Solnaberg Property AB (publ) (STO:SOLNA)

Solnaberg Property AB Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Rental Revenue	83.33	80.97	75.67	64.28	64.2
Total Revenue	83.33	80.97	75.67	64.28	64.2
Revenue Growth (YoY	2.91%	7.00%	17.73%	0.12%	2.28%
Property Expenses	20.22	19.69	16.34	19.94	15.09
Selling, General & Administrative	3.37	3.17	3.25	2.51	1.76
Depreciation & Amortization	-	-	-	33.63	35.55
Other Operating Expenses	-	-0.36	-0.2	0.36	-1.34
Total Operating Expenses	23.59	22.5	19.4	56.43	51.06
Operating Income	59.74	58.47	56.28	7.85	13.14
Interest Expense	-19.79	-26.11	-25.42	-9.4	-5.38
Interest & Investment Income	0.41	0.5	0.18	0.02	-
Other Non-Operating Income	-	-0.89	-0.44	-0.89	-1.26
EBT Excluding Unusual Items	40.35	31.97	30.6	-2.43	6.49
Asset Writedown	21.54	10.16	-31.72	-	-
Pretax Income	61.89	42.13	-1.13	-2.43	6.49
Income Tax Expense	14.32	10.77	1.85	-0.45	1.4
Net Income	47.57	31.35	-2.97	-1.99	5.1
Net Income to Common	47.57	31.35	-2.97	-1.99	5.1
Net Income Growth	51.71%	-	-	-	10.47%
Basic Shares Outstanding	4	4	4	4	4
Diluted Shares Outstanding	4	4	4	4	4
Shares Change (YoY)	-	-	0.24%	-0.63%	0.65%
EPS (Basic)	12.65	8.34	-0.79	-0.53	1.35
EPS (Diluted)	12.65	8.34	-0.79	-0.53	1.35
EPS Growth	51.71%	-	-	-	9.76%
Dividend Per Share	8.000	8.000	6.000	5.000	10.000
Dividend Growth	-	33.33%	20.00%	-50.00%	-
Operating Margin	71.69%	72.21%	74.37%	12.21%	20.46%
Profit Margin	57.09%	38.73%	-3.93%	-3.09%	7.94%
EBITDA	-	93.53	91.34	41.47	48.69
EBITDA Margin	-	115.51%	120.70%	64.52%	75.84%
D&A For Ebitda	-	35.06	35.06	33.63	35.55
EBIT	59.74	58.47	56.28	7.85	13.14
EBIT Margin	71.69%	72.21%	74.37%	12.21%	20.46%
Effective Tax Rate	23.14%	25.57%	-	-	21.54%
Revenue as Reported	-	-	-	65.19	66.99

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