STO:EMIL.B 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	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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	1,026	896	674	588	454	280.4
Other Revenue	-	-	-	5	-	-
Total Revenue	1,026	896	674	593	454	280.4
Revenue Growth (YoY	33.42%	32.94%	13.66%	30.62%	61.91%	53.56%
Property Expenses	220	184	132	123	91.4	52
Selling, General & Administrative	48	43	34	32	37.4	23.1
Total Operating Expenses	268	227	166	155	128.8	75.1
Operating Income	758	669	508	438	325.2	205.3
Interest Expense	-311	-273	-221	-207	-143.5	-74.3
Interest & Investment Income	17	17	10	2	0.6	0.1
Other Non-Operating Income	24	-28	-37	-111	125.4	12.8
EBT Excluding Unusual Items	488	385	260	122	307.7	143.9
Asset Writedown	239	270	127	-43	102	453.8
Pretax Income	727	655	387	79	409.7	597.7
Income Tax Expense	121	131	99	46	98.8	128.8
Net Income	606	524	288	33	310.9	468.9
Net Income to Common	606	524	288	33	310.9	468.9
Net Income Growth	74.64%	81.94%	772.73%	-89.39%	-33.70%	166.57%
Basic Shares Outstanding	157	149	129	114	101	71
Diluted Shares Outstanding	157	149	129	114	101	71
Shares Change	13.33%	15.68%	12.68%	13.49%	41.52%	17.92%
EPS (Basic)	3.86	3.51	2.23	0.29	3.08	6.58
EPS (Diluted)	3.86	3.51	2.23	0.29	3.08	6.58
EPS Growth	54.10%	57.28%	674.49%	-90.65%	-53.15%	126.05%
Operating Margin	73.88%	74.67%	75.37%	73.86%	71.63%	73.22%
Profit Margin	59.06%	58.48%	42.73%	5.56%	68.48%	167.22%
EBITDA	-	-	509	439	325.6	205.9
EBITDA Margin	-	-	75.52%	74.03%	71.72%	73.43%
D&A For Ebitda	-	-	1	1	0.4	0.6
EBIT	758	669	508	438	325.2	205.3
EBIT Margin	73.88%	74.67%	75.37%	73.86%	71.63%	73.22%
Effective Tax Rate	16.64%	20.00%	25.58%	58.23%	24.12%	21.55%
Revenue as Reported	896	896	674	593	454	-