TSEC.ST STO
Tempest Security AB (publ)
1W: +4.0%
1M: +6.6%
3M: -4.5%
YTD: -1.9%
1Y: -29.1%
3Y: -25.0%
5Y: -70.5%
kr 10.50 ($1.04)
+0.20 (+1.94%)
Weekly Expected Move ±4.3%
kr 10
kr 10
kr 10
kr 11
kr 11
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$578M
+19.1% ▲
5Y CAGR: +14.0%
Gross Profit
-$21M
-145.2% ▼
Operating Income
-$21M
+58.2% ▲
Net Income
-$11M
+79.2% ▲
EPS (Diluted)
$-1.02
+79.8% ▲
EBITDA
-$9M
-2247.4% ▼
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $340M | $424M | $438M | $486M | $578M |
| YoY Growth | +13.3% | +24.9% | +3.2% | +10.9% | +19.1% |
| Cost of Revenue | $39M | $56M | $401M | $440M | $599M |
| Gross Profit | $301M | $368M | $401M | $46M | -$21M |
| Gross Margin | 88.5% | 86.8% | 91.6% | 9.5% | -3.6% |
| R&D Expenses | $238K | $118K | $362K | $0 | $0 |
| SG&A Expenses | $40M | $42M | $48M | $46M | $0 |
| Operating Expenses | $315M | $358M | $53M | $96M | $0 |
| Operating Income | -$5M | $10M | $8M | -$50M | -$21M |
| Operating Margin | -1.6% | 2.4% | 1.9% | -10.2% | -3.6% |
| Interest Expense | $1M | $2M | $3M | $4M | $3M |
| Income Before Tax | -$14M | $13M | $6M | -$53M | -$12M |
| Tax Expense | $230K | $3M | $1M | $500K | -$1M |
| Net Income | -$13M | $10M | $4M | -$51M | -$11M |
| Net Margin | -3.7% | 2.3% | 0.8% | -10.6% | -1.8% |
| EPS (Diluted) | $-1.30 | $0.95 | $0.35 | $-5.04 | $-1.02 |
| EBITDA | -$3M | $26M | $21M | $403K | -$9M |
| Shares Outstanding | 10M | 10M | 10M | 10M | 10M |