FRA:1D3 Income Statement

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

Millions USD. 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	17.85	17.06	15.06	104.61	115.65	116.2
Property Management Fees	0.57	0.57	5.72	2.45	1.03	0.29
Other Revenue	-1.01	-3.05	-2.36	-34.18	-9.23	-4.71
Total Revenue	17.41	14.57	18.42	72.88	107.46	111.78
Revenue Growth (YoY	-69.12%	-20.92%	-74.72%	-32.18%	-3.87%	-25.79%
Property Expenses	16.6	26.01	27.41	65.72	80.26	77.93
Selling, General & Administrative	33.56	30.02	45.99	47.63	41.95	28.85
Depreciation & Amortization	8.07	13.12	14.47	41.11	51.2	96
Total Operating Expenses	58.24	69.15	87.87	154.47	173.41	202.78
Operating Income	-40.83	-54.58	-69.45	-81.59	-65.95	-91
Interest Expense	-21.29	-24.97	-44.57	-86.73	-107.98	-91.32
Interest & Investment Income	2.2	2.51	17.07	37.75	9.29	3.39
EBT Excluding Unusual Items	-59.92	-77.04	-96.95	-130.57	-164.64	-178.92
Gain (Loss) on Sale of Investments	-7.98	1.94	-47.09	-38.58	-	1.76
Gain (Loss) on Sale of Assets	12.22	10.68	96.21	211.94	221.68	88.56
Asset Writedown	-18.8	-87.54	-107.04	-126.89	-95.83	-64.11
Total Legal Settlements	-	-	-	-35.53	-	-
Pretax Income	-74.47	-151.95	-154.87	-119.63	-38.79	-152.71
Income Tax Expense	0.01	1.58	0.04	0.47	0.2	0.25
Earnings From Continuing Operations	-74.48	-153.54	-154.91	-120.1	-38.99	-152.96
Minority Interest in Earnings	-	-	-	46.15	10.84	47.94
Net Income	-74.48	-153.54	-154.91	-73.95	-28.15	-105.03
Preferred Dividends & Other Adjustments	4.9	4.9	4.9	4.9	4.9	4.9
Net Income to Common	-79.38	-158.44	-159.81	-78.85	-33.05	-109.93
Basic Shares Outstanding	56	56	56	50	42	38
Diluted Shares Outstanding	56	56	56	50	42	38
Shares Change (YoY)	0.12%	0.18%	12.91%	17.30%	10.69%	5.18%
EPS (Basic)	-1.41	-2.82	-2.85	-1.59	-0.78	-2.87
EPS (Diluted)	-1.42	-2.82	-2.85	-1.59	-0.78	-2.87
Operating Margin	-234.59%	-374.64%	-376.98%	-111.96%	-61.38%	-81.40%
Profit Margin	-456.06%	-1087.56%	-867.50%	-108.19%	-30.76%	-98.34%
EBITDA	-32.6	-41.27	-54.8	-40.26	-14.58	3.21
EBITDA Margin	-187.29%	-283.29%	-297.47%	-55.24%	-13.57%	2.87%
D&A For Ebitda	8.23	13.31	14.65	41.34	51.38	94.2
EBIT	-40.83	-54.58	-69.45	-81.59	-65.95	-91
EBIT Margin	-234.59%	-	-	-111.96%	-61.38%	-81.40%
Revenue as Reported	18.42	17.62	20.78	107.06	116.68	116.5

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.