Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-47.7%
-120.23%
620%
96%
52.34%
35.26%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
-5.27%
-5.8%
-5.83%
-6.69%
-6.69%
-6.57%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Amounts in SEK (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Tempest Security AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
92.88%
92.88%
92.88%
92.88%
92.88%
92.88%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
-2.03%
-2.32%
-2.06%
-2.15%
-2.09%
-2.08%
Total Assets
SEK 235,807.00K
SEK 220,576.67K
SEK 224,843.73K
SEK 248,857.44K
SEK 268,392.70K
SEK 275,466.92K
Sector average
SEK 19,145,091.43K
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
Net Income
-SEK 11,711.00K
-SEK 13,245.96K
-SEK 12,972.90K
-SEK 15,837.78K
-SEK 17,309.41K
-SEK 17,860.56K
Sector average
SEK 962,343.80K
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
Valuation
SEK 128,423.48K
SEK 145,255.99K
SEK 142,261.59K
SEK 173,677.97K
SEK 189,815.91K
SEK 195,859.92K
Sector average
SEK 19,146,439.70K
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
Stock Price
SEK 12.25
SEK 13.86
SEK 13.57
SEK 16.57
SEK 18.11
SEK 18.68
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Tempest Security AB (publ) (TSEC.ST) Financial Forecast | Equlion
