Braime Group PLC (AIM:BMT)
London · Delayed Price · Currency is GBP · Price in GBX 1,250.00
0.00 (0.00%)
Jul 27, 2026, 11:57 AM GMT
Braime Group Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 50.94 | 48.95 | 48.16 | 44.88 | 36.41 | |
Revenue Growth | 4.06% | 1.65% | 7.30% | 23.27% | 10.98% |
Cost of Revenue | 28.44 | 27.29 | 25.19 | 26.46 | 19.66 |
Gross Profit | 22.5 | 21.66 | 22.97 | 18.42 | 16.75 |
Selling, General & Admin | 12.75 | 11.96 | 11.01 | 10.26 | 8.93 |
Depreciation & Amortization Expenses | 1.45 | 1.47 | 1.68 | 1.54 | 1.33 |
Other Operating Expenses | 3.84 | 4.57 | 6.53 | 2.53 | 5.21 |
Total Operating Expenses | 18.04 | 18 | 19.22 | 14.32 | 15.48 |
Operating Income | 4.46 | 3.65 | 3.75 | 4.1 | 1.27 |
Interest Income | 0.13 | 0.06 | 0.07 | 0.01 | 0 |
Interest Expense | -0.5 | -0.51 | -0.49 | -0.28 | -0.21 |
Total Non-Operating Income (Expense) | -0.37 | -0.45 | -0.41 | -0.28 | -0.2 |
Pretax Income | 4.09 | 3.2 | 3.34 | 3.82 | 1.07 |
Provision for Income Taxes | 1.38 | 0.87 | 1 | 1.1 | 0.32 |
Net Income | 2.71 | 2.33 | 2.34 | 2.72 | 0.75 |
Minority Interest in Earnings | -0.01 | 0.05 | 0.06 | -0.05 | 0.09 |
Net Income to Common | 2.71 | 2.28 | 2.27 | 2.77 | 0.67 |
Net Income Growth | 19.04% | 0.26% | -17.85% | 316.24% | -19.20% |
Shares Outstanding (Basic) | 1 | 1 | 1 | 1 | 1 |
Shares Outstanding (Diluted) | 1 | 1 | 1 | 1 | 1 |
Shares Change | - | - | - | - | - |
EPS (Basic) | 1.89 | 1.58 | 1.58 | 1.89 | 0.52 |
EPS (Diluted) | 1.89 | 1.58 | 1.58 | 1.89 | 0.52 |
EPS Growth | 19.02% | 0.31% | -16.45% | 262.83% | -12.19% |
Additional Metrics
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 0.16 | 1.21 | 1.82 | 1.37 | -0.2 |
Free Cash Flow Growth | -86.62% | -33.31% | 32.55% | - | - |
Free Cash Flow Per Share | 0.11 | 0.84 | 1.26 | 0.95 | -0.14 |
Dividends Per Share | 0.165 | 0.152 | 0.147 | 0.138 | 0.124 |
Dividend Growth | 8.20% | 3.39% | 7.27% | 10.44% | 5.51% |
Gross Margin | 44.16% | 44.24% | 47.69% | 41.05% | 46.01% |
Operating Margin | 8.75% | 7.46% | 7.78% | 9.13% | 3.49% |
Profit Margin | 5.32% | 4.77% | 4.85% | 6.06% | 2.06% |
FCF Margin | 0.32% | 2.47% | 3.77% | 3.05% | -0.54% |
EBITDA | 5.91 | 5.13 | 5.43 | 5.63 | 2.61 |
EBITDA Margin | 11.60% | 10.47% | 11.27% | 12.55% | 7.16% |
EBIT | 4.46 | 3.65 | 3.75 | 4.1 | 1.27 |
EBIT Margin | 8.75% | 7.46% | 7.78% | 9.13% | 3.49% |
Effective Tax Rate | 33.77% | 27.05% | 29.95% | 28.81% | 29.91% |