Hacksaw AB (publ) (STO:HACK)
Sweden · Delayed Price · Currency is SEK 82.10
+0.10 (0.12%)
Sep 2, 2026, 5:29 PM CET
Hacksaw AB 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 |
|---|---|---|---|---|---|
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 |
Operating Revenue | 223.76 | 197.37 | 136.66 | 66.79 | 31.97 |
Other Revenue | 0.25 | 0.11 | 0.43 | 0.23 | 0.05 |
| 224.01 | 197.48 | 137.1 | 67.02 | 32.02 | |
Revenue Growth | 30.68% | 44.04% | 104.57% | 109.31% | - |
Cost of Revenue | 6.14 | 7.58 | 3.58 | 0.64 | 0.21 |
Gross Profit | 217.88 | 189.91 | 133.52 | 66.37 | 31.8 |
Selling, General & Admin | 29.42 | 23.67 | 14.69 | 9.26 | 5.29 |
Other Operating Expenses | 0.2 | 0.23 | 0.06 | 0.02 | - |
Operating Expenses | 34.96 | 28.49 | 17.41 | 10.92 | 6.29 |
Operating Income | 182.91 | 161.41 | 116.12 | 55.45 | 25.52 |
Interest Expense | -0.56 | -6.34 | -1.85 | -0.07 | -0.03 |
Interest & Investment Income | 1.82 | 1.27 | 2.36 | 0.18 | - |
Currency Exchange Gain (Loss) | - | - | - | -1.12 | 0.2 |
Other Non Operating Income (Expenses) | -0 | - | -0 | 0.02 | - |
EBT Excluding Unusual Items | 184.21 | 156.35 | 116.62 | 54.46 | 25.69 |
Other Unusual Items | -2.18 | -3.99 | -1.14 | -0.05 | - |
Pretax Income | 182.04 | 152.36 | 115.47 | 54.41 | 25.69 |
Income Tax Expense | 10.08 | 9.53 | 6.11 | -4.89 | 8.73 |
Earnings From Continuing Operations | 171.96 | 142.84 | 109.36 | 59.3 | 16.96 |
Minority Interest in Earnings | - | -9.2 | -17.09 | -9.56 | -2.7 |
Net Income | 171.96 | 133.64 | 92.27 | 49.74 | 14.26 |
Net Income to Common | 171.96 | 133.64 | 92.27 | 49.74 | 14.26 |
Net Income Growth | 61.81% | 44.84% | 85.50% | 248.86% | - |
Shares Outstanding (Basic) | 289 | 269 | 243 | 241 | 232 |
Shares Outstanding (Diluted) | 289 | 269 | 243 | 246 | 252 |
Shares Change | 17.51% | 10.69% | -1.01% | -2.44% | - |
EPS (Basic) | 0.59 | 0.50 | 0.38 | 0.21 | 0.06 |
EPS (Diluted) | 0.59 | 0.50 | 0.38 | 0.20 | 0.06 |
EPS Growth | 37.87% | 31.91% | 85.86% | 257.43% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
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 |
Free Cash Flow | 172.82 | 151.66 | 100.52 | 50.87 | 24.46 |
Free Cash Flow Per Share | 0.60 | 0.56 | 0.41 | 0.21 | 0.10 |
Dividend Per Share | 0.400 | 0.400 | 4.086 | 2.140 | 0.645 |
Dividend Growth | -90.21% | -90.21% | 90.96% | 231.77% | - |
Gross Margin | 97.26% | 96.16% | 97.39% | 99.04% | 99.33% |
Operating Margin | 81.65% | 81.74% | 84.69% | 82.74% | 79.70% |
Profit Margin | 76.76% | 67.67% | 67.30% | 74.22% | 44.53% |
Free Cash Flow Margin | 77.15% | 76.80% | 73.32% | 75.90% | 76.41% |
EBITDA | 188.27 | 166.01 | 118.77 | 55.5 | 25.55 |
EBITDA Margin | 84.04% | 84.06% | 86.63% | 82.82% | 79.81% |
D&A For EBITDA | 5.35 | 4.59 | 2.66 | 0.05 | 0.04 |
EBIT | 182.91 | 161.41 | 116.12 | 55.45 | 25.52 |
EBIT Margin | 81.65% | 81.74% | 84.69% | 82.74% | 79.70% |
Effective Tax Rate | 5.54% | 6.25% | 5.29% | - | 33.97% |
Revenue as Reported | 224.01 | 197.48 | 137.1 | 67.02 | 32.02 |