Braime Group PLC (AIM:BMT)
London · Delayed Price · Currency is GBP · Price in GBX 1,150.00
-125.00 (-9.80%)
Oct 7, 2026, 3:26 PM GMT
Braime Group Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 51.42 | 50.94 | 48.95 | 48.16 | 44.88 | 36.41 | |
Revenue Growth | 1.57% | 4.06% | 1.65% | 7.30% | 23.27% | 10.98% |
Cost of Revenue | 25.46 | 26.71 | 25.57 | 25.61 | 23.53 | 18.79 |
Gross Profit | 25.96 | 24.23 | 23.37 | 22.54 | 21.35 | 17.62 |
Selling, General & Admin | 13.67 | 12.95 | 11.96 | 11.35 | 10.26 | 8.93 |
Other Operating Expenses | 6.43 | 5.86 | 6.04 | 5.79 | 5.3 | 4.4 |
Operating Expenses | 21.78 | 20.26 | 19.47 | 18.81 | 17.09 | 14.66 |
Operating Income | 4.18 | 3.97 | 3.9 | 3.73 | 4.26 | 2.96 |
Interest Expense | -0.74 | -0.5 | -0.51 | -0.49 | -0.28 | -0.21 |
Interest & Investment Income | 0.13 | 0.13 | 0.06 | 0.07 | 0.01 | 0 |
Currency Exchange Gain (Loss) | 0.29 | 0.29 | -0.25 | -0.32 | 0.19 | -0.47 |
EBT Excluding Unusual Items | 3.87 | 3.89 | 3.2 | 3 | 4.17 | 2.29 |
Other Unusual Items | 0.2 | 0.2 | - | 0.34 | -0.35 | -1.22 |
Pretax Income | 4.07 | 4.09 | 3.2 | 3.34 | 3.82 | 1.07 |
Income Tax Expense | 1.38 | 1.38 | 0.87 | 1 | 1.1 | 0.32 |
Earnings From Continuing Operations | 2.69 | 2.71 | 2.33 | 2.34 | 2.72 | 0.75 |
Minority Interest in Earnings | -0.03 | 0.01 | -0.05 | -0.06 | 0.05 | -0.09 |
Net Income | 2.66 | 2.71 | 2.28 | 2.27 | 2.77 | 0.67 |
Net Income to Common | 2.66 | 2.71 | 2.28 | 2.27 | 2.77 | 0.67 |
Net Income Growth | 2.78% | 19.04% | 0.26% | -17.85% | 316.24% | -19.20% |
Shares Outstanding (Basic) | 1 | 1 | 1 | 1 | 1 | 1 |
Shares Outstanding (Diluted) | 1 | 1 | 1 | 1 | 1 | 1 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 1.85 | 1.88 | 1.58 | 1.58 | 1.92 | 0.46 |
EPS (Diluted) | 1.85 | 1.88 | 1.58 | 1.58 | 1.92 | 0.46 |
EPS Growth | 2.78% | 19.04% | 0.26% | -17.85% | 316.24% | -19.20% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | 1.19 | 0.16 | 1.21 | 1.82 | 1.37 | -0.2 |
Free Cash Flow Per Share | 0.83 | 0.11 | 0.84 | 1.26 | 0.95 | -0.14 |
Dividend Per Share | 0.165 | 0.165 | 0.152 | 0.147 | 0.138 | 0.124 |
Dividend Growth | 3.13% | 8.20% | 3.39% | 7.27% | 10.44% | 5.51% |
Gross Margin | 50.49% | 47.57% | 47.75% | 46.81% | 47.57% | 48.40% |
Operating Margin | 8.13% | 7.79% | 7.97% | 7.74% | 9.49% | 8.12% |
Profit Margin | 5.17% | 5.33% | 4.66% | 4.72% | 6.17% | 1.83% |
Free Cash Flow Margin | 2.32% | 0.32% | 2.47% | 3.77% | 3.05% | -0.54% |
EBITDA | 5.53 | 5.08 | 5.08 | 5.12 | 5.52 | 4.03 |
EBITDA Margin | 10.75% | 9.98% | 10.38% | 10.63% | 12.29% | 11.07% |
D&A For EBITDA | 1.34 | 1.11 | 1.18 | 1.39 | 1.26 | 1.07 |
EBIT | 4.18 | 3.97 | 3.9 | 3.73 | 4.26 | 2.96 |
EBIT Margin | 8.13% | 7.79% | 7.97% | 7.74% | 9.49% | 8.12% |
Effective Tax Rate | 33.95% | 33.77% | 27.05% | 29.95% | 28.81% | 29.91% |