INTERIM REPORT Q3 2025/2026

OTHER FINANCIAL INFORMATION

Profitability, financial position and cash flow
The return on equity at the end of the period was 29 percent (28) and return on capital employed was 22 percent (22). Return on working capital P/WC (EBITA in relation to working capital) amounted to 78 percent (74).

At the end of the period the equity ratio amounted to 41 percent (38). Equity per share, excluding non-controlling interest, totalled SEK 26.35 (24.50). The Group's net debt at the end of the period amounted to SEK 4,697 million (5,342), excluding pension liabilities of SEK 262 million (261). The net debt/equity ratio, calculated on the basis of net debt excluding provisions for pensions amounted to 0.6 (0.8).

Cash and cash equivalents consisting of cash and bank equivalents and approved but non-utilised credit facilities amounted to SEK 3,375 million (2,173) at 31 December 2025.

Cash flow from operating activities amounted to SEK 2,134 million (1,848) during the period. Company acquisitions and disposals including settlement of contingent consideration regarding acquisitions implemented in previous years amounted to SEK 492 million (1,216). Investments in non-current assets totalled SEK 133 million (168) and disposal of non-current assets amounted to SEK 9 million (19). Repurchase of call options amounted to SEK 72 million (67). Exercised and issued call options totalled SEK 55 million (44). Dividend paid to the shareholders of the Parent Company totalled SEK 864 million (755), corresponding to SEK 3.20 (2.80) per share. The dividend was paid out in the second quarter.

Employees
At the end of the period, the number of employees was 4,637 compared to 4,470 at the beginning of the financial year. During the period, completed acquisitions resulted in an increase of the number of employees by 132. The average number of employees in the latest twelve month period was 4,559.

Ownership structure
At the end of the period the share capital amounted to SEK 51.1 million.

Class of shares Number of shares Number of votes Percentage of capital Percentage of votes
Class A shares, 10 votes per share 12,864,384 128,643,840 4.7% 33.1%
Class B shares, 1 vote per share 259,929,600 259,929,600 95.3% 66.9%
Total number of shares before repurchases 272,793,984 388,573,440 100.0% 100.0%
Repurchased class B shares -2,836,942 1.0% 0.7%
Total number of shares after repurchases 269,957,042

Addtech has four outstanding call option programmes for a total of 2,351,830 shares. Call options issued on repurchased shares entail a dilution effect of about 0.1 percent during the latest twelve month period. Addtech's own shareholdings fully meet the needs of the outstanding call option programmes.

Outstanding programme Number of options Corresponding number of shares Proportion of total shares Exercise price Expiration period
2025/2029 761,575 761,575 0.3% 392.70 5 Sep 2028 - 8 Jun 2029
2024/2028 639,925 639,925 0.2% 388.80 6 Sep 2027 - 9 Jun 2028
2023/2027 674,500 674,500 0.2% 221.00 7 Sep 2026 - 9 Jun 2027
2022/2026 275,830 275,830 0.1% 180.10 8 Sep 2025 - 10 Jun 2026
Total 2,351,830 2,351,830

Acquisitions and disposal
During the period, 1 April to 30 September 2025 the following acquisitions were completed; AMP Power Protection Ltd., Great Britain, and innovatek OS GmbH, Germany, were acquired to become part of the Electrification business area. Novatech Analytical Solutions Inc., Canada, was acquired to become part of the Process business area.

On 6 November, an agreement to acquire 80 percent of the shares in Axion AG, Germany, was signed to become part of the Industry business area. Axion develops and supplies camera and sensor systems for vehicles, with a focus on improved safety. The company offers customized solutions for everything from trucks to buses, passenger cars, and utility vehicles. The company has 28 employees and sales of around EUR 23 million. The closing took place on 8 January. 

On 10 December, an agreement to acquire 80 percent of the shares in Cubro Acronet GesmbH, Austria, was signed to become part of the Automation business area. Cubro is a leading manufacturer and supplier of products and solutions for monitoring, security, and analysis of datacom networks, primarily for European customers in telecommunications, data centers and defense as well as OEM manufacturers. The company has 37 employees and sales of around EUR 15 million. The closing took place on 2 January.

On 17 December, an agreement to acquire BCK Holland B.V. and Kramer & Duyvis B.V., Netherlands, were signed to become part of the Automation business area. BCK and K&D manufacture and market, in collaboration but under their own brands, conveyor systems primarily for European system integrators within packaging, food & beverage and mechanical industry. The companies have 35 employees and sales of around EUR 8 million. The closing took place on 2 January.

