STO:SLP.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 - 2019
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 - 2019
Rental Revenue	1,015	710	585	411	268	Upgrade
Total Revenue	1,015	710	585	411	268	Upgrade
Revenue Growth (YoY	42.96%	21.37%	42.34%	53.36%	179.17%	Upgrade
Property Expenses	127	102	101	87	58	Upgrade
Selling, General & Administrative	27	25	24	25	23	Upgrade
Total Operating Expenses	154	127	125	112	81	Upgrade
Operating Income	861	583	460	299	187	Upgrade
Interest Expense	-280	-199	-167	-77	-47	Upgrade
Interest & Investment Income	4	15	9	-	-	Upgrade
Other Non-Operating Income	-24	-1	-118	116	14	Upgrade
EBT Excluding Unusual Items	561	398	184	338	154	Upgrade
Asset Writedown	414	361	236	217	801	Upgrade
Other Unusual Items	-	-	-	-25	-8	Upgrade
Pretax Income	975	759	420	530	947	Upgrade
Income Tax Expense	249	172	112	111	195	Upgrade
Net Income	726	587	308	419	752	Upgrade
Net Income to Common	726	587	308	419	752	Upgrade
Net Income Growth	23.68%	90.58%	-26.49%	-44.28%	80.77%	Upgrade
Basic Shares Outstanding	262	237	198	174	140	Upgrade
Diluted Shares Outstanding	262	237	198	175	142	Upgrade
Shares Change (YoY)	10.38%	19.46%	13.24%	23.38%	5.18%	Upgrade
EPS (Basic)	2.78	2.48	1.56	2.41	5.37	Upgrade
EPS (Diluted)	2.77	2.48	1.55	2.39	5.30	Upgrade
EPS Growth	11.84%	59.79%	-35.15%	-54.91%	72.00%	Upgrade
Operating Margin	84.83%	82.11%	78.63%	72.75%	69.78%	Upgrade
Profit Margin	71.53%	82.68%	52.65%	101.95%	280.60%	Upgrade
EBITDA	863	584	461	300	187.07	Upgrade
EBITDA Margin	85.02%	82.25%	78.80%	72.99%	69.80%	Upgrade
D&A For Ebitda	2	1	1	1	0.07	Upgrade
EBIT	861	583	460	299	187	Upgrade
EBIT Margin	84.83%	82.11%	78.63%	72.75%	69.78%	Upgrade
Effective Tax Rate	25.54%	22.66%	26.67%	20.94%	20.59%	Upgrade

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