -32.20% |