Tern Statements
TE
Data from Tern`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
GBP - British pound
Last reporting period:
30 Jun, 2024
Next reporting period:
27 Dec, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
24 Sep, 2024
Tern Income Statement
B
M
GBP (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
-1.981
78 %
100
—
0
—
—
0
—
0
0.595
-30.04
0.612
-28.4 %
-30.9
-2.593
73.7 %
130.9
-0.07
3.5
—
0
-2.663
72.7 %
134.4
—
0
-2.663
72.7 %
134.4
-0.006
420.1
-9.015
-392.1 %
100
—
0
—
—
0
—
0
0.66
-7.3
0.854
-18.8 %
-9.5
-9.87
-242.2 %
109.5
0.082
-0.9
—
0
-9.768
-243.9 %
108.4
—
0
-9.768
-243.9 %
108.4
-0.025
395.13
-1.832
74.3 %
100
—
0
—
—
0
—
0
1.052
-57.4
1.052
14.6 %
-57.4
-2.884
64.2 %
157.4
0.035
-1.9
—
0
-2.84
64.6 %
155
—
0
-2.84
64.6 %
155
-0.007
394.12
-7.137
-488.3 %
100
—
0
—
—
0
—
0
0.846
-11.8
0.918
-26 %
-12.9
-8.055
-228.2 %
112.9
0.011
-0.2
—
0
-8.032
-232.7 %
112.5
—
0
-8.032
-232.7 %
112.5
-0.022
362.83
-1.213
-119.5 %
100
—
0
—
—
0
—
0
0.947
-78.07
1.241
45 %
-102.3
-2.454
-145.6 %
202.3
0.04
-3.3
—
0
-2.414
-145.6 %
199
—
0
-2.414
-145.6 %
199
-0.007
352.01
6.236
9119.8 %
100
—
0
—
—
0
—
0
0.802
12.9
0.856
0.2 %
13.7
5.38
783.9 %
86.3
0.116
1.9
—
0
5.297
837.2 %
84.9
—
0
5.297
837.2 %
84.9
0.015
355.61
0.068
-95 %
100
—
0
—
—
0
—
0
0.833
1231.5
0.854
4.2 %
1263
-0.787
-244.3 %
-1163.04
0.068
100.9
—
0
-0.718
-208.6 %
-1062.2
—
0
-0.718
-208.6 %
-1062.2
-0.002
330.34
1.365
75.4 %
100
—
0
—
—
0
—
0
0.709
51.9
0.82
12.6 %
60.1
0.545
989.6 %
39.9
0.116
8.5
—
0
0.661
364.3 %
48.4
—
0
0.661
364.3 %
48.4
0.002
304.27
0.779
119.4 %
100
—
0
—
—
0
—
0
0.633
81.3
0.729
24 %
93.6
0.05
121.5 %
6.4
0.092
11.9
—
0
0.142
190.6 %
18.3
—
0
0.142
190.6 %
18.3
0.001
278.61
0.355
457.1 %
100
—
0
—
—
0
—
0
0.535
150.7
0.587
-14.5 %
165.5
-0.232
62.7 %
-65.5
0.075
21.2
—
0
-0.157
74.8 %
-44.3
—
0
-0.157
74.8 %
-44.3
-0.001
258.63
0.064
-88.1 %
100
—
0
—
—
0
—
0
0.494
775.7
0.687
-1.5 %
1078.3
-0.623
-283.4 %
-978.3
0
-0.5
—
0
-0.623
-582.7 %
-978.7
—
0
-0.623
-582.7 %
-978.7
-0.003
245.26
0.535
54 %
100
—
0
—
—
0
—
0
0.221
41.2
0.697
21.9 %
130.4
-0.163
27.7 %
-30.4
0.071
13.3
—
0
-0.091
58.7 %
-17.07
—
0
-0.091
58.7 %
-17.07
0
234.83
0.347
149.4 %
100
—
0
—
—
0
—
0
0.572
164.7
0.572
12.5 %
164.7
-0.225
81.4 %
-64.7
0.003
1
—
0
-0.221
81.9 %
-63.7
—
0
-0.221
81.9 %
-63.7
-0.001
199.61
-0.702
-1747.3 %
100
—
0
—
—
0
—
0
0.358
-50.9
0.508
-2.6 %
-72.4
-1.211
-152.5 %
172.4
-0.01
1.4
—
0
-1.22
-160.2 %
173.8
—
0
-1.22
-160.2 %
173.8
-0.009
129.5
0.043
-96.7 %
100
—
0
—
—
0
—
0
0.383
898.5
0.522
0.4 %
1224.5
-0.479
-161.5 %
-1124.5
0.01
24.3
—
0
-0.469
-161.7 %
-1100.2
—
0
-0.469
-161.7 %
-1100.2
-0.004
119.67
1.3
-73 %
100
—
0
—
—
0
—
0
0.34
26.2
0.52
85.7 %
40
0.78
-82.8 %
60
-0.02
-1.5
—
0
0.76
