Tessin Nordic Holding AB (publ) (XSAT:TESSIN)
Sweden · Delayed Price · Currency is SEK 2.700
-0.190 (-6.57%)
At close: Aug 26, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 | 11.09 | 13.87 | 20.3 | 40.57 | 50.68 | 44.22 |
Other Revenue | 0 | 0 | 0 | - | - | 0.26 |
| 11.09 | 13.87 | 20.3 | 40.57 | 50.68 | 44.48 | |
Revenue Growth | -30.41% | -31.65% | -49.97% | -19.95% | 13.94% | 19.16% |
Cost of Revenue | 20.45 | 21.32 | 18.05 | 22.27 | 42.13 | 35.13 |
Gross Profit | -9.36 | -7.45 | 2.24 | 18.3 | 8.55 | 9.35 |
Selling, General & Admin | 17.79 | 22.96 | 29.53 | 27.88 | 39 | 87.29 |
Other Operating Expenses | -0.2 | -0 | -0.05 | -2.55 | -3.31 | -2.92 |
Operating Expenses | 27.55 | 33.26 | 37.85 | 32.56 | 44.52 | 91.57 |
Operating Income | -36.91 | -40.71 | -35.6 | -14.25 | -35.97 | -82.22 |
Interest Expense | -26.75 | -26.81 | -17.13 | -12.86 | -18.36 | -5.17 |
Interest & Investment Income | - | 0.31 | 17.95 | 13.02 | 13.67 | 3.03 |
Earnings From Equity Investments | -0.63 | -0.63 | - | - | - | - |
Other Non Operating Income (Expenses) | -0 | -0 | -0 | - | - | - |
EBT Excluding Unusual Items | -64.29 | -67.85 | -34.79 | -14.09 | -40.66 | -84.37 |
Gain (Loss) on Sale of Investments | -3.97 | -3.97 | - | - | - | -0.24 |
Asset Writedown | - | - | - | -1 | -2.44 | - |
Pretax Income | -68.26 | -71.82 | -34.79 | -15.09 | -43.1 | -84.61 |
Income Tax Expense | 6.31 | 6.62 | 2.74 | 0.33 | 1.56 | -1.94 |
Earnings From Continuing Operations | -74.57 | -78.44 | -37.52 | -15.41 | -44.65 | -82.67 |
Earnings From Discontinued Operations | 2.54 | 2.54 | 1.22 | - | - | - |
Net Income to Company | -72.04 | -75.9 | -36.3 | -15.41 | -44.65 | -82.67 |
Minority Interest in Earnings | 18.88 | 16.39 | -4.85 | 0.89 | -2.26 | - |
Net Income | -53.15 | -59.51 | -41.15 | -14.53 | -46.91 | -82.67 |
Net Income to Common | -53.15 | -59.51 | -41.15 | -14.53 | -46.91 | -82.67 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 5 | 5 | 4 | 3 | 1 | 1 |
Shares Outstanding (Diluted) | 5 | 5 | 4 | 3 | 1 | 1 |
Shares Change | 2.61% | 31.83% | 38.92% | 104.62% | 73.61% | 1082.82% |
EPS (Basic) | -11.27 | -12.61 | -11.50 | -5.64 | -37.26 | -114.00 |
EPS (Diluted) | -11.27 | -12.61 | -11.50 | -5.64 | -37.26 | -114.00 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -64.41 | -44.36 | -9.31 | -15.48 | -18.04 | -72.89 |
Free Cash Flow Per Share | -13.65 | -9.40 | -2.60 | -6.01 | -14.33 | -100.52 |
Gross Margin | -84.38% | -53.69% | 11.06% | 45.12% | 16.88% | 21.02% |
Operating Margin | -332.81% | -293.46% | -175.41% | -35.13% | -70.96% | -184.84% |
Profit Margin | -479.25% | -428.98% | -202.75% | -35.80% | -92.56% | -185.85% |
Free Cash Flow Margin | -580.72% | -319.74% | -45.89% | -38.16% | -35.59% | -163.87% |
EBITDA | -38.78 | -40.51 | -35.33 | -13.69 | -35.5 | -81.39 |
EBITDA Margin | - | -291.99% | -174.07% | -33.74% | -70.04% | -182.97% |
D&A For EBITDA | -1.87 | 0.2 | 0.27 | 0.56 | 0.47 | 0.83 |
EBIT | -36.91 | -40.71 | -35.6 | -14.25 | -35.97 | -82.22 |
EBIT Margin | - | -293.46% | -175.41% | -35.13% | -70.96% | -184.84% |
Revenue as Reported | 11.29 | 13.88 | 20.35 | 43.18 | 54.11 | 47.45 |