On 19 December, an agreement to acquire Purenviro AS, Norway, was signed to become part of the Process business area. Purenviro manufactures and offers customized solutions and services for the efficient handling of environmentally harmful and odorous gases, primarily for Norwegian customers in the energy, wastewater treatment, mining and food industries. The company has 7 employees and sales of around NOK 55 million. The closing took place on 5 January.

The purchase price allocation calculations for the acquisitions completed during the period 1 April - 31 December 2024 have now been finalised. No significant adjustments have been made to the calculations. Acquisitions completed as of the 2024/2025 financial year are distributed among the Group’s business areas as follows:

Acquisitions 2024/2025 Closing Acquired share, % Net sales, SEKm* Number of employees* Business Area
Novomotec GmbH, Germany April, 2024 100 80 9 Electrification
Cell Pack Solutions Ltd., Great Britain April, 2024 90 75 30 Electrification
GoDrive AS, Norway April, 2024 100 75 5 Industry
Nuova Elettromeccanica Sud S.p.A., Italy June, 2024 100 160 32 Energy
C. Gunnarssons Verkstads AB, Sweden July, 2024 89 200 45 Industry
Analytical Solutions and Products B.V., Netherlands July, 2024 100 140 20 Process
Romani Components S.r.l., Italy July, 2024 80 125 23 Automation
PGS Tec GmbH, Germany October, 2024 85 80 15 Process
Unilite A/S, Denmark November, 2024 100 325 78 Safety
Nanosystec GmbH, Germany November, 2024 100 90 20 Industry
Coel Motori S.r.l., Italy January, 2025 100 90 24 Industry
ROSHO Automotive Solutions GmbH, Germany February, 2025 80 150 24 Industry
Acquisitions 2025/2026 Closing Acquired share, % Net sales, SEKm* Number of employees* Business Area
AMP Power Protection Ltd., Great Britain April, 2025 100 70 20 Electrification
Novatech Analytical Solutions Inc., Canada April, 2025 90 260 60 Process
innovatek OS GmbH, Germany September, 2025 100 135 52 Electrification
Axion AG, Germany January, 2026 80 255 28 Industry
Cubro Acronet GesmbH, Austria January, 2026 80 165 37 Automation
BCK Holland B.V. and Kramer & Duyvis B.V., Netherlands January, 2026 100 90 35 Automation
Purenviro AS, Norway January, 2026 100 50 7 Process
* Refers to assessed condition at the time of acquisition on a full-year basis.

If all acquisitions which have taken effect during the period had been completed on 1 April 2025, their impact would have been an estimated SEK 350 million on Group net sales, about SEK 40 million on operating profit and about SEK 28 million on profit after tax for the period.

Addtech normally employs an acquisition structure comprising basic purchase consideration and contingent consideration. The outcome of contingent purchase considerations is determined by the future earnings reached by the companies and is subject to a fixed maximum level. Of considerations not yet paid for acquisitions during the period, the discounted value amounts to SEK 97 million. The contingent purchase considerations fall due for payment within two years and the outcome is subject to a maximum of SEK 114 million. 

Transaction costs for acquisitions that resulted in an ownership transfer during the period amounted to SEK 9 million (20) and are reported under Selling expenses.

Revaluation of contingent consideration had a positive net effect of SEK 34 million (-8) during the period. The impact on profits is reported under Other operating income and Other operating expenses, respectively.

According to the preliminary acquisitions analyses, the assets and liabilities included in the acquisitions were as follows, during the period:

Fair value
SEKm
31 Dec 2025 31 Dec 2024
Intangible non-current assets 1) 212 764
Other non-current assets 4 93
Inventories 56 289
Other current assets 130 554
Deferred tax liability/tax asset -56 -205
Other liabilities -88 -477
Acquired net assets 258 1,018
Goodwill 2) 214 766
Non-controlling interests 3) -16 -108
Consideration 4) 456 1,676
Less: cash and cash equivalents in acquired businesses -45 -312
Less: consideration not yet paid -97 -270
Effect on the Group’s cash and cash equivalents 314 1,094
1) Intangible assets refer to goodwill related to acquired customer and supplier relationships.
2) Goodwill is justified by expected future sales trend and profitability as well as the personnel included in the acquired companies.
3) Non-controlling interests have been measured at fair value, which entails that goodwill is also reported for non-controlling interests.
4) The consideration is stated excluding transaction costs for the acquisitions.

 

Parent Company
Parent Company's net sales during the period amounted to SEK 85 million (83) and profit after financial items was SEK -16 million (29). Net investments in non-current assets were SEK 0 million (0). The Parent Company's financial net debt was SEK 70 million (82) at the end of the period.