STO:EMIL.B Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2017
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	2020 - 2017
Rental Revenue	896	674	588	454	280.4	Upgrade
Other Revenue	-	-	5	-	-	Upgrade
Total Revenue	896	674	593	454	280.4	Upgrade
Revenue Growth (YoY	32.94%	13.66%	30.62%	61.91%	53.56%	Upgrade
Property Expenses	184	132	123	91.4	52	Upgrade
Selling, General & Administrative	43	34	32	37.4	23.1	Upgrade
Total Operating Expenses	227	166	155	128.8	75.1	Upgrade
Operating Income	669	508	438	325.2	205.3	Upgrade
Interest Expense	-256	-221	-207	-143.5	-74.3	Upgrade
Interest & Investment Income	-	10	2	0.6	0.1	Upgrade
Other Non-Operating Income	-28	-37	-111	125.4	12.8	Upgrade
EBT Excluding Unusual Items	385	260	122	307.7	143.9	Upgrade
Asset Writedown	270	127	-43	102	453.8	Upgrade
Pretax Income	655	387	79	409.7	597.7	Upgrade
Income Tax Expense	131	99	46	98.8	128.8	Upgrade
Net Income	524	288	33	310.9	468.9	Upgrade
Net Income to Common	524	288	33	310.9	468.9	Upgrade
Net Income Growth	81.94%	772.73%	-89.39%	-33.70%	166.57%	Upgrade
Basic Shares Outstanding	149	129	114	101	71	Upgrade
Diluted Shares Outstanding	149	129	114	101	71	Upgrade
Shares Change (YoY)	15.68%	12.68%	13.49%	41.52%	17.92%	Upgrade
EPS (Basic)	3.51	2.23	0.29	3.08	6.58	Upgrade
EPS (Diluted)	3.51	2.23	0.29	3.08	6.58	Upgrade
EPS Growth	57.28%	674.49%	-90.65%	-53.15%	126.05%	Upgrade
Operating Margin	74.67%	75.37%	73.86%	71.63%	73.22%	Upgrade
Profit Margin	58.48%	42.73%	5.56%	68.48%	167.22%	Upgrade
EBITDA	-	509	439	325.6	205.9	Upgrade
EBITDA Margin	-	75.52%	74.03%	71.72%	73.43%	Upgrade
D&A For Ebitda	-	1	1	0.4	0.6	Upgrade
EBIT	669	508	438	325.2	205.3	Upgrade
EBIT Margin	74.67%	75.37%	73.86%	71.63%	73.22%	Upgrade
Effective Tax Rate	20.00%	25.58%	58.23%	24.12%	21.55%	Upgrade
Revenue as Reported	896	674	593	454	-	Upgrade

Source: S&P Capital IQ. Real Estate template. Financial Sources.