Hensoldt AG (ETR:HAG)
Germany · Delayed Price · Currency is EUR 87.56
+1.22 (1.41%)
Aug 4, 2026, 2:06 PM CET
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 | 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 |
| 2,678 | 2,455 | 2,240 | 1,847 | 1,707 | 1,474 | |
Revenue Growth | 14.69% | 9.60% | 21.28% | 8.20% | 15.81% | 22.13% |
Cost of Revenue | 1,140 | 1,930 | 1,732 | 1,427 | 1,314 | 1,144 |
Gross Profit | 68 | 525 | 508 | 420 | 393 | 330 |
Selling, General & Admin | 281 | 279 | 290 | 229 | 199 | 182 |
Research & Development | 51 | 42 | 32 | 30 | 36 | 31 |
Other Operating Expenses | -19 | -20 | 2 | -1 | 0 | -11 |
Total Operating Expenses | 313 | 301 | 324 | 258 | 235 | 202 |
Operating Income | 249 | 221 | 185 | 166 | 166 | 126 |
Interest Income | 33 | 25 | 31 | 18 | 9 | 4 |
Interest Expense | -101 | -106 | -100 | -82 | -44 | -42 |
Other Non-Operating Income (Expense) | - | -13 | 1 | -7 | -1 | -3 |
Total Non-Operating Income (Expense) | -68 | -94 | -68 | -71 | -36 | -41 |
Pretax Income | 185 | 127 | 117 | 94 | 130 | 85 |
Provision for Income Taxes | - | 41 | 12 | 36 | 49 | 22 |
Net Income | 117 | 86 | 106 | 58 | 80 | 63 |
Minority Interest in Earnings | -2 | -2 | -2 | 2 | 2 | 0 |
Net Income to Common | 120 | 89 | 108 | 56 | 78 | 63 |
Net Income Growth | 33.33% | -17.59% | 92.86% | -28.21% | 23.81% | - |
Shares Outstanding (Basic) | 116 | 116 | 116 | 106 | 105 | 105 |
Shares Outstanding (Diluted) | 116 | 116 | 116 | 106 | 105 | 105 |
Shares Change | 0.53% | - | 9.43% | 0.95% | - | 21.25% |
EPS (Basic) | 1.03 | 0.77 | 0.93 | 0.53 | 0.75 | 0.60 |
EPS (Diluted) | 1.03 | 0.77 | 0.93 | 0.53 | 0.75 | 0.60 |
EPS Growth | 32.63% | -17.20% | 75.47% | -29.33% | 25.00% | - |
Free Cash Flow | 567 | 450 | 311 | 267 | 244 | 299 |
Free Cash Flow Growth | 78.86% | 44.70% | 16.48% | 9.43% | -18.39% | 51.85% |
Free Cash Flow Per Share | 4.89 | 3.88 | 2.68 | 2.52 | 2.32 | 2.85 |
Dividends 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 | 2.54% | 21.38% | 22.68% | 22.74% | 23.02% | 22.39% |
Operating Margin | 9.30% | 9.00% | 8.26% | 8.99% | 9.72% | 8.55% |
Profit Margin | 4.37% | 3.50% | 4.73% | 3.14% | 4.69% | 4.27% |
FCF Margin | 21.17% | 18.33% | 13.88% | 14.46% | 14.29% | 20.28% |
EBITDA | 434 | 402 | 347 | 283 | 269 | 252 |
EBITDA Margin | 16.21% | 16.37% | 15.49% | 15.32% | 15.76% | 17.10% |
EBIT | 249 | 221 | 185 | 166 | 166 | 126 |
EBIT Margin | 9.30% | 9.00% | 8.26% | 8.99% | 9.72% | 8.55% |
Effective Tax Rate | - | 32.28% | 10.26% | 38.30% | 37.69% | 25.88% |