Tendo AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Revenue	2.62	5.11	5.28	1.38	0.01	0.02
Revenue Growth (YoY)	-61.80%	-3.30%	282.54%	19336.62%	-67.52%	-
Cost of Revenue	-	-	-	-	-	0.01
Gross Profit	2.62	5.11	5.28	1.38	0.01	0.02
Selling, General & Admin	12.47	12.84	10.35	2.83	3.23	3.06
Other Operating Expenses	-2.07	-1.04	-0.32	-0.08	-2.8	-2.19
Operating Expenses	23.73	13.02	10.09	2.82	0.44	0.87
Operating Income	-21.11	-7.92	-4.81	-1.44	-0.43	-0.85
Interest Expense	-0.61	-0.16	-0.01	-0.05	-0.01	-0
Interest & Investment Income	0.02	0.02	0.01	-	-	-
Currency Exchange Gain (Loss)	-	-	0.01	0.01	-	-
Pretax Income	-21.7	-8.06	-4.81	-1.48	-0.44	-0.85
Income Tax Expense	-	-	-	-	-	0.14
Net Income	-21.7	-8.06	-4.81	-1.48	-0.44	-0.99
Net Income to Common	-21.7	-8.06	-4.81	-1.48	-0.44	-0.99
Shares Outstanding (Basic)	44	10	6	4	-	-
Shares Outstanding (Diluted)	44	10	6	4	-	-
Shares Change (YoY)	390.04%	76.07%	56.53%	-	-	-
EPS (Basic)	-0.49	-0.79	-0.83	-0.40	-	-
EPS (Diluted)	-0.49	-0.79	-0.83	-0.40	-	-
Free Cash Flow	-9.24	-5.28	-4	-1.54	-0.21	-
Free Cash Flow Per Share	-0.21	-0.52	-0.69	-0.42	-	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	70.03%
Operating Margin	-806.73%	-155.08%	-91.17%	-104.06%	-6053.65%	-3895.13%
Profit Margin	-829.00%	-157.81%	-91.06%	-107.25%	-6196.69%	-4543.26%
Free Cash Flow Margin	-353.15%	-103.51%	-75.83%	-111.59%	-2982.61%	-
EBITDA	-8.89	-7.8	-4.74	-1.37	-0.42	-
EBITDA Margin	-	-152.81%	-89.87%	-99.49%	-	-
D&A For EBITDA	12.23	0.12	0.07	0.06	0.01	-
EBIT	-21.11	-7.92	-4.81	-1.44	-0.43	-0.85
EBIT Margin	-	-155.08%	-91.17%	-104.06%	-	-
Revenue as Reported	4.68	6.14	5.61	1.47	2.85	2.21

Source: S&P Capital IQ. Standard template. Financial Sources.