Hensoldt AG Income Statement

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

Millions EUR. 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
Revenue	2,556	2,455	2,240	1,847	1,707	1,474
Revenue Growth (YoY)	10.84%	9.60%	21.28%	8.20%	15.81%	22.13%
Cost of Revenue	2,015	1,927	1,725	1,427	1,314	1,144
Gross Profit	541	528	515	420	393	330
Selling, General & Admin	277	279	290	229	199	182
Research & Development	47	42	32	30	36	31
Other Operating Expenses	-24	-20	2	-1	-	-1
Operating Expenses	300	301	324	258	235	212
Operating Income	241	227	191	162	158	118
Interest Expense	-109	-106	-100	-82	-44	-42
Interest & Investment Income	30	25	31	23	17	4
Earnings From Equity Investments	3	3	3	-	-	-2
Currency Exchange Gain (Loss)	-9	-9	3	-3	-4	2
Other Non Operating Income (Expenses)	-1	-3	-	-6	2	-5
EBT Excluding Unusual Items	155	137	128	94	129	75
Gain (Loss) on Sale of Investments	-6	-6	-3	-	-	10
Asset Writedown	-3	-3	-7	-	-	-
Pretax Income	146	128	118	94	129	85
Income Tax Expense	48	41	12	36	49	22
Earnings From Continuing Operations	98	87	106	58	80	63
Minority Interest in Earnings	2	2	2	-2	-2	-
Net Income	100	89	108	56	78	63
Net Income to Common	100	89	108	56	78	63
Net Income Growth	8.70%	-17.59%	92.86%	-28.21%	23.81%	-
Shares Outstanding (Basic)	117	116	116	106	105	105
Shares Outstanding (Diluted)	117	116	116	106	105	105
Shares Change (YoY)	1.00%	-	9.43%	0.95%	-	21.25%
EPS (Basic)	0.86	0.77	0.93	0.53	0.74	0.60
EPS (Diluted)	0.86	0.77	0.93	0.53	0.74	0.60
EPS Growth	7.61%	-17.59%	76.23%	-28.88%	23.81%	-
Free Cash Flow	402	380	112	222	209	270
Free Cash Flow Per Share	3.44	3.28	0.97	2.09	1.99	2.57
Dividend Per Share	0.550	0.550	0.500	0.400	0.300	0.250
Dividend Growth	10.00%	10.00%	25.00%	33.33%	20.00%	92.31%
Gross Margin	21.17%	21.51%	22.99%	22.74%	23.02%	22.39%
Operating Margin	9.43%	9.25%	8.53%	8.77%	9.26%	8.00%
Profit Margin	3.91%	3.62%	4.82%	3.03%	4.57%	4.27%
Free Cash Flow Margin	15.73%	15.48%	5.00%	12.02%	12.24%	18.32%
EBITDA	335	316	272	217	218	207
EBITDA Margin	13.11%	12.87%	12.14%	11.75%	12.77%	14.04%
D&A For EBITDA	94	89	81	55	60	89
EBIT	241	227	191	162	158	118
EBIT Margin	9.43%	9.25%	8.53%	8.77%	9.26%	8.00%
Effective Tax Rate	32.88%	32.03%	10.17%	38.30%	37.98%	25.88%

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