Empiric Student Property PLC
LSE:ESP
Income Statement
Earnings Waterfall
Empiric Student Property PLC
Revenue
|
80.5m
GBP
|
Cost of Revenue
|
-25.2m
GBP
|
Gross Profit
|
55.3m
GBP
|
Operating Expenses
|
-14m
GBP
|
Operating Income
|
41.3m
GBP
|
Other Expenses
|
12.1m
GBP
|
Net Income
|
53.4m
GBP
|
Income Statement
Empiric Student Property PLC
Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
51
N/A
|
56
+9%
|
66
+17%
|
73
+11%
|
79
+8%
|
81
+2%
|
|
Gross Profit | |||||||
Cost of Revenue |
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
|
Gross Profit |
28
N/A
|
33
+16%
|
43
+30%
|
49
+14%
|
54
+9%
|
55
+3%
|
|
Operating Income | |||||||
Operating Expenses |
(10)
|
(10)
|
(12)
|
(13)
|
(14)
|
(14)
|
|
Selling, General & Administrative |
(10)
|
(10)
|
(12)
|
(13)
|
(14)
|
(14)
|
|
Operating Income |
18
N/A
|
22
+22%
|
31
+39%
|
36
+14%
|
40
+12%
|
41
+3%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(21)
|
7
|
61
|
32
|
(18)
|
12
|
|
Non-Reccuring Items |
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
(3)
N/A
|
29
N/A
|
92
+217%
|
68
-27%
|
22
-67%
|
53
+142%
|
|
Net Income | |||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(3)
|
29
|
92
|
68
|
22
|
53
|
|
Net Income (Common) |
(3)
N/A
|
29
N/A
|
92
+217%
|
68
-27%
|
22
-67%
|
53
+142%
|
|
EPS (Diluted) |
0
N/A
|
0.05
N/A
|
0.15
+200%
|
0.11
-27%
|
0.04
-64%
|
0.09
+125%
|