Brinova Fastigheter AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Rental Revenue	1,054	907.5	522.2
Other Revenue	36.7	36.2	25.3
Total Revenue	1,090	943.7	547.5
Revenue Growth (YoY	33.83%	72.36%	-
Property Expenses	395.4	316.6	193.9
Selling, General & Administrative	45.4	45.4	26.3
Total Operating Expenses	440.8	362	220.2
Operating Income	649.5	581.7	327.3
Interest Expense	-382.7	-333.3	-178.4
Interest & Investment Income	1.9	0.7	1.9
Other Non-Operating Income	69.7	-23.8	-49.6
EBT Excluding Unusual Items	338.4	225.3	101.2
Gain (Loss) on Sale of Assets	16	8.1	-4.1
Asset Writedown	9.4	-66.1	-2.1
Pretax Income	363.8	167.3	95
Income Tax Expense	140.8	94.2	49
Net Income	223	73.1	46
Net Income to Common	223	73.1	46
Net Income Growth	86.45%	58.91%	-
Basic Shares Outstanding	230	197	98
Diluted Shares Outstanding	230	197	98
Shares Change	40.52%	101.74%	-
EPS (Basic)	0.97	0.37	0.47
EPS (Diluted)	0.97	0.37	0.47
EPS Growth	32.69%	-21.23%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Operating Margin	59.57%	61.64%	59.78%
Profit Margin	20.45%	7.75%	8.40%
EBITDA	651.08	582.9	328
EBITDA Margin	59.71%	61.77%	59.91%
D&A For Ebitda	1.58	1.2	0.7
EBIT	649.5	581.7	327.3
EBIT Margin	59.57%	61.64%	59.78%
Effective Tax Rate	38.70%	56.31%	51.58%