Tempest Security AB (publ)
SSE:TSEC.ST
17.1 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 140.712 | 121.013 | 118.6 | 125.88 | 117.125 | 107.755 | 107.449 | 111.802 | 109.391 | 95.687 | 93.892 | 86.743 | 82.737 | 76.284 | 77.602 | 69.818 | 72.827 | 79.443 | 83.206 | 79.227 | 66.903 | 57.619 | 59.677 | 59.134 | 56.69 | 46.385 | 45.684 | 45.169 | 42.727 | 37.843 | 33.77 | 37.786 |
Kosten van de omzet
| 141.489 | 121.308 | 123.993 | 14.108 | 13.011 | 13.781 | 13.076 | 15.459 | 15.081 | 12.275 | 11.689 | 10.919 | 8.248 | 8.155 | 8.462 | 5.922 | 6.914 | 7.47 | 9.098 | 9.788 | 9.186 | 6.273 | 5.072 | 4.873 | 5.018 | 3.829 | 4.2 | 3.474 | 1.734 | 1.215 | -2.458 | 30.854 |
Brutowinst
| -0.777 | -0.295 | -5.393 | 111.772 | 104.114 | 93.974 | 94.373 | 96.343 | 94.31 | 83.412 | 82.203 | 75.824 | 74.489 | 68.129 | 69.14 | 63.896 | 65.913 | 71.973 | 74.108 | 69.439 | 57.717 | 51.346 | 54.605 | 54.261 | 51.672 | 42.556 | 41.484 | 41.695 | 40.993 | 36.628 | 36.228 | 6.932 |
Brutowinstmarge
| -0.006 | -0.002 | -0.045 | 0.888 | 0.889 | 0.872 | 0.878 | 0.862 | 0.862 | 0.872 | 0.876 | 0.874 | 0.9 | 0.893 | 0.891 | 0.915 | 0.905 | 0.906 | 0.891 | 0.876 | 0.863 | 0.891 | 0.915 | 0.918 | 0.911 | 0.917 | 0.908 | 0.923 | 0.959 | 0.968 | 1.073 | 0.183 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0.362 | 0 | 0 | 0 | 0.118 | 0 | 0 | 0 | 0.238 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.711 | 0 | 0 | 0 | 0.417 | 0 | 0 | 0 | 0.04 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.358 | 10.281 | 11.944 | 15.41 | 8.159 | 9.044 | 7.067 | 8.459 | 6.727 | 6.176 | 6.652 | 8.566 | 8.127 | 8.712 | 7.5 | 8.424 | 6.43 | 8.589 | 7.066 | 8.065 | 4.127 | 4.204 | 3.778 | 4.301 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 13.164 | 12.232 | 12.095 | 11.089 | 11.745 | 10.864 | 11.476 | 11.358 | 10.281 | 11.944 | 15.41 | 8.159 | 9.044 | 7.067 | 8.459 | 6.727 | 6.176 | 6.652 | 8.566 | 8.127 | 8.712 | 7.5 | 8.424 | 6.43 | 8.589 | 7.066 | 8.065 | 4.127 | 4.204 | 3.778 | 4.301 | 2.437 |
Overige kosten
| -0.489 | -0.032 | 0 | -0.159 | -0.164 | 93.52 | 98.995 | 80.059 | 79.062 | 71.998 | 80.531 | 65.887 | 67.152 | 61.56 | 62.754 | 57.028 | 60.774 | 64.509 | 69.475 | 61.634 | 56.883 | 51.786 | 53.865 | 50.152 | 52.079 | 42.128 | 42.021 | 36.473 | 35.8 | 32.817 | 32.207 | 0 |
Bedrijfskosten
| 0.489 | 0.032 | 110.517 | 103.125 | 102.582 | 93.52 | 98.995 | 91.417 | 89.343 | 83.942 | 95.941 | 74.046 | 76.196 | 68.627 | 71.213 | 63.755 | 66.95 | 71.161 | 78.041 | 69.761 | 65.595 | 59.286 | 62.289 | 56.582 | 60.668 | 49.194 | 50.086 | 40.6 | 40.004 | 36.595 | 36.508 | 3.022 |
Bedrijfsresultaat
| -1.266 | -0.327 | -5.393 | 8.647 | 1.532 | 0.454 | 2.1 | 8.559 | 8.077 | -0.387 | -12.296 | 1.778 | -1.707 | -0.498 | -0.045 | 0.857 | 2.407 | 0.812 | -3.758 | -0.322 | -7.878 | -7.94 | -7.684 | -2.321 | -8.996 | -6.638 | -8.511 | 1.095 | 0.989 | 0.033 | -0.28 | 3.91 |
Bedrijfsresultaat ratio
