INTERIM REPORT Q1 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 77 percent (71).

At the end of the period the equity ratio amounted to 41 percent (39). Equity per share, excluding non-controlling interest, totalled SEK 26.95 (24.30). The Group's net debt at the end of the period amounted to SEK 5,022 million (4,535), excluding pension liabilities of SEK 264 million (246). The net debt/equity ratio, calculated on the basis of net debt excluding provisions for pensions amounted to 0.6 (0.7).

Cash and cash equivalents consisting of cash and bank equivalents and approved but non-utilised credit facilities amounted to SEK 3,163 million (1,762) at 30 June 2025. During the period, additional credits totalling SEK 600 million were granted. As a result, Addtech had a total credit framework of SEK 6,400 million (4,800) as of 30 June 2025.

Cash flow from operating activities amounted to SEK 477 million (602) during the period. Company acquisitions and disposals including settlement of contingent consideration regarding acquisitions implemented in previous years amounted to SEK 258 million (445). Investments in non-current assets totalled SEK 35 million (76) and disposal of non-current assets amounted to SEK 1 million (13). Repurchase of call options amounted to SEK 2 million (10) and exercised call options totalled SEK 6 million (10).

Employees
At the end of the period, the number of employees was 4,585 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 80. The average number of employees in the latest twelve month period was 4,427.

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 -2,907,092 1.1% 0.7%
Total number of shares after repurchases 269,886,892

Addtech has three outstanding call option programmes for a total of 2,140,335 shares. Call options issued on repurchased shares entail a dilution effect of about 0.2 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
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 825,910 825,910 0.3% 180.10 8 Sep 2025 - 10 Jun 2026
Total 2,140,335 2,140,335

Acquisitions and disposal
On 1 April, AMP Power Protection Ltd., Great Britain, was acquired to become part of the Electrification business area. AMP develops, supplies and supports rugged Uninterruptible Power Supplies (UPS) and Power Protection systems for harsh environments to the defence, marine and transport industries. The company has 20 employees and sales of around GBP 5 million.

On 1 April, 90 percent of the shares in Novatech Analytical Solutions Inc., Canada, was acquired to become part of the Process Technology business area. Novatech is a leading supplier of analytical instrumentation, engineered systems and services including the measurement of gases and liquids for process, environmental and ambient detection - primarily to Canadian customers within the process and energy segments. The company has 60 employees and sales of around CAD 34 million.

The purchase price allocation calculations for the acquisitions completed during the period 1 April - 30 June 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 Industrial Solutions
Nuova Elettromeccanica Sud S.p.A., Italy June, 2024 100 160 32 Energy
C. Gunnarssons Verkstads AB, Sweden July, 2024 89 200 45 Industrial Solutions
Analytical Solutions and Products B.V., Netherlands July, 2024 100 140 20 Process Technology
Romani Components S.r.l., Italy July, 2024 80 125 23 Automation
PGS Tec GmbH, Germany October, 2024 85 80 15 Process Technology
Unilite A/S, Denmark November, 2024 100 325 78 Energy
Nanosystec GmbH, Germany November, 2024 100 90 20 Electrification
Coel Motori S.r.l., Italy January, 2025 100 90 24 Industrial Solutions
ROSHO Automotive Solutions GmbH, Germany February, 2025 80 150 24 Industrial Solutions
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 Technology
* Refers to assessed condition at the time of acquisition on a full-year basis.

 

 

All acquisitions which have taken effect during the period were completed on 1 April 2025, and have affected the Group's net sales by approximately SEK 85 million, SEK 10 million on operating profit and SEK 7 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 58 million. The contingent purchase considerations fall due for payment within two years and the outcome is subject to a maximum of SEK 66 million. 

Transaction costs for acquisitions that resulted in an ownership transfer during the period amounted to SEK 7 million (10) and are reported under Selling expenses.

Revaluation of contingent consideration had a positive net effect of SEK 17 million (-6) 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
30 Jun 2025 30 Jun 2024
Intangible non-current assets 1) 158 227
Other non-current assets 1 34
Inventories 31 87
Other current assets 100 203
Deferred tax liability/tax asset -39 -60
Other liabilities -88 -102
Acquired net assets 163 389
Goodwill 2) 158 226
Non-controlling interests 3) -16 -20
Consideration 4) 305 595
Less: cash and cash equivalents in acquired businesses -35 -94
Less: consideration not yet paid -59 -84
Effect on the Group’s cash and cash equivalents 211 417
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 29 million (28) and profit after financial items was SEK -18 million (2). Net investments in non-current assets were SEK 0 million (0). The Parent Company's financial net assets was SEK 831 million at the end of the period (571).