STO:FNOVA.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 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Aug '22 Aug 31, 2022
Rental Revenue	405.3	393.4	367.2	332.1	286.33	267.2
Total Revenue	405.3	393.4	367.2	332.1	286.33	267.2
Revenue Growth (YoY	9.07%	7.13%	10.57%	15.98%	7.16%	35.57%
Property Expenses	156.4	148	142.3	127.7	117.77	117.2
Selling, General & Administrative	37.5	37.5	34.1	29	25.73	23.9
Total Operating Expenses	193.9	185.5	176.4	156.7	143.5	141.1
Operating Income	211.4	207.9	190.8	175.4	142.83	126.1
Interest Expense	-117.8	-116.3	-154.8	-186	44.4	55.7
Interest & Investment Income	11.2	11.2	39.8	37	1.5	0.1
EBT Excluding Unusual Items	121.9	102.8	75.8	26.4	188.73	181.9
Gain (Loss) on Sale of Assets	-2.6	-1	0.2	-3.1	-0.1	-0.8
Asset Writedown	86.7	73.1	82.5	-326.6	2.57	113.8
Other Unusual Items	-8	-8	-	-	-	-
Pretax Income	198	166.9	158.5	-303.3	191.2	294.9
Income Tax Expense	48.7	41.7	44.8	-40.4	46.8	56.3
Earnings From Continuing Operations	149.3	125.2	113.7	-262.9	144.4	238.6
Minority Interest in Earnings	-0.2	-0.5	-0.1	-	-	-
Net Income	149.1	124.7	113.6	-262.9	144.4	238.6
Net Income to Common	149.1	124.7	113.6	-262.9	144.4	238.6
Net Income Growth	35.42%	9.77%	-	-	-39.48%	-23.33%
Basic Shares Outstanding	51	51	51	51	51	51
Diluted Shares Outstanding	51	51	51	51	51	51
Shares Change (YoY)	-0.14%	-	-	-	-	8.38%
EPS (Basic)	2.91	2.43	2.21	-5.12	2.81	4.65
EPS (Diluted)	2.91	2.43	2.21	-5.12	2.81	4.65
EPS Growth	35.62%	9.77%	-	-	-39.48%	-29.26%
Dividend Per Share	-	-	-	-	0.107	0.720
Dividend Growth	-	-	-	-	-85.19%	56.52%
Operating Margin	52.16%	52.85%	51.96%	52.81%	49.88%	47.19%
Profit Margin	36.79%	31.70%	30.94%	-79.16%	50.43%	89.30%
EBITDA	212.33	208.8	191.6	176	143.13	-
EBITDA Margin	52.39%	53.08%	52.18%	53.00%	49.99%	-
D&A For Ebitda	0.93	0.9	0.8	0.6	0.3	-
EBIT	211.4	207.9	190.8	175.4	142.83	126.1
EBIT Margin	52.16%	52.85%	51.96%	52.81%	49.88%	47.19%
Effective Tax Rate	24.60%	24.98%	28.27%	-	24.48%	19.09%

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