| -0.009 | -0.003 | -0.045 | 0.069 | 0.013 | 0.004 | 0.02 | 0.077 | 0.074 | -0.004 | -0.131 | 0.02 | -0.021 | -0.007 | -0.001 | 0.012 | 0.033 | 0.01 | -0.045 | -0.004 | -0.118 | -0.138 | -0.129 | -0.039 | -0.159 | -0.143 | -0.186 | 0.024 | 0.023 | 0.001 | -0.008 | 0.103 |
Totaal overige inkomsten en kosten netto
| -0.828 | 0.134 | 2.555 | -0.945 | -0.017 | -0.545 | -4.138 | -0.586 | -0.194 | -0.61 | -1.153 | -0.293 | -0.124 | -0.407 | 1.733 | 0.362 | 2.957 | -0.319 | -0.168 | -0.094 | 0.011 | -0.232 | 0.356 | -0.495 | -0.095 | -0.029 | 0.105 | -0.016 | -0.006 | -0.014 | -0.031 | -0.011 |
Inkomen voor belasting
| -2.094 | -0.193 | -2.838 | 7.702 | 1.515 | -0.091 | -2.038 | 7.973 | 7.883 | -0.997 | -12.638 | 1.485 | -1.831 | -0.905 | -0.34 | 0.503 | 1.92 | 0.493 | -4.101 | -0.416 | -7.867 | -8.172 | -7.328 | -2.816 | -9.091 | -6.667 | -8.497 | 1.079 | 0.983 | 0.019 | -0.311 | 3.899 |
Inkomen voor belasting ratio
| -0.015 | -0.002 | -0.024 | 0.061 | 0.013 | -0.001 | -0.019 | 0.071 | 0.072 | -0.01 | -0.135 | 0.017 | -0.022 | -0.012 | -0.004 | 0.007 | 0.026 | 0.006 | -0.049 | -0.005 | -0.118 | -0.142 | -0.123 | -0.048 | -0.16 | -0.144 | -0.186 | 0.024 | 0.023 | 0.001 | -0.009 | 0.103 |
Belastingkosten
| 0.639 | 0.351 | -0.624 | 1.285 | 0.455 | 0.246 | 0.201 | 0.279 | 2.074 | 0.606 | -0.298 | 0.508 | -0.012 | 0.032 | 0.678 | 0.178 | 0.42 | 0.028 | -0.495 | -0.075 | 0.113 | 0.076 | 0.377 | 0.124 | 0.266 | -1.045 | -0.919 | -0.001 | -0.001 | 0 | 1.236 | 0.001 |
Nettowinst
| -2.841 | -0.294 | -2.052 | 5.157 | 0.704 | -0.337 | -2.239 | 6.808 | 5.877 | -1.603 | -11.571 | 1.189 | -1.819 | -0.834 | -1.018 | 0.325 | 1.5 | 0.465 | -3.606 | -0.341 | -7.98 | -8.248 | -7.705 | -2.94 | -9.357 | -5.622 | -7.578 | 1.08 | 0.984 | 0.019 | -1.547 | 3.898 |
Nettowinstmarge
| -0.02 | -0.002 | -0.017 | 0.041 | 0.006 | -0.003 | -0.021 | 0.061 | 0.054 | -0.017 | -0.123 | 0.014 | -0.022 | -0.011 | -0.013 | 0.005 | 0.021 | 0.006 | -0.043 | -0.004 | -0.119 | -0.143 | -0.129 | -0.05 | -0.165 | -0.121 | -0.166 | 0.024 | 0.023 | 0.001 | -0.046 | 0.103 |
WPA (Winst Per Aandeel)
| -0.27 | -0.028 | -0.2 | 0.49 | 0.067 | -0.032 | -0.21 | 0.65 | 0.56 | -0.16 | -1.2 | 0.12 | -0.19 | -0.09 | -0.11 | 0.04 | 0.17 | 0.05 | -0.43 | -0.041 | -0.96 | -0.99 | -1.02 | -0.39 | -1.26 | -0.76 | -1.04 | 19.75 | 18 | 0.003 | -0.21 | 0.73 |
Verwaterde WPA
| -0.27 | -0.028 | -0.2 | 0.49 | 0.067 | -0.032 | -0.21 | 0.65 | 0.56 | -0.16 | -1.2 | 0.12 | -0.19 | -0.09 | -0.11 | 0.04 | 0.17 | 0.05 | -0.43 | -0.041 | -0.96 | -0.99 | -1.02 | -0.39 | -1.26 | -0.76 | -1.04 | 19.75 | 18 | 0.003 | -0.21 | 0.73 |
EBITDA
| 1.851 | 2.769 | -2.294 | 11.786 | 5.2 | 3.366 | 1.819 | 11.262 | 10.661 | 2.389 | -9.475 | 4.321 | 0.554 | 1.645 | -0.304 | 2.013 | 1.449 | 3.05 | -1.444 | 2.084 | -5.313 | -5.494 | -5.148 | -0.071 | -6.573 | -4.707 | -7.88 | 2.246 | 1.803 | 0.72 | 0.329 | 4.579 |
EBITDA ratio
| 0.013 | 0.023 | -0.019 | 0.094 | 0.044 | 0.031 | 0.017 | 0.101 | 0.097 | 0.025 | -0.101 | 0.05 | 0.007 | 0.022 | -0.004 | 0.029 | 0.02 | 0.038 | -0.017 | 0.026 | -0.079 | -0.095 | -0.086 | -0.001 | -0.116 | -0.101 | -0.172 | 0.05 | 0.042 | 0.019 | 0.01 | 0.121 |