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 a well-supported equity raise, deploying capital as promised, including the acquisition of a new asset in Manchester and advanced due diligence on another strategic acquisition; disposal program completed with 24 assets sold for over £145 million, broadly in line with book value.
Revenue for FY2024 increased 5% to £84.2 million, with blended like-for-like rent growth of 9.3%; gross margin improved to 70% and is expected to be maintained in 2025 despite cost pressures; EPRA earnings per share up 5% to 4.2p.
Dividend increased by 6% to 3.7p per share for 2024, exceeding the initial target; a minimum dividend of 3.7p is targeted for 2025, with a progressive policy maintained.
Portfolio occupancy remains strong at 97%+ with expectations to maintain this level for the 2025-26 academic year; rental growth of around 5% is anticipated for the forthcoming year; refurbishment and conversion programs are delivering IRRs above target (12%+), with further investments and acquisitions planned.
Balance sheet remains robust with EPRA LTV at 27.2% (pro forma ~29% post-deployment of capital raise), no near-term refinancing needs, and over £7 million in liquidity; focus remains on operational acquisitions, cluster management strategy, and scaling the business for further growth.