STO:SLP.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
Property Revenue	1,133	1,015	710	585	411	268
Revenue	1,133	1,015	710	585	411	268
Revenue Growth (YoY)	31.13%	42.96%	21.37%	42.34%	53.36%	179.17%
Property Expenses	132	123	99	98	84	55
Total Property Expenses	132	123	99	98	84	55
Gross Profit	1,000	891	610	487	327	212
Selling, General & Admin	25	27	25	24	50	31
Operating Income	975	864	585	463	277	181
Interest Income	6	4	15	9	0	0
Interest Expense	-310	-280	-199	-167	-77	-47
Other Non-Operating Income (Expense)	321	388	357	115	329	813
Total Non-Operating Income (Expense)	17	112	173	-43	252	766
Pretax Income	989	974	759	420	530	947
Provision for Income Taxes	240	249	172	112	111	195
Net Income	749	725	587	308	419	752
Net Income to Common	749	726	587	308	419	752
Net Income Growth	21.99%	23.68%	90.58%	-26.49%	-44.28%	80.77%
Shares Outstanding (Basic)	270	261	237	198	174	140
Shares Outstanding (Diluted)	270	262	237	198	175	142
Shares Change (YoY)	6.57%	10.38%	19.46%	13.24%	23.38%	21.60%
EPS (Basic)	2.77	2.78	2.48	1.56	2.41	5.40
EPS (Diluted)	2.77	2.77	2.48	1.55	2.39	5.30
EPS Growth	15.50%	11.69%	60.00%	-35.15%	-54.91%	48.88%
Free Cash Flow	-2,082	-3,590	-2,575	-1,291	-1,312	-1,728
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-7.71	-13.72	-10.87	-6.51	-7.49	-12.17
Gross Margin	88.26%	87.78%	85.92%	83.25%	79.56%	79.10%
Operating Margin	86.05%	85.12%	82.39%	79.15%	67.40%	67.54%
Profit Margin	66.11%	71.43%	82.68%	52.65%	101.95%	280.60%
FCF Margin	-183.76%	-353.69%	-362.68%	-220.68%	-319.22%	-644.78%
EBITDA	976	864	585	463	277	181
EBITDA Margin	86.14%	85.12%	82.39%	79.15%	67.40%	67.54%
EBIT	975	864	585	463	277	181
EBIT Margin	86.05%	85.12%	82.39%	79.15%	67.40%	67.54%
Effective Tax Rate	24.27%	25.56%	22.66%	26.67%	20.94%	20.59%