Teneo AI AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	96.3	110.4	108.39	81.48	58.86	50.59
Other Revenue	-	-0.1	-	-	-	-
Revenue	96.3	110.3	108.39	81.48	58.86	50.59
Revenue Growth (YoY)	-17.75%	1.77%	33.02%	38.44%	16.35%	-20.31%
Cost of Revenue	81.6	85.1	90.61	88.42	85.46	70.79
Gross Profit	14.7	25.2	17.77	-6.94	-26.6	-20.21
Selling, General & Admin	48.8	51	55.9	50.11	55.44	41.6
Other Operating Expenses	-0.2	-0.2	-2.11	1.17	-5.84	-5.31
Operating Expenses	66.3	68	73.76	65.49	62.29	48.76
Operating Income	-51.6	-42.8	-55.99	-72.43	-88.89	-68.97
Interest Expense	-30.5	-30.5	-14.9	-15.32	-31.61	-28.06
Interest & Investment Income	-	-	0.74	0.76	-	0.04
Currency Exchange Gain (Loss)	-	-	4.63	0.83	32.36	7.68
Other Non Operating Income (Expenses)	17.8	-0.1	-0	28.16	3.02	21.46
EBT Excluding Unusual Items	-64.3	-73.4	-65.52	-58	-85.12	-67.85
Gain (Loss) on Sale of Assets	-	-	-	-	-	-1.62
Pretax Income	-64.3	-73.4	-65.52	-58	-85.12	-69.47
Income Tax Expense	-	-	-	-	0.25	0
Net Income	-64.3	-73.4	-65.52	-58	-85.36	-69.47
Net Income to Common	-64.3	-73.4	-65.52	-58	-85.36	-69.47
Shares Outstanding (Basic)	-	472	305	87	7	6
Shares Outstanding (Diluted)	-	472	305	87	7	6
Shares Change (YoY)	-	54.69%	249.69%	1227.09%	11.97%	37.61%
EPS (Basic)	-	-0.16	-0.21	-0.67	-12.99	-11.84
EPS (Diluted)	-	-0.20	-0.21	-0.67	-13.00	-11.84
Free Cash Flow	-32.8	-32.1	-40.76	-55.73	-78.59	-119.25
Free Cash Flow Per Share	-	-0.07	-0.13	-0.64	-11.96	-20.32
Gross Margin	15.27%	22.85%	16.40%	-8.52%	-45.20%	-39.95%
Operating Margin	-53.58%	-38.80%	-51.66%	-88.89%	-151.03%	-136.34%
Profit Margin	-66.77%	-66.55%	-60.45%	-71.19%	-145.03%	-137.34%
Free Cash Flow Margin	-34.06%	-29.10%	-37.61%	-68.40%	-133.52%	-235.74%
EBITDA	-33.9	-25.6	-51.06	-71.69	-88.25	-68.34
EBITDA Margin	-35.20%	-23.21%	-47.11%	-87.99%	-149.94%	-135.09%
D&A For EBITDA	17.7	17.2	4.93	0.74	0.64	0.63
EBIT	-51.6	-42.8	-55.99	-72.43	-88.89	-68.97
EBIT Margin	-53.58%	-38.80%	-51.66%	-88.89%	-151.03%	-136.34%
Revenue as Reported	96.5	110.5	110.5	80.31	64.7	55.96

Source: S&P Global Market Intelligence. Standard template. Financial Sources.