Aebi Schmidt Holding AG
AEBI Nasdaq Construction Machinery & Equip Financials FY2023–FY2025
Last close · Oct 23, 2026
$11.05
1.3%
Revenue
Total sales reported in the income statement.
$1.5B
40.6%
vs prior year
Operating margin
Operating income as a share of revenue.
4.8%
1.5 pts
Net income
Profit after all expenses, interest and tax.
$9.7M
68.3%
Free cash flow
Cash from operations minus capital spending.
−$5.2M
109.5%
Return on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
4.8%
2.4 pts
Market cap
Last close times the latest diluted share count, so it is approximate.
$857M
Oct 23 close
P/E
Last close divided by diluted earnings per share over the last four quarters.
33.5x
On $0.33 EPS (TTM)
What Aebi Schmidt Holding AG does
No business description yet.
- Legal name
- Aebi Schmidt Holding AG
- Fiscal year ends
- December 31, 2025
- Latest annual report
- 10-K · Mar 19, 2026
- Accession · CIK
- 0001628280-26-019616
0002048519
Revenue and margins
Aebi Schmidt Holding AG had $1.5B of revenue in fiscal 2025, up 40.6% on the year before.
FY23
Revenue $1.0B
FY24
Revenue $1.1B
FY25
Revenue $1.5B
Q1 '24
Revenue $259M
Q2 '24
Revenue $266M
Q3 '24
Revenue $262M
Q4 '24
Revenue $298M
Q1 '25
Revenue $249M
Q2 '25
Revenue $278M
Q3 '25
Revenue $471M
Q4 '25
Revenue $528M
Q1 '26
Revenue $456M
Q2 '26
Revenue $496M
FY23
Gross 20.3%
Operating 5.8%
Net 1.1%
FCF 1.8%
FY24
Gross 21.0%
Operating 6.3%
Net 2.8%
FCF 5.1%
FY25
Gross 19.9%
Operating 4.8%
Net 0.6%
FCF −0.3%
Gross
Operating
Net
FCF
Q1 '24
Gross 22.6%
Operating 7.8%
Net 3.4%
FCF −3.7%
Q2 '24
Gross 21.5%
Operating 7.3%
Net 3.1%
FCF −1.5%
Q3 '24
Gross 20.9%
Operating 6.2%
Net 1.6%
FCF 7.3%
Q4 '24
Gross 19.3%
Operating 4.3%
Net 3.2%
FCF 16.6%
Q1 '25
Gross 21.4%
Operating 5.8%
Net 0.8%
FCF −11.9%
Q2 '25
Gross 20.5%
Operating 5.0%
Net −0.8%
FCF 1.2%
Q3 '25
Gross 20.0%
Operating 3.7%
Net 0.3%
FCF −1.8%
Q4 '25
Gross 18.9%
Operating 5.2%
Net 1.7%
FCF 5.6%
Q1 '26
Gross 19.2%
Operating 3.4%
Net 0.2%
FCF −4.3%
Q2 '26
Gross 19.6%
Operating 5.4%
Net 2.1%
FCF 0.9%
Gross
Operating
Net
FCF
Net income and earnings per share
From fiscal 2023 to 2025, diluted EPS grew −22.1% a year. Loss periods are shown in red.
FY23
Net income $11.2M
FY24
Net income $30.7M
FY25
Net income $9.7M
Q1 '24
Net income $8.7M
Q2 '24
Net income $8.2M
Q3 '24
Net income $4.3M
Q4 '24
Net income $9.5M
Q1 '25
Net income $2.1M
Q2 '25
Net income −$2.3M
Q3 '25
Net income $1.2M
Q4 '25
Net income $8.8M
Q1 '26
Net income $0.7M
Q2 '26
Net income $10.5M
FY23
Diluted EPS $0.28
FY24
Diluted EPS $0.76
FY25
Diluted EPS $0.17
Q1 '24
Diluted EPS $1.62
Q2 '24
Diluted EPS $0.20
Q3 '24
Diluted EPS $0.11
Q4 '24
Diluted EPS −$1.17
Q1 '25
Diluted EPS $0.05
Q2 '25
Diluted EPS −$0.06
Q3 '25
Diluted EPS $0.02
Q4 '25
Diluted EPS $0.16
Q1 '26
Diluted EPS $0.01
Q2 '26
Diluted EPS $0.14
Returns on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
FY23
Return on capital —
Return on equity 3.3%
Return on assets —
FY24
Return on capital 7.2%
Return on equity 8.7%
Return on assets 2.8%
FY25
Return on capital 4.8%
Return on equity 1.7%
Return on assets 0.6%
Return on capital
Return on equity
Return on assets
Cash flow
Free cash flow was −$5.2M in fiscal 2025, −0.3% of revenue. Cash from operations minus capital spending.
