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	Sep '26 Sep 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	1,191	1,015	710	585	411	268
Total Revenue	1,191	1,015	710	585	411	268
Revenue Growth (YoY	26.97%	42.96%	21.37%	42.34%	53.36%	179.17%
Property Expenses	140	127	102	101	87	58
Selling, General & Administrative	26	27	25	24	25	23
Total Operating Expenses	166	154	127	125	112	81
Operating Income	1,025	861	583	460	299	187
Interest Expense	-326	-280	-199	-167	-77	-47
Interest & Investment Income	6	4	15	9	-	-
Other Non-Operating Income	101	-24	-1	-118	116	14
EBT Excluding Unusual Items	806	561	398	184	338	154
Asset Writedown	427	414	361	236	217	801
Other Unusual Items	-	-	-	-	-25	-8
Pretax Income	1,233	975	759	420	530	947
Income Tax Expense	297	249	172	112	111	195
Net Income	936	726	587	308	419	752
Net Income to Common	936	726	587	308	419	752
Net Income Growth	34.68%	23.68%	90.58%	-26.49%	-44.28%	80.77%
Basic Shares Outstanding	277	261	237	198	174	140
Diluted Shares Outstanding	277	262	237	198	175	142
Shares Change	6.75%	10.38%	19.46%	13.24%	23.38%	5.18%
EPS (Basic)	3.38	2.78	2.48	1.56	2.41	5.37
EPS (Diluted)	3.37	2.77	2.48	1.55	2.39	5.30
EPS Growth	25.92%	11.84%	59.79%	-35.15%	-54.91%	72.00%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 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
Operating Margin	86.06%	84.83%	82.11%	78.63%	72.75%	69.78%
Profit Margin	78.59%	71.53%	82.68%	52.65%	101.95%	280.60%
EBITDA	1,027	862	584	461	300	187.07
EBITDA Margin	86.23%	84.93%	82.25%	78.80%	72.99%	69.80%
D&A For Ebitda	2	1	1	1	1	0.07
EBIT	1,025	861	583	460	299	187
EBIT Margin	86.06%	84.83%	82.11%	78.63%	72.75%	69.78%
Effective Tax Rate	24.09%	25.54%	22.66%	26.67%	20.94%	20.59%