Digital Core REIT Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '20 Dec 31, 2020
Rental Revenue	119.85	70.4	69.07	73.36	70.28
Tenant Reimbursements	19.69	17.23	20.03	17.11	6.34
Other Revenue	18.87	16.6	-15.88	-0.43	-
Total Revenue	158.41	104.23	73.22	90.04	76.62
Revenue Growth (YoY	51.97%	42.36%	-18.68%	17.52%	-2.71%
Property Expenses	98.17	46.72	49.09	46.36	44.74
Selling, General & Administrative	4.05	3.85	2	3.74	2.52
Other Operating Expenses	-36.61	-14.64	-13.49	-15.64	-23.86
Total Operating Expenses	65.61	35.93	37.59	34.46	23.4
Operating Income	92.8	68.31	35.63	55.58	53.22
Interest Expense	-29.39	-25.12	-26.19	-9.82	-6.07
Interest & Investment Income	0.78	11.11	6.11	0.11	-
Currency Exchange Gain (Loss)	-0.69	8.6	-2.72	-2.12	-
Other Non-Operating Income	-3.66	-9.02	-	1.31	-
EBT Excluding Unusual Items	59.84	53.87	12.82	45.07	47.15
Asset Writedown	22.04	251.6	-139.2	-26.59	-5.74
Pretax Income	81.88	305.47	-126.38	18.48	41.4
Income Tax Expense	15.12	40.02	-9.65	12.13	7.02
Earnings From Continuing Operations	66.76	265.45	-116.73	6.35	34.39
Minority Interest in Earnings	-19.07	-60.07	8.15	-4.93	-4.85
Net Income	47.7	205.38	-108.59	1.42	29.54
Net Income to Common	47.7	205.38	-108.59	1.42	29.54
Net Income Growth	-76.78%	-	-	-95.19%	60.55%
Basic Shares Outstanding	1,304	1,300	1,124	1,121	-
Diluted Shares Outstanding	1,341	1,322	1,124	1,131	-
Shares Change (YoY)	1.47%	17.59%	-0.60%	-	-
EPS (Basic)	0.04	0.16	-0.10	0.00	-
EPS (Diluted)	0.04	0.16	-0.10	0.00	-
EPS Growth	-77.09%	-	-	-	-
Dividend Per Share	0.036	0.036	0.037	0.040	-
Dividend Growth	-	-2.70%	-6.57%	-	-
Operating Margin	58.59%	65.53%	48.66%	61.73%	69.46%
Profit Margin	30.11%	197.04%	-148.30%	1.58%	38.56%
EBIT	92.8	68.31	35.63	55.58	53.22
EBIT Margin	58.58%	65.53%	48.66%	61.73%	69.46%
Effective Tax Rate	18.46%	13.10%	-	65.63%	16.95%
Revenue as Reported	176.15	102.27	102.59	106.11	100.47

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