BME:SLR Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	197.44	176.91	191.32	139.28	106.06
Other Revenue	105.51	33.54	38.68	28.07	4.47
Revenue	302.95	210.44	230	167.35	110.52
Revenue Growth (YoY)	43.96%	-8.50%	37.44%	51.41%	71.34%
Operations & Maintenance	1.22	1.12	0.37	-	-
Depreciation & Amortization	48.42	43.66	31.48	24.99	20.38
Other Operating Expenses	36.18	37	29.75	20.26	17.14
Total Operating Expenses	85.83	81.78	61.6	45.25	37.52
Operating Income	217.13	128.67	168.4	122.1	73
Interest Expense	-48.26	-38.1	-34.17	-21.37	-18.12
Interest Income	0.64	0.63	1.44	0.34	0.33
Net Interest Expense	-47.62	-37.47	-32.73	-21.03	-17.79
Income (Loss) on Equity Investments	0.55	-	-	-	-
Currency Exchange Gain (Loss)	-	-	-	0	-0.2
Other Non-Operating Income (Expenses)	-	0	-	-	1.25
EBT Excluding Unusual Items	170.05	91.2	135.67	101.07	56.25
Asset Writedown	-	28.94	-	-	-
Pretax Income	170.05	120.14	135.67	101.07	56.25
Income Tax Expense	32.66	31.53	28.16	11.02	8.22
Net Income	137.39	88.61	107.51	90.05	48.04
Net Income to Common	137.39	88.61	107.51	90.05	48.04
Net Income Growth	55.04%	-17.58%	19.40%	87.46%	57.94%
Shares Outstanding (Basic)	125	125	125	125	125
Shares Outstanding (Diluted)	125	125	125	125	125
EPS (Basic)	1.10	0.71	0.86	0.72	0.38
EPS (Diluted)	1.10	0.71	0.86	0.72	0.38
EPS Growth	55.04%	-17.58%	19.40%	87.46%	57.94%
Free Cash Flow	-260.1	-72.07	-230.53	-212.82	-101.24
Free Cash Flow Per Share	-2.08	-0.58	-1.84	-1.70	-0.81
Profit Margin	45.35%	42.11%	46.74%	53.81%	43.46%
Free Cash Flow Margin	-85.86%	-34.24%	-100.23%	-127.17%	-91.60%
EBITDA	259.72	167.75	196.71	144.19	91.24
EBITDA Margin	85.73%	79.71%	85.53%	86.16%	82.55%
D&A For EBITDA	42.59	39.08	28.31	22.09	18.24
EBIT	217.13	128.67	168.4	122.1	73
EBIT Margin	71.67%	61.14%	73.22%	72.96%	66.05%
Effective Tax Rate	19.21%	26.24%	20.75%	10.90%	14.61%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.