Hexagon AB (publ) (FRA:HXG)

Hexagon AB Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	5,444	5,401	5,435	5,161	4,341	3,764
Revenue Growth (YoY)	1.03%	-0.63%	5.32%	18.88%	15.32%	-3.67%
Cost of Revenue	1,831	1,791	1,892	1,800	1,541	1,372
Gross Profit	3,613	3,610	3,543	3,361	2,800	2,393
Selling, General & Admin	1,631	1,512	1,642	1,437	1,114	956
Research & Development	919.3	683.7	674.5	607.1	455.6	410.7
Other Operating Expenses	103.5	-8.5	-22.6	-16.3	-64.6	-69.3
Operating Expenses	2,653	2,187	2,294	2,028	1,505	1,297
Operating Income	959.1	1,422	1,250	1,333	1,295	1,095
Interest Expense	-142.5	-170	-152.8	-34.9	-19.1	-23.3
Interest & Investment Income	2.7	12.7	12.4	7.6	4.4	5.7
Currency Exchange Gain (Loss)	0.6	0.6	-23.9	-4.1	8.3	-17.6
Other Non Operating Income (Expenses)	-0.5	-11.3	-13.6	-10.7	-10.8	-9.6
EBT Excluding Unusual Items	819.4	1,254	1,072	1,291	1,278	1,050
Merger & Restructuring Charges	-10.8	-10.8	-8.2	-50	-31.2	-15.6
Impairment of Goodwill	-	-	-	-	-	-8.5
Gain (Loss) on Sale of Assets	-	-	10.2	3.8	10.4	0.4
Asset Writedown	-42.9	-42.9	-54.5	-13.4	-173.3	-136.6
Other Unusual Items	61.4	61.4	41.6	16.7	-100.2	-130.4
Pretax Income	827.1	1,262	1,061	1,248	983.6	759.6
Income Tax Expense	143.9	227.1	188.9	228.9	173.6	134.9
Earnings From Continuing Operations	683.2	1,035	871.8	1,019	810	624.7
Minority Interest in Earnings	-10.4	-11.6	-12.9	-11.5	-8.4	-6.6
Net Income	672.8	1,023	858.9	1,008	801.6	618.1
Net Income to Common	672.8	1,023	858.9	1,008	801.6	618.1
Net Income Growth	-33.27%	19.15%	-14.76%	25.70%	29.69%	-12.00%
Shares Outstanding (Basic)	2,684	2,684	2,688	2,693	2,599	2,573
Shares Outstanding (Diluted)	2,705	2,705	2,706	2,706	2,606	2,574
Shares Change (YoY)	-	-0.02%	-0.01%	3.84%	1.26%	0.67%
EPS (Basic)	0.25	0.38	0.32	0.37	0.31	0.24
EPS (Diluted)	0.25	0.38	0.32	0.37	0.31	0.24
EPS Growth	-33.07%	19.24%	-14.79%	20.78%	28.33%	-12.50%
Free Cash Flow	1,455	1,473	1,234	1,169	1,173	1,197
Free Cash Flow Per Share	0.54	0.54	0.46	0.43	0.45	0.47
Dividend Per Share	0.140	0.140	0.130	0.120	0.110	0.090
Dividend Growth	7.69%	7.69%	8.33%	9.09%	22.22%	1.58%
Gross Margin	66.36%	66.83%	65.19%	65.13%	64.50%	63.56%
Operating Margin	17.62%	26.33%	22.99%	25.83%	29.83%	29.09%
Profit Margin	12.36%	18.95%	15.80%	19.53%	18.46%	16.42%
Free Cash Flow Margin	26.72%	27.27%	22.70%	22.66%	27.01%	31.80%
EBITDA	1,468	1,648	1,478	1,542	1,449	1,241
EBITDA Margin	26.97%	30.52%	27.20%	29.88%	33.38%	32.98%
D&A For EBITDA	509.1	226	228.6	208.8	153.8	146.2
EBIT	959.1	1,422	1,250	1,333	1,295	1,095
EBIT Margin	17.62%	26.33%	22.99%	25.83%	29.83%	29.09%
Effective Tax Rate	17.40%	17.99%	17.81%	18.34%	17.65%	17.76%

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