Tempest Security AB

Tempest Security AB

SSTO:TSEC
10.70
SEK
-0.40
(-3.60%)
-1.02EPS
128.42MMarket Cap
Nov 19Next Earn
Tempest Security AB
STO:TSEC
(Nasdaq Stockholm)

Recent

price

10.70

P/E

ratio

- -

div

yld

- -

ROIC.AI

2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
SEK
12.51
18.47
23.59
26.77
34.25
33.69
35.23
41.05
41.79
46.32
55.06
55.16
Revenue per Share
0.22
0.51
-0.76
-3.09
-1.52
0.14
-1.3
0.95
0.18
-4.9
-1.12
-1.02
Basic EPS, GAAP
0.44
0.71
0.74
-1.97
-0.59
1.43
0.17
0.55
1.55
0.44
-0.5
-0.54
Free Cash Flow per Basic Share
0.1
- -
0.78
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
68.62
143.14
4.42
3.34
3.5
3.58
5.41
7.37
7.63
3
1.68
1.68
Book Value per Share
49.38
95.56
2.27
-0.81
-0.36
-0.29
-1.89
-2.91
-2.7
-4.23
-5.45
-5.45
Tangible Book Value per Share
7
7
7
8
8
9
10
10
10
10
10
10
Basic Weighted Avg Shares
91
134
171
222
286
300
340
424
438
486
577
578
Sales/Revenue/Turnover
2.37
3.55
-3.78
-11.56
-4.07
-1.03
-3.9
1.56
1.59
-10.15
-1.98
-1.24
Operating Margin (%)
2
3
3
9
9
9
9
8
12
47
12
12
Depreciation Expense
2
4
-5
-26
-13
1
-13
10
2
-51
-12
-11
Net Income, GAAP
23.95
24.98
- -
- -
- -
50.62
- -
24.65
43.16
- -
- -
- -
Effective Tax Rate (%)
1.74
2.77
-3.21
-11.55
-4.43
0.42
-3.7
2.33
0.43
-10.58
-2.03
-1.85
Profit Margin (%)
-1
2
12
-11
-14
-14
-32
-34
-36
-58
-72
-72
Working Capital
- -
2
1
27
25
26
27
32
26
21
21
21
LT Debt
4
8
32
28
31
32
51
78
82
31
18
18
Total Equity
- -
51.92
- -
- -
- -
2.39
- -
5.88
3.03
- -
- -
- -
Return on Invested Capital (%)
- -
56.57
- -
- -
- -
2.84
- -
11.2
1.8
- -
- -
- -
Return on Capital (%)
- -
64.26
-27.51
-85.63
-43.12
4.04
-29.68
15.16
2.39
-92.21
-47.7
-43.5
Return on Common Equity (%)

Capital Structure

SEK

•

in mil. unless spec.
Jun'25
Sep'25
Dec'25
ST Debt
37
27
34
LT Borrowings
1
1
- -
LT Finance Leases
18
17
21
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
10
10
10
Market Capitalization
105
140
128

Working Capital

SEK

•

in mil. unless spec.
Jun'25
Sep'25
Dec'25
Total Current Assets
121
107
126
Cash, Cash Equivalents & STI
9
8
14
Accounts Receivable, Net
86
74
88
Inventories
1
1
1
Total Current Liabilities
191
174
197
Payables & Accruals
- -
- -
- -
ST Debt
37
27
34
Deferred Revenue
- -
- -
- -

Growth Rates

SEK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
43.08%
2.57%
-43.94%
Free Cash Flow
-70.98%
11.53%
-214.64%
Net Income, GAAP
-416.53%
-851.82%
-77.21%
Sales/Revenue/Turnover
20.97%
14.24%
18.85%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
108
117
126
110
438
2024
116
134
113
122
486
2025
132
145
146
155
577

Quarterly Earnings Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
-0.01
0.07
0.49
-0.37
0.18
2024
0.1
-0.27
-0.59
-4.25
-4.9
2025
-0.26
-0.85
0.18
-0.08
-1.12

Quarterly Dividends Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
- -
- -
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
Business
Tempest Security AB (publ) is a Sweden-based security company specializing in comprehensive security services worldwide. The company operates primarily in two segments: Security Solutions and Risk Solutions. Its core products and services include traditional security guarding; executive protection and personnel security; alarm and CCTV surveillance; ground transportation services; security operation center (SOC) services provided as managed services; consulting; security training; investigations; background checks; and customized security technology solutions involving alarms, access control, and camera surveillance systems. Tempest combines security personnel with advanced technology, including AI solutions, to deliver bespoke integrated security risk management tailored to client needs across various industries such as industrial, office, real estate, government, and municipal sectors. Founded in 2004 and headquartered in Stockholm, Sweden, Tempest Security has undergone significant growth both organically and through acquisitions, evolving from primarily Stockholm-based guarding operations to offering a broad suite of security services across Sweden and internationally. In recent years, the company has expanded its geographic footprint, notably establishing its own commercial and operational presence in the United States in 2021 to meet growing client demands and capitalize on market opportunities. This U.S. expansion includes recruitment of key industry executives and formation of Tempest Security, Inc., positioning the U.S. as a strategic growth market for the company. Additionally, Tempest has secured substantial new contracts in 2023-2024 worth tens of millions of Swedish kronor annually, including critical societal operations customers, driving robust revenue growth and margin expansion. The company continues to focus on broadening its product and service portfolio with emphasis on digital and scalable solutions, reflecting a strategic shift towards higher value-added security services amidst increased global demand driven by geopolitical and security challenges. Tempest Security is recognized as one of Sweden's five largest providers of security services and is listed on Nasdaq First North Premier Growth Market. Its global operations span over 50 countries, handling significant case volumes through its Security Operation Centers. The company targets corporate, governmental, and institutional customers, delivering tailored security solutions that integrate staffing, technology, and operational procedures to ensure safety and business continuity worldwide. The combination of traditional manned guarding and advanced technological services positions Tempest as a comprehensive security partner in the dynamic global market.