2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $32M | $28M | $32M | $36M | $39M |
Cost of Revenue | $26M | $24M | $27M | $28M | $28M |
Gross Profit | $5.6M | $3.4M | $5.5M | $8.1M | $11M |
Gross Profit % | 18% | 12% | 17% | 23% | 28% |
R&D Expenses | $45K | $41K | $32K | $65K | $87K |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $1.2M | -$182K | $1.3M | $3.7M | $5.8M |
Dep. & Amort. | $569K | $520K | $495K | $485K | $454K |
Def. Tax | -$44K | -$64K | $9.3K | -$40K | -$1M |
Stock Comp. | $495K | $488K | $502K | $593K | $722K |
Chg. in WC | $3.8M | -$877K | -$51K | -$812K | $4.6M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $5.4M | $6.8M | $8.1M | $2.7M | $4.4M |
ST Investments | $5.1M | $3.1M | $3.7M | $12M | $19M |
Cash & ST Inv. | $11M | $9.9M | $12M | $15M | $23M |
Receivables | $9M | $5.6M | $5.7M | $5.8M | $6.6M |
Inventory | $15M | $19M | $19M | $20M | $19M |
ESP raised £56 million in Q4 2024 through equity issuance, deploying it towards acquisitions and refurbishments, including a Manchester asset and advanced due diligence on another acquisition.
Revenue grew 5% to £84.2 million in 2024, with like-for-like rent growth of 9.3%. Gross margin improved to 70%, expected to hold steady in 2025 despite cost pressures.
The company completed its non-core asset disposal program, selling 24 assets for over £145 million, and achieved a record low EPRA LTV of 27.2%, with plans to deploy proceeds toward acquisitions and postgraduate conversions.
Dividend increased by 6% to 3.7p per share in 2024, with a minimum target of 3.7p for 2025. Refurbishments delivered IRRs above targets, with further investments planned for postgraduate conversions and sustainability initiatives.
Strong occupancy rates (97%+) and rental growth (~5%) are anticipated for the 2025-26 academic year, supported by rising student demand, limited new supply, and a focus on high-quality university markets.