Xior Student Housing N.V.
XIOR.BR · BRU
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | €205,787 | €184,326 | €133,585 | €94,980 |
| % Growth | 11.6% | 38% | 40.6% | – |
| Cost of Goods Sold | €61,291 | €49,953 | €38,889 | €25,560 |
| Gross Profit | €144,496 | €134,373 | €94,696 | €69,420 |
| % Margin | 70.2% | 72.9% | 70.9% | 73.1% |
| R&D Expenses | €0 | €0 | €0 | €0 |
| G&A Expenses | €4,064 | €5,254 | €3,525 | €2,471 |
| SG&A Expenses | €6,171 | €6,647 | €4,926 | €3,453 |
| Sales & Mktg Exp. | €2,107 | €1,393 | €1,401 | €982 |
| Other Operating Expenses | €6,847 | €86,094 | -€47,383 | -€25,025 |
| Operating Expenses | €13,018 | €92,741 | -€42,457 | -€21,572 |
| Operating Income | €131,478 | €41,632 | €137,153 | €90,993 |
| % Margin | 63.9% | 22.6% | 102.7% | 95.8% |
| Other Income/Exp. Net | -€55,542 | -€57,852 | €64,060 | €2,610 |
| Pre-Tax Income | €75,936 | -€16,220 | €201,213 | €93,603 |
| Tax Expense | €9,427 | -€6,816 | €14,686 | €11,291 |
| Net Income | €66,141 | -€9,898 | €186,186 | €81,175 |
| % Margin | 32.1% | -5.4% | 139.4% | 85.5% |
| EPS | 1.62 | -0.27 | 6.21 | 3.29 |
| % Growth | 700% | -104.3% | 88.8% | – |
| EPS Diluted | 1.62 | -0.27 | 6.21 | 3.29 |
| Weighted Avg Shares Out | 41,118 | 37,142 | 30,006 | 24,645 |
| Weighted Avg Shares Out Dil | 41,118 | 37,142 | 30,006 | 24,645 |
| Supplemental Information | – | – | – | – |
| Interest Income | €22,973 | €13,867 | €1,622 | €681 |
| Interest Expense | €58,380 | €39,756 | €12,195 | €8,879 |
| Depreciation & Amortization | €400 | €581 | €502 | €201 |
| EBITDA | €134,716 | €24,117 | €41,082 | €27,703 |
| % Margin | 65.5% | 13.1% | 30.8% | 29.2% |