-83.2 %
58.5
—
0
0.76
-83.2 %
58.5
0.01
95.16
4.81
2729.4 %
100
—
0
—
—
0
—
0
0.27
5.6
0.28
3.7 %
5.8
4.53
4630 %
94.2
0.01
0.2
—
0
4.53
4630 %
94.2
—
0
4.53
4630 %
94.2
0.06
70.29
0.17
183.3 %
100
—
0
—
—
0
—
0
0.17
100
0.27
107.7 %
158.8
-0.1
-42.9 %
-58.8
—
0
—
0
-0.1
-11.1 %
-58.8
—
0
-0.1
-11.1 %
-58.8
—
53.38
0.06
-53.8 %
100
—
0
—
—
0
—
0
0.13
216.7
0.13
85.7 %
216.7
-0.07
-216.7 %
-116.7
-0.02
-33.3
—
0
-0.09
-325 %
-150
—
0
-0.09
-325 %
-150
—
45.37
0.13
1200 %
100
—
0
—
—
0
—
0
0.07
53.8
0.07
-22.2 %
53.8
0.06
175 %
46.2
-0.02
-15.4
—
0
0.04
144.4 %
30.8
—
0
0.04
144.4 %
30.8
—
21.39
0.01
—
100
—
0
—
—
0
—
0
0.09
900
0.09
-30.8 %
900
-0.08
38.5 %
-800
-0.01
-100
—
0
-0.09
-111.8 %
-900
—
0
-0.09
-111.8 %
-900
-0.01
10.89
—
—
100
—
0
—
—
0
—
0
0.13
0
0.13
-67.5 %
0
-0.13
67.5 %
0
-0.01
0
—
0
0.76
246.2 %
0
—
0
0.76
246.2 %
0
0.07
10.55
—
—
100
—
0
—
—
0
—
0
0.4
0
0.4
-90.6 %
0
-0.4
90.6 %
0
-0.12
0
—
0
-0.52
88 %
0
—
0
-0.52
88 %
0
-0.31
1.69
—
—
100
—
0
—
—
0
—
0
0.13
0
4.24
618.6 %
0
-4.24
-618.6 %
0
-0.1
0
—
0
-4.35
-549.3 %
0
—
0
-4.35
-549.3 %
0
-2.95
1.47
—
—
100
—
0
—
—
0
—
0
0.59
0
0.59
11.3 %
0
-0.59
-11.3 %
0
-0.09
0
—
0
-0.67
40.2 %
0
—
0
-0.67
40.2 %
0
-0.64
1.05
—
—
100
—
0
—
—
0
—
0
0.54
0
0.53
112 %
0
-0.53
-112 %
0
-0.08
0
—
0
-1.12
-348 %
0
—
0
-1.12
-348 %
0
-1.52
0.74
—
—
100
—
0
—
—
0
—
0
0.25
0
0.25
208.7 %
0
-0.25
-204.2 %
0
—
0
—
0
-0.25
-120.8 %
0
—
0
-0.25
-126.9 %
0
-0.95
0.26
—
-100 %
100
—
0
—
-100 %
0
—
0
-0.23
0
-0.23
-188.5 %
0
0.24
214.3 %
0
—
0
—
0
1.2
645.5 %
0
—
0
0.93
522.7 %
0
13.28
0.07
0.23
-64.6 %
100
0.18
78.3
0.05
-87.2 %
21.7
—
0
0.26
113
0.26
-61.2 %
113
-0.21
25 %
-91.3
-0.01
-4.3
—
0
-0.22
90.6 %
-95.7
—
0
-0.22
90.6 %
-95.7
-103.68
—
0.65
-23.5 %
100
0.26
40
0.39
2.6 %
60
—
0
0.67
103.1
0.67
48.9 %
103.1
-0.28
-250 %
-43.08
-0.04
-6.2
—
0
-2.35
-2036.4 %
-361.5
—
0
-2.35
-2036.4 %
-361.5
-1 167.51
—
0.85
-28.6 %
100
0.47
55.3
0.38
-32.1 %
44.7
—
0
0.46
54.1
0.45
-36.6 %
52.9
-0.08
46.7 %
-9.4
-0.03
-3.5
—
0
-0.11
80.7 %
-12.9
—
0
-0.11
79.2 %
-12.9
-50.78
—
1.19
561.1 %
100
0.63
52.9
0.56
366.7 %
47.1
—
0
0.68
57.1
0.71
102.9 %
59.7
-0.15
34.8 %
-12.6
-0.03
-2.5
—
0
-0.57
-147.8 %
-47.9
-0.04
-3.4
-0.53
-130.4 %
-44.5
-366.1
—
0.18
125 %
100
0.06
33.3
0.12
50 %
66.7
—
0
0.35
194.4
0.35
34.6 %
194.4
-0.23
-21.1 %
-127.8
—
0
—
0
-0.23
-27.8 %
-127.8
—
0
-0.23
-27.8 %
-127.8
-675.2
—
0.08
60 %
100
—
0
0.08
—
100
—
0
0.26
325
0.26
23.8 %
325
-0.19
-18.8 %
-237.5
0.01
12.5
—
0
-0.18
-12.5 %
-225
—
0
-0.18
-28.6 %
-225
-533.11
—
0.05
-28.6 %
100
—
0
—
—
0
—
0
0.21
420
0.21
320 %
420
-0.16
-900 %
-320
—
0
—
0
-0.16
-900 %
-320
-0.02
-40
-0.14
-800 %
-280
-422.3
—
0.07
—
100
—
0
—
—
0
—
0
0.05
71.4
0.05
—
71.4
0.02
—
28.6
—
0
—
0
0.02
—
28.6
—
0
0.02
—
28.6
55.25
—