Hanza AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	6,025	4,851	4,143	3,549	2,515
Revenue Growth (YoY)	24.20%	17.09%	16.74%	41.11%	16.71%
Cost of Revenue	3,332	2,802	2,301	2,018	1,366
Gross Profit	2,693	2,049	1,842	1,531	1,149
Selling, General & Admin	2,053	1,664	1,388	1,234	931
Amortization of Goodwill & Intangibles	-	26	17	18	-
Other Operating Expenses	-68	-6	-9	-6	-10
Operating Expenses	2,262	1,850	1,516	1,350	1,010
Operating Income	431	199	326	181	139
Interest Expense	-81	-95	-66	-32	-20
Interest & Investment Income	6	4	1	-	-
Currency Exchange Gain (Loss)	2	-3	3	-9	-4
Other Non Operating Income (Expenses)	-51	-25	-18	-9	-6
EBT Excluding Unusual Items	307	80	246	131	109
Merger & Restructuring Charges	-18	-	-	-	-
Gain (Loss) on Sale of Assets	-	3	2	2	4
Asset Writedown	-	-11	-	-	-16
Other Unusual Items	-6	53	-1	10	3
Pretax Income	283	125	247	143	100
Income Tax Expense	37	14	33	22	20
Net Income	246	111	214	121	80
Net Income to Common	246	111	214	121	80
Net Income Growth	121.62%	-48.13%	76.86%	51.25%	-
Shares Outstanding (Basic)	46	44	40	36	35
Shares Outstanding (Diluted)	46	44	40	37	36
Shares Change (YoY)	4.40%	8.58%	9.80%	3.22%	4.73%
EPS (Basic)	5.40	2.54	5.35	3.34	2.26
EPS (Diluted)	5.38	2.54	5.31	3.30	2.25
EPS Growth	111.81%	-52.17%	60.91%	46.67%	-
Free Cash Flow	315	305	-18	-34	-13
Free Cash Flow Per Share	6.89	6.96	-0.45	-0.93	-0.36
Dividend Per Share	1.500	0.800	1.200	0.750	0.500
Dividend Growth	87.50%	-33.33%	60.00%	50.00%	100.00%
Gross Margin	44.70%	42.24%	44.46%	43.14%	45.69%
Operating Margin	7.15%	4.10%	7.87%	5.10%	5.53%
Profit Margin	4.08%	2.29%	5.17%	3.41%	3.18%
Free Cash Flow Margin	5.23%	6.29%	-0.43%	-0.96%	-0.52%
EBITDA	708	321	420	259	204
EBITDA Margin	11.75%	6.62%	10.14%	7.30%	8.11%
D&A For EBITDA	277	122	94	78	65
EBIT	431	199	326	181	139
EBIT Margin	7.15%	4.10%	7.87%	5.10%	5.53%
Effective Tax Rate	13.07%	11.20%	13.36%	15.38%	20.00%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.