MacGregor’s interim report for the period ending September 2025

Nov 14, 2025

MacGregor Group AB (formerly Mohinder FinCo AB) was established by funds advised by Triton in 2024 to become the sole owner of MacGregor, following the acquisition of MacGregor from its former owner Hiab Corporation (at the time Cargotec Corporation). The acquisition was completed on 31 July 2025. The MacGregor business is fully consolidated from 1 August 2025. The report is presenting the consolidated group unless anything else is stated.

Key highlights in August–September 2025

Adjusted EBIT for the period totaled EUR 23.6 million.
Profit for the period totaled EUR 13.9 million.
The amount of total assets at the end of the period was EUR 858.4 million.
Cash flow from operating activities before financial items and taxes totaled EUR 11.1 million during the period.
Interest-bearing debt at the end of the period amounted to EUR 204.3 million while cash and cash equivalents at the end of the period totaled EUR 210.2 million. Interest-bearing net debt totaled EUR -6.0 million.
The leverage ratio measured as net debt to last twelve month adjusted EBITDA* was -0.05 at the end of the third quarter.
MacGregor had 2,022 employees at the end of the period.

MacGregor’s consolidated key figures

MEUR	Aug-Sep/25
Orders received	86.0
Order book. end of period	998.6
Sales	141.2
Adjusted EBITDA	25.4
Adjusted EBITDA margin. %	18.0%
EBITDA	21.6
EBITDA margin. %	15.3%
Adjusted EBIT	23.6
Adjusted EBIT margin. %	16.7%
EBIT	19.8
EBIT margin. %	14.1%
Leverage ratio**	-0.05

* LMT adjusted EBITDA based on MacGregor’s management reporting as part of Hiab Oyj from 2024 until 31 July 2025 and based on the consolidated accounts of the group from August 2025. All figures prepared in accordance with IFRS. ** The leverage ratio is measured as net debt to last twelve months adjusted EBITDA*.

MacGregor’s Q3 performance as part of Hiab until 31 July and as part of MacGregor Group AB from 1 August*

Strong operational execution, positive product mix, and successful management of the cost base drive continued profitability improvement.
Orders received decreased by 43 percent compared to Q3 2024 and totaled EUR 135.0 (235.9) million.
The order book amounted to EUR 998.6 (31 Dec 2024: 1,035.5) million at the end of the period.
Sales decreased by 4 percent and totaled EUR 193.7 (Q3 2024: 202.5) million
Adjusted EBIT increased by 45 percent and amounted to EUR 28.0 (19.3) million, representing 14.4 (9.5) percent of sales. The non-recurring items were mainly related to the separation from Hiab and costs associated with the acquisition of MacGregor.
Adjusted EBITDA increased by 35 percent and amounted to EUR 31.0 (22.9) million, representing 16.0 (11.3) percent of sales.
Cash flow from operations before finance items and taxes totaled EUR 16.5 (74.7) million.

MacGregor’s Key figures as part of Hiab until 31 July and as part of MacGregor Group AB from 1 August*

MEUR	Q3/25	Q3/24	Change	Q1-Q3/25	Q1-Q3/24	Change	2024
Orders received	135.0	235.9	-43%	599.3	738.4	-19%	916.6
Order book, end of period	998.6	1054.9	-5%	998.6	1054.9	-5%	1035.5
Sales	193.7	202.5	-4%	628.3	597.6	5%	795.7
Adjusted EBITDA	31.0	22.9	35%	89.9	63.5	42%	89.1
Adjusted EBITDA margin, %	16.0%	11.3%		14.3%	10.6%		11.2%
EBITDA	27.3	22.8	19%	81.7	32.3	153%	58.7
EBITDA margin, %	14.1%	11.3%		13.0%	5.4%		7.4%
Adjusted EBIT	28.0	19.3	45%	78.0	52.1	50%	73.8
Adjusted EBIT margin, %	14.4%	9.5%		12.4%	8.7%		9.3%
EBIT	24.3	19.2	26%	59.8	20.8	187%	-156.6
EBIT margin, %	12.5%	9.5%		9.5%	3.5%		-19.7%
Cash flow from operations	16.5	74.7	-78%	64.3	97.5	-34%	135.4
Net interest bearing debt, end of period	-6.0			-6.0
Leverage ratio ***	-0.05

* Based on MacGregor’s management reporting as part of Hiab Oyj from 2024 until 31 July 2025 and based on the consolidated accounts of the group from August 2025. All figures are prepared in accordance with IFRS.** At the end of the period.*** The leverage ratio is measured as net debt to last twelve months adjusted EBITDA*.

MacGregor’s CEO Jonas Gustavsson: Strong profitability in an uncertain market environment

“I am pleased with our performance in the quarter, where we delivered an adjusted EBIT of EUR 28 million, corresponding to a 14 percent margin. Solid operational execution, a favorable product mix, and effective cost management drove the strong result across the business. In Offshore, it is encouraging to see that the actions taken have yielded improved operational and financial performance.

We continue to operate in an uncertain market affected by geopolitical and trade tensions. However, growing freight volumes and fleet renewal remain solid long-term drivers. While our order intake decreased from the strong comparison period, our order book of EUR 999 million provides good visibility for the years ahead.

The third quarter of 2025 marked the beginning of our new era as a standalone company.
Our ambition is to be the leading provider of maritime cargo and load-handling solutions. We have introduced a new organization to strengthen our capabilities and enable us to deliver on our targets. Overall, we are entering this new era with high ambitions, clear plans, and full of energy.”