Hexagon AB (publ) (STO:HEXA.B)
Sweden · Delayed Price · Currency is SEK 107.30
-1.65 (-1.51%)
Nov 6, 2026, 5:29 PM CET
Hexagon 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 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
| 5,541 | 5,425 | 5,401 | 5,435 | 5,161 | 4,341 | |
Revenue Growth | 26.08% | 0.43% | -0.63% | 5.32% | 18.88% | 15.32% |
Cost of Revenue | 1,894 | 1,828 | 1,791 | 1,892 | 1,800 | 1,541 |
Gross Profit | 3,647 | 3,597 | 3,610 | 3,543 | 3,361 | 2,800 |
Selling, General & Admin | 1,587 | 1,630 | 1,512 | 1,642 | 1,437 | 1,114 |
Research & Development | 750.8 | 924 | 683.7 | 674.5 | 607.1 | 455.6 |
Other Operating Expenses | -39.5 | 22.8 | -8.5 | -22.6 | -16.3 | -64.6 |
Operating Expenses | 2,299 | 2,576 | 2,187 | 2,294 | 2,028 | 1,505 |
Operating Income | 1,348 | 1,020 | 1,422 | 1,250 | 1,333 | 1,295 |
Interest Expense | -112.6 | -135.6 | -170 | -152.8 | -34.9 | -19.1 |
Interest & Investment Income | 116.1 | 13.2 | 12.7 | 12.4 | 7.6 | 4.4 |
Currency Exchange Gain (Loss) | -23.5 | -23.5 | 0.6 | -23.9 | -4.1 | 8.3 |
Other Non Operating Income (Expenses) | -7.2 | -7.2 | -11.3 | -13.6 | -10.7 | -10.8 |
EBT Excluding Unusual Items | 1,321 | 867.3 | 1,254 | 1,072 | 1,291 | 1,278 |
Merger & Restructuring Charges | -17.8 | -17.8 | -10.8 | -8.2 | -50 | -31.2 |
Gain (Loss) on Sale of Investments | 1,868 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | 1 | 1 | - | 10.2 | 3.8 | 10.4 |
Asset Writedown | -50.7 | -50.7 | -42.9 | -54.5 | -13.4 | -173.3 |
Other Unusual Items | -6.3 | -6.3 | 61.4 | 41.6 | 16.7 | -100.2 |
Pretax Income | 3,116 | 793.5 | 1,262 | 1,061 | 1,248 | 983.6 |
Income Tax Expense | 487.4 | 166.7 | 227.1 | 188.9 | 228.9 | 173.6 |
Earnings From Continuing Operations | 2,628 | 626.8 | 1,035 | 871.8 | 1,019 | 810 |
Minority Interest in Earnings | -9.2 | -9.4 | -11.6 | -12.9 | -11.5 | -8.4 |
Net Income | 1,025 | 617.4 | 1,023 | 858.9 | 1,008 | 801.6 |
Net Income to Common | 1,025 | 617.4 | 1,023 | 858.9 | 1,008 | 801.6 |
Net Income Growth | 52.27% | -39.67% | 19.15% | -14.76% | 25.70% | 29.69% |
Shares Outstanding (Basic) | 2,684 | 2,684 | 2,684 | 2,688 | 2,693 | 2,599 |
Shares Outstanding (Diluted) | 2,705 | 2,705 | 2,705 | 2,706 | 2,706 | 2,606 |
Shares Change | - | - | -0.02% | -0.01% | 3.84% | 1.26% |
EPS (Basic) | 0.38 | 0.23 | 0.38 | 0.32 | 0.37 | 0.31 |
EPS (Diluted) | 0.38 | 0.23 | 0.38 | 0.32 | 0.37 | 0.31 |
EPS Growth | 51.70% | -39.68% | 19.24% | -14.79% | 20.78% | 28.33% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
Free Cash Flow | 1,303 | 1,362 | 1,473 | 1,234 | 1,169 | 1,173 |
Free Cash Flow Per Share | 0.48 | 0.50 | 0.54 | 0.46 | 0.43 | 0.45 |
Dividend Per Share | 0.140 | 0.140 | 0.140 | 0.130 | 0.120 | 0.110 |
Dividend Growth | 0% | 0% | 7.69% | 8.33% | 9.09% | 22.22% |
Gross Margin | 65.82% | 66.30% | 66.83% | 65.19% | 65.13% | 64.50% |
Operating Margin | 24.33% | 18.81% | 26.33% | 22.99% | 25.83% | 29.83% |
Profit Margin | 18.49% | 11.38% | 18.95% | 15.80% | 19.53% | 18.46% |
Free Cash Flow Margin | 23.52% | 25.11% | 27.27% | 22.70% | 22.66% | 27.01% |
EBITDA | 1,536 | 1,244 | 1,648 | 1,478 | 1,542 | 1,449 |
EBITDA Margin | 27.73% | 22.93% | 30.52% | 27.20% | 29.88% | 33.38% |
D&A For EBITDA | 188 | 223.6 | 226 | 228.6 | 208.8 | 153.8 |
EBIT | 1,348 | 1,020 | 1,422 | 1,250 | 1,333 | 1,295 |
EBIT Margin | 24.33% | 18.81% | 26.33% | 22.99% | 25.83% | 29.83% |
Effective Tax Rate | 15.64% | 21.01% | 17.99% | 17.81% | 18.34% | 17.65% |