Chiron Real Estate Income Statement

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

Millions USD. 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
Property Revenue	147.68	138.41	140.93	137.17	115.8
Service and Other Revenue	0.53	0.37	0.12	0.12	0.13
Revenue	148.21	138.78	141.05	137.28	115.94
Revenue Growth (YoY)	6.79%	-1.61%	2.74%	18.41%	23.69%
Property Expenses	32.62	29.25	28.08	25.19	15.49
Total Property Expenses	32.62	29.25	28.08	25.19	15.49
Gross Profit	115.59	109.53	112.97	112.1	100.45
Selling, General & Admin	20	21.12	16.85	16.55	16.45
Depreciation & Amortization Expenses	59.04	55.36	58.14	56.72	46.88
Other Operating Expenses	-	0.16	0.04	0.35	0.15
Operating Income	36.55	32.89	37.94	38.47	36.97
Net Gains on Disposal of Properties	1.49	4.21	15.56	6.75	1.07
Interest Expense	-31.75	-28.69	-30.89	-25.23	-19.7
Other Non-Operating Income (Expense)	-13.16	-1.72	-	-	-
Total Non-Operating Income (Expense)	-43.43	-26.2	-15.33	-18.48	-18.63
Pretax Income	-6.88	6.69	21.73	20	18.34
Net Income	-12.12	0.81	14.79	20	18.34
Minority Interest in Earnings	1.05	-0.06	-1.12	-	-
Net Income Attributable to Preferred Dividends	-6.28	-5.82	-5.82	-	-
Net Income to Common	-12.12	0.81	14.79	20	18.34
Net Income Growth	-	-94.52%	-26.04%	9.02%	-
Shares Outstanding (Basic)	13	13	13	13	12
Shares Outstanding (Diluted)	13	13	13	13	12
Shares Change (YoY)	1.46%	0.59%	0.13%	7.95%	31.10%
EPS (Basic)	-0.91	0.06	1.13	1.00	0.95
EPS (Diluted)	-0.91	0.06	1.13	1.00	0.95
EPS Growth	-	-94.69%	13.00%	5.26%	-
Free Cash Flow	-10.28	-30.81	57.13	-79.66	-132.69
Free Cash Flow Per Share	-0.77	-2.34	4.36	-6.08	-10.94
Dividends Per Share	3.330	4.200	4.200	4.200	4.100
Dividend Growth	-20.71%	-	-	2.44%	2.50%
Gross Margin	77.99%	78.92%	80.09%	81.65%	86.64%
Operating Margin	24.66%	23.70%	26.89%	28.02%	31.89%
Profit Margin	-4.64%	4.82%	15.41%	14.57%	15.82%
FCF Margin	-6.94%	-22.20%	40.50%	-58.03%	-114.45%
EBITDA	95.24	88.98	96.94	96.14	84.28
EBITDA Margin	64.26%	64.11%	68.73%	70.03%	72.69%
EBIT	36.55	32.89	37.94	38.47	36.97
EBIT Margin	24.66%	23.70%	26.89%	28.02%	31.89%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.