FY23
Free cash flow $18.4M
FY24
Free cash flow $55.2M
FY25
Free cash flow −$5.2M
Q1 '24
Free cash flow −$9.5M
Q2 '24
Free cash flow −$4.0M
Q3 '24
Free cash flow $19.1M
Q4 '24
Free cash flow $49.6M
Q1 '25
Free cash flow −$29.7M
Q2 '25
Free cash flow $3.3M
Q3 '25
Free cash flow −$8.6M
Q4 '25
Free cash flow $29.7M
Q1 '26
Free cash flow −$19.7M
Q2 '26
Free cash flow $4.4M
FY23
Cash from operations $30.1M
Capital spending $11.7M
FY24
Cash from operations $68.8M
Capital spending $13.6M
FY25
Cash from operations $9.0M
Capital spending $14.2M
Cash from operations
Capital spending
Q1 '24
Cash from operations −$5.5M
Capital spending $4.1M
Q2 '24
Cash from operations −$1.7M
Capital spending $2.3M
Q3 '24
Cash from operations $22.0M
Capital spending $2.9M
Q4 '24
Cash from operations $53.9M
Capital spending $4.3M
Q1 '25
Cash from operations −$26.6M
Capital spending $3.1M
Q2 '25
Cash from operations $5.3M
Capital spending $2.1M
Q3 '25
Cash from operations −$3.3M
Capital spending $5.2M
Q4 '25
Cash from operations $33.5M
Capital spending $3.8M
Q1 '26
Cash from operations −$17.7M
Capital spending $1.9M
Q2 '26
Cash from operations $7.1M
Capital spending $2.7M
Cash from operations
Capital spending
Dividends, buybacks and share count
Aebi Schmidt Holding AG returned $13.4M to shareholders in fiscal 2025. The diluted share count rose 45.6%.
FY23
Dividends $2.1M
Buybacks —
FY24
Dividends $3.2M
Buybacks —
FY25
Dividends $13.4M
Buybacks —
Dividends
Buybacks
Q1 '24
Dividends —
Buybacks —
Q2 '24
Dividends —
Buybacks —
Q3 '24
Dividends $0.0M
Buybacks —
Q4 '24
Dividends $0.0M
Buybacks —
Q1 '25
Dividends $0.0M
Buybacks —
Q2 '25
Dividends $9.5M
Buybacks —
Q3 '25
Dividends $2.1M
Buybacks —
Q4 '25
Dividends $1.8M
Buybacks —
Q1 '26
Dividends $2.0M
Buybacks —
Q2 '26
Dividends $2.0M
Buybacks —
Dividends
Buybacks
FY23
Diluted shares 0.04B
FY24
Diluted shares 0.04B
FY25
Diluted shares 0.06B
Balance sheet
Cash, debt and the ratios that show how comfortably Aebi Schmidt Holding AG can carry it.
FY23
Cash $42.7M
Debt —
FY24
Cash $65.2M
Debt $402M
FY25
Cash $98.5M
Debt $597M
Cash
Debt
| Fiscal year end | FY23 | FY24 | FY25 |
|---|---|---|---|
| Cash and short-term investments | $42.7M | $65.2M | $98.5M |
| Debt incl. finance leases | — | $402M | $597M |
| Net debt / EBITDA | — | 3.5x | 4.3x |
| Debt / equity | — | 1.1x | 0.7x |
| Interest coverage | 1.6x | 2.0x | 1.7x |
| Current ratio | — | 1.9x | 1.9x |
| Quick ratio | — | 1.1x | 1.2x |
| Total assets | — | $1.1B | $2.0B |
| Total liabilities | — | $723M | $1.2B |
| Shareholders' equity | $338M | $365M | $815M |
| Net debt (− = net cash) | — | $337M | $499M |
Insider trades
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
—
$0.0M
No open-market insider trades in the last 12 months.
