Hacksaw AB (publ) (STO:HACK)
Sweden
· Delayed Price · Currency is SEK 58.22
+0.29 (0.50%)
At close: Mar 6, 2026
Hacksaw AB 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 |
|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| Operating Revenue | 197.37 | 136.66 | 66.79 | 31.97 |
| Other Revenue | 0.11 | 0.43 | 0.23 | 0.05 |
| Revenue | 197.48 | 137.1 | 67.02 | 32.02 |
| Revenue Growth (YoY) | 44.04% | 104.57% | 109.31% | - |
| Cost of Revenue | 7.58 | 3.58 | 0.64 | 0.21 |
| Gross Profit | 189.91 | 133.52 | 66.37 | 31.8 |
| Selling, General & Admin | 23.67 | 14.69 | 9.26 | 5.29 |
| Other Operating Expenses | 0.23 | 0.06 | 0.02 | - |
| Operating Expenses | 28.49 | 17.41 | 10.92 | 6.29 |
| Operating Income | 161.41 | 116.12 | 55.45 | 25.52 |
| Interest Expense | -6.34 | -1.85 | -0.07 | -0.03 |
| Interest & Investment Income | 1.27 | 2.36 | 0.18 | - |
| Currency Exchange Gain (Loss) | - | - | -1.12 | 0.2 |
| Other Non Operating Income (Expenses) | - | -0 | 0.02 | - |
| EBT Excluding Unusual Items | 156.35 | 116.62 | 54.46 | 25.69 |
| Other Unusual Items | -3.99 | -1.14 | -0.05 | - |
| Pretax Income | 152.36 | 115.47 | 54.41 | 25.69 |
| Income Tax Expense | 9.53 | 6.11 | -4.89 | 8.73 |
| Earnings From Continuing Operations | 142.84 | 109.36 | 59.3 | 16.96 |
| Minority Interest in Earnings | -9.2 | -17.09 | -9.56 | -2.7 |
| Net Income | 133.64 | 92.27 | 49.74 | 14.26 |
| Net Income to Common | 133.64 | 92.27 | 49.74 | 14.26 |
| Net Income Growth | 44.84% | 85.50% | 248.86% | - |
| Shares Outstanding (Basic) | 269 | 243 | 241 | 232 |
| Shares Outstanding (Diluted) | 269 | 243 | 246 | 252 |
| Shares Change (YoY) | 10.69% | -1.01% | -2.44% | - |
| EPS (Basic) | 0.50 | 0.38 | 0.21 | 0.06 |
| EPS (Diluted) | 0.50 | 0.38 | 0.20 | 0.06 |
| EPS Growth | 31.91% | 85.86% | 257.43% | - |
| Free Cash Flow | 151.66 | 100.52 | 50.87 | 24.46 |
| Free Cash Flow Per Share | 0.56 | 0.41 | 0.21 | 0.10 |
| Dividend Per Share | 0.400 | 4.086 | 2.140 | 0.645 |
| Dividend Growth | -90.21% | 90.96% | 231.77% | - |
| Gross Margin | 96.16% | 97.39% | 99.04% | 99.33% |
| Operating Margin | 81.74% | 84.69% | 82.74% | 79.70% |
| Profit Margin | 67.67% | 67.30% | 74.22% | 44.53% |
| Free Cash Flow Margin | 76.80% | 73.32% | 75.90% | 76.41% |
| EBITDA | 166.01 | 118.77 | 55.5 | 25.55 |
| EBITDA Margin | 84.06% | 86.63% | 82.82% | 79.81% |
| D&A For EBITDA | 4.59 | 2.66 | 0.05 | 0.04 |
| EBIT | 161.41 | 116.12 | 55.45 | 25.52 |
| EBIT Margin | 81.74% | 84.69% | 82.74% | 79.70% |
| Effective Tax Rate | 6.25% | 5.29% | - | 33.97% |
| Revenue as Reported | 197.48 | 137.1 | 67.02 | 32.02 |
Source: S&P Capital IQ. Standard template. Financial Sources.