HAKI Safety AB (publ) (STO:HAKI.B)
Sweden
· Delayed Price · Currency is SEK 21.20
-0.10 (-0.47%)
At close: Dec 5, 2025
HAKI Safety AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 1,167 | 1,050 | 1,188 | 1,168 | 863.2 | 588.4 | Upgrade
|
| Revenue Growth (YoY) | 13.41% | -11.62% | 1.71% | 35.31% | 46.70% | -26.11% | Upgrade
|
| Cost of Revenue | 747 | 674 | 791 | 807 | 586.5 | 415.4 | Upgrade
|
| Gross Profit | 420 | 376 | 397 | 361 | 276.7 | 173 | Upgrade
|
| Selling, General & Admin | 336 | 295 | 292 | 266 | 189.9 | 149.5 | Upgrade
|
| Research & Development | 26 | 20 | 27 | 21 | 16.5 | 15.5 | Upgrade
|
| Other Operating Expenses | -14 | -9 | -40 | -27 | -1.8 | -0.2 | Upgrade
|
| Operating Expenses | 348 | 306 | 279 | 260 | 204.6 | 164.8 | Upgrade
|
| Operating Income | 72 | 70 | 118 | 101 | 72.1 | 8.2 | Upgrade
|
| Interest Expense | -29 | -28 | -25 | -12 | -5.6 | -3 | Upgrade
|
| Interest & Investment Income | 3 | 3 | 2 | 4 | 1.8 | 2.9 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | 0.2 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 5 | 5 | 2 | -2 | 12 | -18.4 | Upgrade
|
| Other Non Operating Income (Expenses) | -1 | - | 1 | 1 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 50 | 50 | 98 | 92 | 80.5 | -10.3 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -3.5 | - | Upgrade
|
| Impairment of Goodwill | - | - | -21 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 1 | 1 | 0.6 | 8.8 | Upgrade
|
| Pretax Income | 50 | 50 | 78 | 93 | 77.6 | -1.5 | Upgrade
|
| Income Tax Expense | 11 | 9 | 16 | 22 | 19.5 | -0.9 | Upgrade
|
| Earnings From Continuing Operations | 39 | 41 | 62 | 71 | 58.1 | -0.6 | Upgrade
|
| Net Income to Company | 39 | 41 | 62 | 71 | 58.1 | -0.6 | Upgrade
|
| Net Income | 39 | 41 | 62 | 71 | 58.1 | -0.6 | Upgrade
|
| Net Income to Common | 39 | 41 | 62 | 71 | 58.1 | -0.6 | Upgrade
|
| Net Income Growth | 2.63% | -33.87% | -12.68% | 22.20% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 28 | 27 | 27 | 27 | 27 | 27 | Upgrade
|
| Shares Outstanding (Diluted) | 28 | 28 | 28 | 28 | 28 | 27 | Upgrade
|
| Shares Change (YoY) | 2.38% | - | - | - | 1.28% | - | Upgrade
|
| EPS (Basic) | 1.41 | 1.50 | 2.27 | 2.60 | 2.13 | -0.02 | Upgrade
|
| EPS (Diluted) | 1.39 | 1.48 | 2.24 | 2.57 | 2.10 | -0.02 | Upgrade
|
| EPS Growth | 0.16% | -33.93% | -12.84% | 22.38% | - | - | Upgrade
|
| Free Cash Flow | 29 | -12 | 138 | -91 | -9 | 27 | Upgrade
|
| Free Cash Flow Per Share | 1.04 | -0.43 | 4.99 | -3.29 | -0.33 | 0.99 | Upgrade
|
| Dividend Per Share | 0.500 | 0.500 | 0.900 | 0.800 | 0.750 | - | Upgrade
|
| Dividend Growth | -44.44% | -44.44% | 12.50% | 6.67% | - | - | Upgrade
|
| Gross Margin | 35.99% | 35.81% | 33.42% | 30.91% | 32.05% | 29.40% | Upgrade
|
| Operating Margin | 6.17% | 6.67% | 9.93% | 8.65% | 8.35% | 1.39% | Upgrade
|
| Profit Margin | 3.34% | 3.91% | 5.22% | 6.08% | 6.73% | -0.10% | Upgrade
|
| Free Cash Flow Margin | 2.48% | -1.14% | 11.62% | -7.79% | -1.04% | 4.59% | Upgrade
|
| EBITDA | 173 | 162 | 212 | 179 | 103 | 39.4 | Upgrade
|
| EBITDA Margin | 14.82% | 15.43% | 17.84% | 15.32% | 11.93% | 6.70% | Upgrade
|
| D&A For EBITDA | 101 | 92 | 94 | 78 | 30.9 | 31.2 | Upgrade
|
| EBIT | 72 | 70 | 118 | 101 | 72.1 | 8.2 | Upgrade
|
| EBIT Margin | 6.17% | 6.67% | 9.93% | 8.65% | 8.35% | 1.39% | Upgrade
|
| Effective Tax Rate | 22.00% | 18.00% | 20.51% | 23.66% | 25.13% | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.