Piotroski F-score
Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.
| Test | FY23 | FY24 | FY25 |
|---|---|---|---|
| Net income is positive | ✓ | ✓ | ✓ |
| Cash from operations is positive | ✓ | ✓ | ✓ |
| Return on assets rose | — | — | ✕ |
| Cash from operations exceeds net income | ✓ | ✓ | ✕ |
| Debt fell relative to assets | — | — | ✓ |
| Current ratio rose | — | — | ✕ |
| Share count didn't rise | — | ✕ | ✕ |
| Gross margin rose | — | ✓ | ✕ |
| Revenue rose relative to assets | — | — | ✕ |
| F-score | — / 3 | — / 5 | 3 / 9 |
| Accruals ratio | — | −3.5% | 0.0% |
| Altman Z'' | — | 2.65 | 2.42 |
3 years of figures
US$ millions unless stated. Hover a ratio's name for its definition.
| Fiscal year | FY23 | FY24 | FY25 |
|---|---|---|---|
| Income statement | |||
| Revenue | $1.0B | $1.1B | $1.5B |
| Gross profit | $207M | $228M | $304M |
| Research and development | $17.1M | $19.6M | $26.5M |
| Operating income | $59.0M | $68.5M | $73.1M |
| Interest expense | $38.0M | $34.1M | $41.8M |
| Pretax income | $17.3M | $41.7M | $11.2M |
| Income tax | $6.1M | $10.9M | $1.5M |
| Net income | $11.2M | $30.7M | $9.7M |
| Diluted EPS | $0.28 | $0.76 | $0.17 |
| Diluted shares | 0.04B | 0.04B | 0.06B |
| Cash flow | |||
| Cash from operations | $30.1M | $68.8M | $9.0M |
| Capital expenditure | $11.7M | $13.6M | $14.2M |
| Free cash flow | $18.4M | $55.2M | −$5.2M |
| Depreciation and amortization | $27.2M | $26.4M | $44.2M |
| Stock-based compensation | $0.0M | $0.0M | $7.2M |
| Acquisitions | $10.1M | — | — |
| Dividends paid | $2.1M | $3.2M | $13.4M |
| Dividends and buybacks | $2.1M | $3.2M | $13.4M |
| Balance sheet | |||
| Cash and short-term investments | $42.7M | $65.2M | $98.5M |
| Total debt | — | $400M | $595M |
| Finance lease liabilities | — | $2.0M | $2.4M |
| Current assets | — | $518M | $878M |
| Current liabilities | — | $267M | $461M |
| Inventory | — | $231M | $346M |
| Property and equipment, net | — | $68.6M | $168M |
| Goodwill | $221M | $221M | $403M |
| Intangible assets | — | $175M | $335M |
| Total assets | — | $1.1B | $2.0B |
| Total liabilities | — | $723M | $1.2B |
| Shareholders' equity | $338M | $365M | $815M |
| Margins | |||
| Gross margin | 20.3% | 21.0% | 19.9% |
| Operating margin | 5.8% | 6.3% | 4.8% |
| EBITDA margin | 8.5% | 8.7% | 7.7% |
| Net margin | 1.1% | 2.8% | 0.6% |
| FCF margin | 1.8% | 5.1% | −0.3% |
| Returns | |||
| Return on capital | — | 7.2% | 4.8% |
| Return on capital employed | — | 8.3% | 4.7% |
| Return on equity | 3.3% | 8.7% | 1.7% |
| Return on assets | — | 2.8% | 0.6% |
| Return on tangible equity | 9.6% | — | 12.6% |
| Growth | |||
| Revenue growth | — | 6.9% | 40.6% |
| Net income growth | — | 174.0% | −68.3% |
| EPS growth | — | 171.4% | −77.6% |
| FCF growth | — | 200.5% | −109.5% |
| Share count change | — | 0.1% | 45.6% |
| Financial health | |||
| Net debt / EBITDA | — | 3.5x | 4.3x |
| Debt / equity | — | 1.1x | 0.7x |
| Interest coverage | 1.6x | 2.0x | 1.7x |
| Current ratio | — | 1.9x | 1.9x |
| Quick ratio | — | 1.1x | 1.2x |
| Capital allocation | |||
| Capex / revenue | 1.2% | 1.3% | 0.9% |
| Stock comp / revenue | 0.0% | 0.0% | 0.5% |
| Payouts / FCF | 11.3% | 5.8% | — |
| Quality scores | |||
| Piotroski F-score | — | — | 3.0 |
| Altman Z'' | — | 2.6 | 2.4 |
| Accruals ratio | — | −3.5% | 0.0% |
Source: SEC EDGAR XBRL filings (CIK 0002048519). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.