Tessin Nordic Holding AB (publ) (XSAT:TESSIN)
Sweden · Delayed Price · Currency is SEK 6.00
-0.80 (-11.76%)
At close: Feb 5, 2026
Tessin Nordic Holding AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 13.35 | 24.52 | 43.08 | 54.11 | 47.18 | 40.26 |
Other Revenue | - | - | - | - | 0.26 | 0.01 |
| 13.35 | 24.52 | 43.08 | 54.11 | 47.45 | 40.27 | |
Revenue Growth (YoY) | -52.50% | -43.08% | -20.39% | 14.03% | 17.83% | 18.44% |
Cost of Revenue | 20.65 | 18.05 | 22.27 | 42.13 | 35.13 | 33.12 |
Gross Profit | -7.3 | 6.47 | 20.81 | 11.98 | 12.32 | 7.15 |
Selling, General & Admin | 26.5 | 30.55 | 27.88 | 39 | 87.29 | 17.62 |
Other Operating Expenses | 0.08 | -0.05 | -0.04 | 0.12 | 0.05 | -2.44 |
Operating Expenses | 35.36 | 38.87 | 35.06 | 47.94 | 94.54 | 21.83 |
Operating Income | -42.66 | -32.41 | -14.25 | -35.97 | -82.22 | -14.69 |
Interest Expense | -34.29 | -20.65 | -12.86 | -18.36 | -5.17 | -2.15 |
Interest & Investment Income | 19.53 | 17.95 | 13.02 | 13.67 | 3.03 | 1.75 |
Other Non Operating Income (Expenses) | 0.15 | 0 | - | - | - | - |
EBT Excluding Unusual Items | -57.28 | -35.1 | -14.09 | -40.66 | -84.37 | -15.09 |
Gain (Loss) on Sale of Investments | - | - | - | - | -0.24 | - |
Asset Writedown | 2.1 | 2.1 | -1 | -2.44 | - | - |
Pretax Income | -55.18 | -33 | -15.09 | -43.1 | -84.61 | -15.09 |
Income Tax Expense | 1.73 | 3.3 | 0.33 | 1.56 | -1.94 | -1.36 |
Earnings From Continuing Operations | -56.9 | -36.3 | -15.41 | -44.65 | -82.67 | -13.73 |
Minority Interest in Earnings | -6.58 | -4.85 | 0.89 | -2.26 | - | - |
Net Income | -63.48 | -41.15 | -14.53 | -46.91 | -82.67 | -13.73 |
Net Income to Common | -63.48 | -41.15 | -14.53 | -46.91 | -82.67 | -13.73 |
Shares Outstanding (Basic) | 4 | 4 | 3 | 1 | 1 | 0 |
Shares Outstanding (Diluted) | 4 | 4 | 3 | 1 | 1 | 0 |
Shares Change (YoY) | 26.64% | 38.92% | 104.62% | 73.61% | 1082.82% | -0.29% |
EPS (Basic) | -14.72 | -11.50 | -5.64 | -37.26 | -114.00 | -224.00 |
EPS (Diluted) | -14.72 | -11.50 | -5.64 | -37.26 | -114.00 | -224.00 |
Free Cash Flow | -6.83 | -9.31 | -15.48 | -18.04 | -72.89 | -11.38 |
Free Cash Flow Per Share | -1.58 | -2.60 | -6.01 | -14.33 | -100.52 | -185.60 |
Gross Margin | -54.66% | 26.37% | 48.31% | 22.14% | 25.96% | 17.75% |
Operating Margin | -319.54% | -132.18% | -33.08% | -66.47% | -173.29% | -36.47% |
Profit Margin | -475.54% | -167.84% | -33.72% | -86.70% | -174.23% | -34.11% |
Free Cash Flow Margin | -51.17% | -37.99% | -35.94% | -33.34% | -153.63% | -28.26% |
EBITDA | -42.09 | -32.14 | -13.69 | -35.5 | -81.39 | -13.42 |
EBITDA Margin | - | -131.08% | -31.78% | -65.61% | -171.54% | -33.32% |
D&A For EBITDA | 0.57 | 0.27 | 0.56 | 0.47 | 0.83 | 1.27 |
EBIT | -42.66 | -32.41 | -14.25 | -35.97 | -82.22 | -14.69 |
EBIT Margin | - | -132.18% | -33.08% | -66.47% | -173.29% | -36.47% |
Revenue as Reported | 13.39 | 24.57 | 43.18 | 54.11 | 47.45 | 42.75 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.