Braime Group PLC (AIM:BMT)

Braime Group Income Statement

Financials in millions GBP. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	48.95	48.16	44.88	36.41	32.8
Revenue Growth (YoY)	1.65%	7.30%	23.27%	10.98%	-1.88%
Cost of Revenue	25.57	25.61	23.53	18.79	17.49
Gross Profit	23.37	22.54	21.35	17.62	15.31
Selling, General & Admin	11.96	11.35	10.26	8.93	8.41
Other Operating Expenses	6.04	5.79	5.3	4.4	4.39
Operating Expenses	19.47	18.81	17.09	14.66	14.08
Operating Income	3.9	3.73	4.26	2.96	1.23
Interest Expense	-0.51	-0.49	-0.28	-0.21	-0.19
Interest & Investment Income	0.06	0.07	0.01	0	0.01
Currency Exchange Gain (Loss)	-0.25	-0.32	0.19	-0.47	0.14
EBT Excluding Unusual Items	3.2	3	4.17	2.29	1.2
Other Unusual Items	-	0.34	-0.35	-1.22	-
Pretax Income	3.2	3.34	3.82	1.07	1.2
Income Tax Expense	0.87	1	1.1	0.32	0.34
Earnings From Continuing Operations	2.33	2.34	2.72	0.75	0.85
Minority Interest in Earnings	-0.05	-0.06	0.05	-0.09	-0.03
Net Income	2.28	2.27	2.77	0.67	0.82
Net Income to Common	2.28	2.27	2.77	0.67	0.82
Net Income Growth	0.26%	-17.85%	316.24%	-19.20%	-39.48%
Shares Outstanding (Basic)	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1
EPS (Basic)	1.58	1.58	1.92	0.46	0.57
EPS (Diluted)	1.58	1.58	1.92	0.46	0.57
EPS Growth	0.26%	-17.85%	316.24%	-19.20%	-39.48%
Free Cash Flow	1.21	1.82	1.37	-0.2	0.63
Free Cash Flow Per Share	0.84	1.26	0.95	-0.14	0.44
Dividend Per Share	0.152	0.147	0.138	0.124	0.118
Dividend Growth	3.39%	7.27%	10.44%	5.51%	1.72%
Gross Margin	47.75%	46.81%	47.57%	48.40%	46.68%
Operating Margin	7.97%	7.74%	9.49%	8.12%	3.76%
Profit Margin	4.66%	4.72%	6.17%	1.83%	2.51%
Free Cash Flow Margin	2.47%	3.77%	3.05%	-0.54%	1.92%
EBITDA	5.08	5.12	5.52	4.03	2.28
EBITDA Margin	10.38%	10.63%	12.29%	11.07%	6.93%
D&A For EBITDA	1.18	1.39	1.26	1.07	1.04
EBIT	3.9	3.73	4.26	2.96	1.23
EBIT Margin	7.97%	7.74%	9.49%	8.12%	3.76%
Effective Tax Rate	27.05%	29.95%	28.81%	29.91%	28.54%

Updated Sep 2, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.