Hensoldt AG Income Statement

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

Millions EUR. 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	2,455	2,240	1,847	1,707	1,474
Revenue Growth (YoY)	9.60%	21.28%	8.20%	15.81%	22.13%
Cost of Revenue	1,930	1,732	1,427	1,314	1,144
Gross Profit	525	508	420	393	330
Selling, General & Admin	279	290	229	199	182
Research & Development	42	32	30	36	31
Other Operating Expenses	-20	2	-1	-	-1
Operating Expenses	301	324	258	235	212
Operating Income	224	184	162	158	118
Interest Expense	-106	-100	-82	-44	-42
Interest & Investment Income	25	31	23	17	4
Earnings From Equity Investments	3	3	-	-	-2
Currency Exchange Gain (Loss)	-	3	-3	-4	2
Other Non Operating Income (Expenses)	-12	-	-6	2	-5
EBT Excluding Unusual Items	134	121	94	129	75
Gain (Loss) on Sale of Investments	-6	-3	-	-	10
Pretax Income	128	118	94	129	85
Income Tax Expense	41	12	36	49	22
Earnings From Continuing Operations	87	106	58	80	63
Minority Interest in Earnings	2	2	-2	-2	-
Net Income	89	108	56	78	63
Net Income to Common	89	108	56	78	63
Net Income Growth	-17.59%	92.86%	-28.21%	23.81%	-
Shares Outstanding (Basic)	-	116	106	105	105
Shares Outstanding (Diluted)	-	116	106	105	105
Shares Change (YoY)	-	9.43%	0.95%	-	21.25%
EPS (Basic)	-	0.93	0.53	0.74	0.60
EPS (Diluted)	-	0.93	0.53	0.74	0.60
EPS Growth	-	76.23%	-28.88%	23.81%	-
Free Cash Flow	244	112	222	209	270
Free Cash Flow Per Share	-	0.97	2.09	1.99	2.57
Dividend Per Share	0.550	0.500	0.400	0.300	0.250
Dividend Growth	10.00%	25.00%	33.33%	20.00%	92.31%
Gross Margin	21.39%	22.68%	22.74%	23.02%	22.39%
Operating Margin	9.12%	8.21%	8.77%	9.26%	8.00%
Profit Margin	3.62%	4.82%	3.03%	4.57%	4.27%
Free Cash Flow Margin	9.94%	5.00%	12.02%	12.24%	18.32%
EBITDA	405	265	217	218	207
EBITDA Margin	16.50%	11.83%	11.75%	12.77%	14.04%
D&A For EBITDA	181	81	55	60	89
EBIT	224	184	162	158	118
EBIT Margin	9.12%	8.21%	8.77%	9.26%	8.00%
Effective Tax Rate	32.03%	10.17%	38.30%	37.98%	25.88%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.