Hexatronic Group AB (publ) (STO:HTRO)
Sweden · Delayed Price · Currency is SEK 38.93
+1.54 (4.12%)
Nov 10, 2026, 1:00 PM CET
Hexatronic Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. 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 |
Operating Revenue | 8,289 | 7,519 | 7,581 | 8,150 | 6,574 | 3,492 |
Other Revenue | - | - | - | - | -1 | - |
| 8,289 | 7,519 | 7,581 | 8,150 | 6,573 | 3,492 | |
Revenue Growth | 10.59% | -0.82% | -6.98% | 23.99% | 88.25% | 67.80% |
Cost of Revenue | 5,044 | 4,625 | 4,413 | 4,646 | 3,705 | 1,958 |
Gross Profit | 3,245 | 2,894 | 3,168 | 3,504 | 2,868 | 1,534 |
Selling, General & Admin | 2,195 | 2,130 | 2,105 | 2,049 | 1,679 | 1,075 |
Amortization of Goodwill & Intangibles | 96 | 108 | 123 | 113 | 62 | 38.7 |
Other Operating Expenses | -8 | -22 | -17 | -25 | -50 | -29.4 |
Operating Expenses | 2,593 | 2,685 | 2,508 | 2,365 | 1,837 | 1,180 |
Operating Income | 652 | 209 | 660 | 1,139 | 1,031 | 354.2 |
Interest Expense | -121 | -141 | -197 | -165 | -37 | -18.5 |
Interest & Investment Income | 13 | 13 | 12 | 6 | 1 | 0.1 |
Currency Exchange Gain (Loss) | 10 | 15 | 28 | -7 | -5 | -2.7 |
Other Non Operating Income (Expenses) | -11 | -10 | -1 | -8 | -2 | -1.9 |
EBT Excluding Unusual Items | 543 | 86 | 502 | 965 | 988 | 331.2 |
Merger & Restructuring Charges | -8 | -2 | - | -23 | -11 | - |
Gain (Loss) on Sale of Assets | 2 | 2 | 4 | - | 6 | 0.9 |
Other Unusual Items | -10 | 35 | -4 | 179 | 34 | - |
Pretax Income | 527 | 121 | 502 | 1,121 | 1,017 | 332.1 |
Income Tax Expense | 181 | 137 | 157 | 275 | 224 | 79.7 |
Earnings From Continuing Operations | 346 | -16 | 345 | 846 | 793 | 252.4 |
Minority Interest in Earnings | 2 | 2 | 1 | 2 | 2 | 0.7 |
Net Income | 348 | -14 | 346 | 848 | 795 | 253.1 |
Net Income to Common | 348 | -14 | 346 | 848 | 795 | 253.1 |
Net Income Growth | 169.77% | - | -59.20% | 6.67% | 214.10% | 100.08% |
Shares Outstanding (Basic) | 212 | 206 | 204 | 203 | 201 | 192 |
Shares Outstanding (Diluted) | 212 | 206 | 204 | 203 | 204 | 195 |
Shares Change | 3.29% | 0.54% | 0.49% | -0.27% | 4.35% | 4.09% |
EPS (Basic) | 1.64 | -0.07 | 1.69 | 4.18 | 3.95 | 1.32 |
EPS (Diluted) | 1.64 | -0.07 | 1.69 | 4.17 | 3.89 | 1.29 |
EPS Growth | 164.25% | - | -59.47% | 7.20% | 201.55% | 91.40% |
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 | 673 | 490 | 605 | 434 | 208 | -95.3 |
Free Cash Flow Per Share | 3.17 | 2.38 | 2.96 | 2.13 | 1.02 | -0.49 |
Dividend Per Share | - | - | - | - | 0.100 | 0.100 |
Dividend Growth | - | - | - | - | 0% | 0% |
Gross Margin | 39.15% | 38.49% | 41.79% | 42.99% | 43.63% | 43.93% |
Operating Margin | 7.87% | 2.78% | 8.71% | 13.98% | 15.68% | 10.14% |
Profit Margin | 4.20% | -0.19% | 4.56% | 10.41% | 12.10% | 7.25% |
Free Cash Flow Margin | 8.12% | 6.52% | 7.98% | 5.33% | 3.16% | -2.73% |
EBITDA | 769 | 497 | 947 | 1,381 | 1,161 | 431.7 |
EBITDA Margin | 9.28% | 6.61% | 12.49% | 16.95% | 17.66% | 12.36% |
D&A For EBITDA | 117 | 288 | 287 | 242 | 130 | 77.5 |
EBIT | 652 | 209 | 660 | 1,139 | 1,031 | 354.2 |
EBIT Margin | 7.87% | 2.78% | 8.71% | 13.98% | 15.68% | 10.14% |
Effective Tax Rate | 34.34% | 113.22% | 31.27% | 24.53% | 22.03% | 24.00% |
Revenue as Reported | 7,590 | 7,590 | 7,658 | 8,240 | 6,630 | 3,525 |