Hacksaw AB (publ) (FRA:51R)
Germany
· Delayed Price · Currency is EUR 5.82
+0.12 (2.11%)
At close: Dec 5, 2025
Hacksaw AB Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| Operating Revenue | 185.67 | 136.66 | 66.79 | 31.97 |
| Other Revenue | 0.45 | 0.43 | 0.23 | 0.05 |
| Revenue | 186.11 | 137.1 | 67.02 | 32.02 |
| Revenue Growth (YoY) | 177.71% | 104.57% | 109.31% | - |
| Cost of Revenue | 8.04 | 3.58 | 0.64 | 0.21 |
| Gross Profit | 178.08 | 133.52 | 66.37 | 31.8 |
| Selling, General & Admin | 22.31 | 14.69 | 9.26 | 5.29 |
| Other Operating Expenses | 0.2 | 0.06 | 0.02 | - |
| Operating Expenses | 26.58 | 17.41 | 10.92 | 6.29 |
| Operating Income | 151.49 | 116.12 | 55.45 | 25.52 |
| Interest Expense | -6.09 | -0.08 | -0.07 | -0.03 |
| Interest & Investment Income | 0.75 | 0.89 | 0.18 | - |
| Currency Exchange Gain (Loss) | -0.26 | -0.26 | -1.12 | 0.2 |
| Other Non Operating Income (Expenses) | -0.05 | -0.05 | 0.02 | - |
| EBT Excluding Unusual Items | 145.83 | 116.62 | 54.46 | 25.69 |
| Other Unusual Items | -3.75 | -1.14 | -0.05 | - |
| Pretax Income | 142.09 | 115.47 | 54.41 | 25.69 |
| Income Tax Expense | 8.37 | 6.11 | -4.89 | 8.73 |
| Earnings From Continuing Operations | 133.72 | 109.36 | 59.3 | 16.96 |
| Minority Interest in Earnings | -14.49 | -17.09 | -9.56 | -2.7 |
| Net Income | 119.23 | 92.27 | 49.74 | 14.26 |
| Net Income to Common | 119.23 | 92.27 | 49.74 | 14.26 |
| Net Income Growth | 139.70% | 85.50% | 248.86% | - |
| Shares Outstanding (Basic) | 259 | 243 | 241 | 232 |
| Shares Outstanding (Diluted) | 259 | 243 | 246 | 252 |
| Shares Change (YoY) | 5.34% | -1.01% | -2.44% | - |
| EPS (Basic) | 0.46 | 0.38 | 0.21 | 0.06 |
| EPS (Diluted) | 0.46 | 0.38 | 0.20 | 0.06 |
| EPS Growth | 127.28% | 87.35% | 257.43% | - |
| Free Cash Flow | 154.17 | 100.52 | 50.87 | 24.46 |
| Free Cash Flow Per Share | 0.59 | 0.41 | 0.21 | 0.10 |
| Dividend Per Share | 4.086 | 4.086 | 2.140 | 0.645 |
| Dividend Growth | 90.96% | 90.96% | 231.77% | - |
| Gross Margin | 95.68% | 97.39% | 99.04% | 99.33% |
| Operating Margin | 81.40% | 84.69% | 82.74% | 79.70% |
| Profit Margin | 64.06% | 67.30% | 74.22% | 44.53% |
| Free Cash Flow Margin | 82.84% | 73.32% | 75.90% | 76.41% |
| EBITDA | 153.01 | 116.22 | 55.5 | 25.55 |
| EBITDA Margin | 82.21% | 84.77% | 82.82% | 79.81% |
| D&A For EBITDA | 1.52 | 0.11 | 0.05 | 0.04 |
| EBIT | 151.49 | 116.12 | 55.45 | 25.52 |
| EBIT Margin | 81.40% | 84.69% | 82.74% | 79.70% |
| Effective Tax Rate | 5.89% | 5.29% | - | 33.97% |
| Revenue as Reported | 186.11 | 137.1 | 67.02 | 32.02 |
Source: S&P Capital IQ. Standard template. Financial Sources.