Hensoldt AG Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	2,399	2,240	1,847	1,707	1,474	1,207
Revenue Growth (YoY)	14.89%	21.28%	8.20%	15.81%	22.13%	8.32%
Cost of Revenue	1,885	1,732	1,427	1,314	1,144	936.1
Gross Profit	514	508	420	393	330	270.8
Selling, General & Admin	285	290	229	199	182	177.4
Research & Development	35	32	30	36	31	25.1
Other Operating Expenses	-3	2	-1	-	-1	-2.8
Operating Expenses	317	324	258	235	212	199.7
Operating Income	197	184	162	158	118	71.1
Interest Expense	-106	-100	-82	-44	-42	-137.7
Interest & Investment Income	24	31	23	17	4	4
Earnings From Equity Investments	3	3	-	-	-2	-2.6
Currency Exchange Gain (Loss)	3	3	-3	-4	2	-2
Other Non Operating Income (Expenses)	-18	-	-6	2	-5	-8
EBT Excluding Unusual Items	103	121	94	129	75	-75.2
Gain (Loss) on Sale of Investments	-7	-3	-	-	10	-
Pretax Income	96	118	94	129	85	-75.2
Income Tax Expense	-25	12	36	49	22	-10.7
Earnings From Continuing Operations	121	106	58	80	63	-64.5
Minority Interest in Earnings	3	2	-2	-2	-	-0.7
Net Income	124	108	56	78	63	-65.2
Net Income to Common	124	108	56	78	63	-65.2
Net Income Growth	933.33%	92.86%	-28.21%	23.81%	-	-
Shares Outstanding (Basic)	116	116	106	105	105	87
Shares Outstanding (Diluted)	116	116	106	105	105	87
Shares Change (YoY)	-0.82%	9.43%	0.95%	-	21.25%	8.25%
EPS (Basic)	1.07	0.93	0.53	0.74	0.60	-0.75
EPS (Diluted)	1.07	0.93	0.53	0.74	0.60	-0.75
EPS Growth	941.88%	76.23%	-28.88%	23.81%	-	-
Free Cash Flow	192	112	222	209	270	165.8
Free Cash Flow Per Share	1.65	0.97	2.09	1.99	2.57	1.92
Dividend Per Share	0.500	0.500	0.400	0.300	0.250	0.130
Dividend Growth	25.00%	25.00%	33.33%	20.00%	92.31%	-
Gross Margin	21.43%	22.68%	22.74%	23.02%	22.39%	22.44%
Operating Margin	8.21%	8.21%	8.77%	9.26%	8.00%	5.89%
Profit Margin	5.17%	4.82%	3.03%	4.57%	4.27%	-5.40%
Free Cash Flow Margin	8.00%	5.00%	12.02%	12.24%	18.32%	13.74%
EBITDA	299	265	217	218	207	163.7
EBITDA Margin	12.46%	11.83%	11.75%	12.77%	14.04%	13.56%
D&A For EBITDA	102	81	55	60	89	92.6
EBIT	197	184	162	158	118	71.1
EBIT Margin	8.21%	8.21%	8.77%	9.26%	8.00%	5.89%
Effective Tax Rate	-	10.17%	38.30%	37.98%	25.88%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.