STO:STUDBO 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	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	Dec '21 Dec 31, 2021
Rental Revenue	485.19	478.45	448.17	373.33	289.15	208.88
Other Revenue	-0.18	-	0	-	0	-
Total Revenue	485.02	478.45	448.17	373.33	289.16	208.88
Revenue Growth (YoY	5.22%	6.76%	20.05%	29.11%	38.43%	41.13%
Property Expenses	181.73	180.66	168.22	139.2	124.51	102.92
Selling, General & Administrative	36.04	31.43	29.21	28.8	28.36	28.39
Other Operating Expenses	-6.54	-6.54	-8.25	-16.27	-4.95	-6.95
Total Operating Expenses	211.23	205.55	189.18	151.73	147.93	124.36
Operating Income	273.78	272.9	258.99	221.6	141.23	84.52
Interest Expense	-236.61	-236.41	-225.19	-182.86	-80.36	-59.38
Interest & Investment Income	5.27	5.03	3.79	2.54	0.22	0.4
Currency Exchange Gain (Loss)	-0.06	-0.38	-0.4	0.03	6.17	-0
Other Non-Operating Income	-0.67	-5.12	1.94	11.87	-8.99	-4.83
EBT Excluding Unusual Items	41.71	36.02	39.13	53.18	58.26	20.71
Merger & Restructuring Charges	-	-	-	-	-3.12	-25.8
Total Insurance Settlements	-	-	-	-	-	18.5
Asset Writedown	98.41	218.25	61.69	-539.15	71.11	203.34
Other Unusual Items	6.92	6.92	-15.31	-9.09	-	-
Pretax Income	147.05	261.19	85.51	-495.05	126.25	216.75
Income Tax Expense	56.42	46.79	65.44	-143.82	50.52	102.53
Net Income	90.63	214.4	20.07	-351.24	75.74	114.22
Net Income to Common	90.63	214.4	20.07	-351.24	75.74	114.22
Net Income Growth	-54.70%	968.26%	-	-	-33.69%	25.93%
Basic Shares Outstanding	671	658	578	276	205	181
Diluted Shares Outstanding	671	658	578	276	205	190
Shares Change (YoY)	16.02%	13.85%	109.66%	34.25%	7.90%	101.11%
EPS (Basic)	0.14	0.33	0.03	-1.27	0.37	0.63
EPS (Diluted)	0.14	0.33	0.03	-1.27	0.37	0.60
EPS Growth	-60.95%	838.33%	-	-	-38.55%	-37.38%
Operating Margin	56.45%	57.04%	57.79%	59.36%	48.84%	40.46%
Profit Margin	18.68%	44.81%	4.48%	-94.08%	26.19%	54.68%
EBITDA	275.86	274.93	260.85	223.54	142.85	84.65
EBITDA Margin	56.88%	57.46%	58.20%	59.88%	49.40%	40.53%
D&A For Ebitda	2.08	2.04	1.86	1.94	1.63	0.13
EBIT	273.78	272.9	258.99	221.6	141.23	84.52
EBIT Margin	56.45%	57.04%	57.79%	59.36%	48.84%	40.46%
Effective Tax Rate	38.37%	17.91%	76.53%	-	40.01%	47.30%
Revenue as Reported	491.55	484.99	456.43	389.6	294.1	234.33

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