AB Amber Grid Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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 Revenue	69.58	74.31	80.92	97.6	68.02
Other Revenue	0.07	0.22	1.19	0.41	0.19
Revenue	69.64	74.53	82.12	98.01	68.21
Revenue Growth (YoY)	-6.56%	-9.24%	-16.22%	43.68%	30.46%
Fuel & Purchased Power	15.05	16.51	25.35	39.83	11.27
Operations & Maintenance	3.53	2.61	3.06	3.15	3.56
Selling, General & Admin	0.78	0.74	1.07	0.76	1.72
Depreciation & Amortization	14.67	14.93	12.68	13.05	12.06
Other Operating Expenses	33.03	28.18	26.39	22.45	16.63
Total Operating Expenses	67.05	62.98	68.55	79.23	45.23
Operating Income	2.59	11.55	13.57	18.78	22.98
Interest Expense	-2.15	-2.35	-1.78	-0.6	-0.35
Interest Income	0.24	0.23	0.49	0.04	0.06
Net Interest Expense	-1.92	-2.12	-1.28	-0.57	-0.28
Income (Loss) on Equity Investments	0.42	0.48	0.3	-	-
Other Non-Operating Income (Expenses)	-0.96	-0.37	-0.2	-0.13	-0.09
EBT Excluding Unusual Items	0.14	9.54	12.38	18.08	22.61
Gain (Loss) on Sale of Investments	1.05	-	-	-	-
Gain (Loss) on Sale of Assets	0	0	9.51	0.05	0.17
Asset Writedown	-0.02	-0.04	-8.17	-	-
Pretax Income	1.17	9.5	13.72	18.13	22.78
Income Tax Expense	-0.2	1.2	0.71	2.47	-0.43
Net Income	1.36	8.31	13.01	15.67	23.21
Net Income to Common	1.36	8.31	13.01	15.67	23.21
Net Income Growth	-83.63%	-36.17%	-16.93%	-32.51%	27.74%
Shares Outstanding (Basic)	178	178	178	178	178
Shares Outstanding (Diluted)	178	178	178	178	178
EPS (Basic)	0.01	0.05	0.07	0.09	0.13
EPS (Diluted)	0.01	0.05	0.07	0.09	0.13
EPS Growth	-83.63%	-36.17%	-16.93%	-32.51%	27.74%
Free Cash Flow	-35.75	28.53	2.8	5.3	-19.38
Free Cash Flow Per Share	-0.20	0.16	0.02	0.03	-0.11
Dividend Per Share	-	0.060	0.113	0.068	0.056
Dividend Growth	-	-47.04%	67.31%	21.80%	-
Profit Margin	1.95%	11.14%	15.85%	15.98%	34.03%
Free Cash Flow Margin	-51.34%	38.28%	3.41%	5.41%	-28.41%
EBITDA	15.86	24.82	25.21	30.29	33.54
EBITDA Margin	22.77%	33.30%	30.70%	30.91%	49.17%
D&A For EBITDA	13.27	13.26	11.64	11.52	10.56
EBIT	2.59	11.55	13.57	18.78	22.98
EBIT Margin	3.72%	15.50%	16.52%	19.16%	33.69%
Effective Tax Rate	-	12.59%	5.15%	13.60%	-
Revenue as Reported	69.72	74.58	82.23	98.21	68.6

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.