Elite UK REIT Income Statement

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

Millions GBP. 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	38.31	39.08	45.21	37.08	34.73
Total Revenue	38.31	39.08	45.21	37.08	34.73
Revenue Growth (YoY	-1.97%	-13.56%	21.93%	6.75%	49.28%
Property Expenses	5.67	4.58	5.65	3.64	3.46
Selling, General & Administrative	2.42	2.42	1.31	1.48	2.08
Total Operating Expenses	8.09	7	6.96	5.12	5.54
Operating Income	30.21	32.08	38.25	31.95	29.19
Interest Expense	-11.56	-13.15	-12.34	-7.58	-4.32
Interest & Investment Income	0.15	0.19	0.02	-	-
Other Non-Operating Income	-2.55	1.17	0.4	0.16	-0.03
EBT Excluding Unusual Items	16.26	20.29	26.32	24.54	24.85
Gain (Loss) on Sale of Assets	-0.08	0.32	0.12	-	-
Asset Writedown	-0.19	2.44	-47.83	-41.37	-28.22
Pretax Income	15.99	23.05	-21.38	-16.84	-3.37
Income Tax Expense	2.13	2.56	0.79	1.5	1.37
Net Income	13.87	20.5	-22.17	-18.33	-4.74
Net Income to Common	13.87	20.5	-22.17	-18.33	-4.74
Net Income Growth	-32.33%	-	-	-	-
Basic Shares Outstanding	603	584	482	479	447
Diluted Shares Outstanding	603	584	482	479	447
Shares Change (YoY)	3.29%	21.14%	0.66%	7.14%	43.44%
EPS (Basic)	0.02	0.04	-0.05	-0.04	-0.01
EPS (Diluted)	0.02	0.04	-0.05	-0.04	-0.01
EPS Growth	-34.48%	-	-	-	-
Dividend Per Share	0.030	0.029	0.031	0.048	0.054
Dividend Growth	5.58%	-6.51%	-36.18%	-11.42%	22.30%
Operating Margin	78.87%	82.09%	84.60%	86.18%	84.05%
Profit Margin	36.21%	52.45%	-49.04%	-49.45%	-13.65%
EBIT	30.21	32.08	38.25	31.95	29.19
EBIT Margin	78.87%	82.09%	84.60%	86.18%	84.05%
Effective Tax Rate	13.29%	11.09%	-	-	-