Fairplay Properties REIT Income Statement

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

Millions BGN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Rental Revenue	-	-	-	10.42	9.57	3.33
Other Revenue	52.28	12.38	10.56	-	-	-
Total Revenue	52.28	12.38	10.56	10.42	9.57	3.33
Revenue Growth (YoY	392.42%	17.20%	1.32%	8.89%	187.85%	-53.94%
Property Expenses	31.01	1.83	1.54	2.78	7.89	2.62
Selling, General & Administrative	4.38	3.08	3.35	2.74	0.92	0.76
Depreciation & Amortization	0.74	0.88	0.87	0.78	0.36	0.2
Other Operating Expenses	1.06	1	0.96	0.7	0.74	0.43
Total Operating Expenses	37.19	6.78	6.72	6.99	9.91	4.01
Operating Income	15.09	5.6	3.84	3.43	-0.33	-0.68
Interest Expense	-0.54	-0.69	-0.71	-0.65	-0.25	-0.14
Currency Exchange Gain (Loss)	-0.02	-0.01	-0	-0	0	-0
Other Non-Operating Income	4.76	4.79	0.22	-0.06	-0.02	-0
EBT Excluding Unusual Items	19.29	9.68	3.35	2.73	-0.6	-0.82
Total Insurance Settlements	0	-	-	0	0	0
Asset Writedown	-	-	-0.34	2.96	0.15	1.02
Other Unusual Items	-	-	-	0.01	-	-
Pretax Income	19.29	9.68	3	5.69	-0.45	0.2
Net Income	19.29	9.68	3	5.69	-0.45	0.2
Net Income to Common	19.29	9.68	3	5.69	-0.45	0.2
Net Income Growth	395.56%	222.41%	-47.26%	-	-	-54.81%
Basic Shares Outstanding	79	79	77	53	50	34
Diluted Shares Outstanding	79	79	77	53	50	34
Shares Change (YoY)	-	2.33%	45.54%	4.81%	49.50%	1.57%
EPS (Basic)	0.25	0.12	0.04	0.11	-0.01	0.01
EPS (Diluted)	0.25	0.12	0.04	0.11	-0.01	0.01
EPS Growth	395.56%	215.08%	-63.76%	-	-	-55.51%
Dividend Per Share	0.020	0.020	0.010	0.013	0.008	-
Dividend Growth	96.08%	96.08%	-19.68%	51.19%	-	-
Operating Margin	28.87%	45.23%	36.36%	32.90%	-3.49%	-20.48%
Profit Margin	36.90%	78.23%	28.44%	54.63%	-4.73%	6.08%
EBITDA	15.83	6.47	4.71	4.21	0.03	-0.48
EBITDA Margin	30.29%	52.30%	44.56%	40.42%	0.28%	-14.41%
D&A For Ebitda	0.74	0.88	0.87	0.78	0.36	0.2
EBIT	15.09	5.6	3.84	3.43	-0.33	-0.68
EBIT Margin	28.87%	45.23%	36.36%	32.90%	-3.49%	-20.48%
Revenue as Reported	12.38	12.38	10.56	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.