Risk Intelligence A/S (XSAT:RISK)
Sweden · Delayed Price · Currency is SEK · Price in DKK 0.3500
-0.0100 (-2.78%)
At close: Aug 6, 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 |
| 27.64 | 27.37 | 25.43 | 19.59 | 17.73 | 16.39 | |
Revenue Growth | 6.04% | 7.62% | 29.83% | 10.47% | 8.22% | 7.39% |
Cost of Revenue | 8.84 | 10.25 | 11.38 | 9.64 | 8.7 | 6.23 |
Gross Profit | 18.8 | 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 |
Depreciation & Amortization Expenses | 3.14 | 3.18 | 3.07 | 2.54 | 2.76 | 1.91 |
Total Operating Expenses | 20.93 | 21.23 | 20.91 | 19.71 | 18.96 | 15.43 |
Operating Income | -2.13 | -2.67 | -6.27 | -9.77 | -9.93 | -5.28 |
Interest Income | - | 0 | 0 | 0 | 0 | 0.11 |
Interest Expense | -5.11 | -4.86 | -4.64 | -4.55 | -3.32 | -2.03 |
Total Non-Operating Income (Expense) | -5.11 | -4.86 | -4.64 | -4.55 | -3.32 | -1.92 |
Pretax Income | -7.24 | -7.53 | -10.91 | -14.32 | -13.25 | -7.2 |
Provision for Income Taxes | -1.31 | -1.66 | -2.36 | -2.83 | -2.91 | -1.69 |
Net Income | -5.94 | -5.87 | -8.55 | -11.49 | -10.33 | -5.51 |
Net Income to Common | -5.94 | -5.87 | -8.55 | -11.49 | -10.33 | -5.51 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 17 | 11 |
Shares Outstanding (Diluted) | 26 | 26 | 26 | 26 | 17 | 11 |
Shares Change | - | - | - | 53.41% | 52.85% | 21.76% |
EPS (Basic) | -0.36 | -0.23 | -0.32 | -0.13 | -0.61 | -0.33 |
EPS (Diluted) | -0.36 | -0.23 | -0.32 | -0.13 | -0.61 | -0.33 |
EPS Growth | - | - | - | - | - | - |
Free Cash Flow | -1.34 | -7.7 | -3.63 | -8.47 | -7.73 | -6.49 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Per Share | -0.05 | -0.30 | -0.14 | -0.33 | -0.46 | -0.59 |
Gross Margin | 68.02% | 67.82% | 57.57% | 50.77% | 50.93% | 61.97% |
Operating Margin | -7.71% | -9.74% | -24.66% | -49.86% | -55.97% | -32.20% |
Profit Margin | -21.48% | -21.45% | -33.63% | -58.63% | -58.26% | -33.63% |
FCF Margin | -4.84% | -28.15% | -14.25% | -43.22% | -43.57% | -39.62% |
EBITDA | -2.13 | -2.67 | -6.27 | -9.77 | -9.93 | -5.28 |
EBIT | -2.13 | -2.67 | -6.27 | -9.77 | -9.93 | -5.28 |
EBIT Margin | -7.71% | -9.74% | -24.66% | -49.86% | -55.97% | -32.20% |
Effective Tax Rate | 18.02% | 22.00% | 21.61% | 19.76% | 22.00% | 23.43% |