FRA:6XXH Income Statement

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

Millions SEK. 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
Rental Revenue	1,036	1,012	1,019	712.4	283.64
Total Revenue	1,036	1,012	1,019	712.4	283.64
Revenue Growth (YoY	2.39%	-0.71%	43.04%	151.16%	356.49%
Property Expenses	235.43	228.32	228.84	180.58	58.86
Selling, General & Administrative	68.56	65.9	60.4	52.68	30.32
Total Operating Expenses	303.98	294.22	289.24	233.26	89.18
Operating Income	731.97	717.58	729.75	479.14	194.46
Interest Expense	-407.63	-485.15	-506.03	-110.31	-45.88
Interest & Investment Income	-	56.89	46.12	3.39	0.01
Income (Loss) on Equity Investments	48.83	-26.69	-76.16	26.33	-
Other Non-Operating Income	50.54	-23.56	-12.74	-6.79	-1.84
EBT Excluding Unusual Items	423.71	239.08	180.94	391.77	146.75
Asset Writedown	104.45	-112.68	-573.72	-39.75	899.12
Other Unusual Items	-	-	-	-	-23.25
Pretax Income	528.16	126.4	-392.78	347.52	1,016
Income Tax Expense	148.06	70.41	-17.03	100.94	214.37
Earnings From Continuing Operations	380.1	55.98	-375.75	246.58	801.25
Minority Interest in Earnings	-3.02	0.46	-37.39	-34.09	-9.21
Net Income	377.08	56.45	-413.15	212.49	792.05
Net Income to Common	377.08	56.45	-413.15	212.49	792.05
Net Income Growth	568.03%	-	-	-73.17%	266.47%
Basic Shares Outstanding	363	371	371	313	189
Diluted Shares Outstanding	363	372	371	314	189
Shares Change (YoY)	-2.41%	0.07%	18.20%	65.92%	143.61%
EPS (Basic)	1.04	0.15	-1.11	0.68	4.19
EPS (Diluted)	1.04	0.15	-1.11	0.68	4.18
EPS Growth	593.40%	-	-	-83.78%	50.29%
Dividend Per Share	-	0.200	-	-	-
Operating Margin	70.66%	70.92%	71.61%	67.26%	68.56%
Profit Margin	36.40%	5.58%	-40.54%	29.83%	279.24%
EBITDA	733.25	718.86	730.78	479.16	194.53
EBITDA Margin	70.78%	71.05%	71.72%	67.26%	68.58%
D&A For Ebitda	1.28	1.28	1.03	0.02	0.07
EBIT	731.97	717.58	729.75	479.14	194.46
EBIT Margin	70.66%	70.92%	71.61%	67.26%	68.56%
Effective Tax Rate	28.03%	55.71%	-	29.05%	21.11%

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