FRA:6XXH Income Statement

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

Millions SEK. 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	1,010	1,012	1,019	712.4	283.64	62.14
Total Revenue	1,010	1,012	1,019	712.4	283.64	62.14
Revenue Growth (YoY	-2.06%	-0.71%	43.04%	151.16%	356.49%	-
Property Expenses	225.4	228.32	228.84	180.58	58.86	10.25
Selling, General & Administrative	68.54	65.9	60.4	52.68	30.32	11.05
Total Operating Expenses	293.95	294.22	289.24	233.26	89.18	21.29
Operating Income	716.35	717.58	729.75	479.14	194.46	40.85
Interest Expense	-422.01	-485.15	-506.03	-110.31	-45.88	-11.42
Interest & Investment Income	49.77	56.89	46.12	3.39	0.01	-
Income (Loss) on Equity Investments	4.3	-26.69	-76.16	26.33	-	-
Other Non-Operating Income	10.1	-23.56	-12.74	-6.79	-1.84	-
EBT Excluding Unusual Items	358.5	239.08	180.94	391.77	146.75	29.43
Asset Writedown	146.46	-112.68	-573.72	-39.75	899.12	228.73
Other Unusual Items	-	-	-	-	-23.25	-9.82
Pretax Income	504.96	126.4	-392.78	347.52	1,016	248.34
Income Tax Expense	145.72	70.41	-17.03	100.94	214.37	32.21
Earnings From Continuing Operations	359.25	55.98	-375.75	246.58	801.25	216.13
Minority Interest in Earnings	-5.23	0.46	-37.39	-34.09	-9.21	-
Net Income	354.02	56.45	-413.15	212.49	792.05	216.13
Net Income to Common	354.02	56.45	-413.15	212.49	792.05	216.13
Net Income Growth	-	-	-	-73.17%	266.47%	-
Basic Shares Outstanding	368	371	371	313	189	78
Diluted Shares Outstanding	368	372	371	314	189	78
Shares Change (YoY)	-0.91%	0.07%	18.20%	65.92%	143.61%	-
EPS (Basic)	0.96	0.15	-1.11	0.68	4.19	2.78
EPS (Diluted)	0.96	0.15	-1.11	0.68	4.18	2.78
EPS Growth	-	-	-	-83.78%	50.29%	-
Dividend Per Share	0.200	0.200	-	-	-	-
Operating Margin	70.91%	70.92%	71.61%	67.26%	68.56%	65.73%
Profit Margin	35.04%	5.58%	-40.54%	29.83%	279.24%	347.83%
EBITDA	717.81	718.86	730.78	479.16	194.53	40.85
EBITDA Margin	71.05%	71.05%	71.72%	67.26%	68.58%	65.74%
D&A For Ebitda	1.46	1.28	1.03	0.02	0.07	0
EBIT	716.35	717.58	729.75	479.14	194.46	40.85
EBIT Margin	70.91%	70.92%	71.61%	67.26%	68.56%	65.73%
Effective Tax Rate	28.86%	55.71%	-	29.05%	21.11%	12.97%

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