Brim hf. Income Statement

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

Millions EUR. 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
Revenue	409.67	389.37	437.22	450.93	387.93
Revenue Growth (YoY)	5.21%	-10.94%	-3.04%	16.24%	32.65%
Cost of Revenue	320.25	323.71	335.4	321.76	293.48
Gross Profit	89.42	65.66	101.82	129.17	94.45
Selling, General & Admin	6.07	8.16	10.61	11.96	8.54
Other Operating Expenses	12.23	11.66	12.02	15.9	9.28
Operating Expenses	18.3	19.82	22.63	27.87	17.82
Operating Income	71.12	45.84	79.19	101.3	76.63
Interest Expense	-18.05	-23.18	-19.33	-8.85	-7.58
Interest & Investment Income	-	4.01	4.67	3.06	3.95
Earnings From Equity Investments	17.02	14.45	9.75	2.04	0.81
Currency Exchange Gain (Loss)	-2.22	1.58	0.4	1.57	-0.02
Other Non Operating Income (Expenses)	2.7	-	-	-	-
EBT Excluding Unusual Items	70.56	42.71	74.68	99.12	73.79
Gain (Loss) on Sale of Investments	-	0.01	0.29	0	17.82
Gain (Loss) on Sale of Assets	-	3.4	0.07	-	3.08
Pretax Income	70.56	46.11	75.04	99.13	94.69
Income Tax Expense	10.56	5.6	12.09	19.83	19.49
Earnings From Continuing Operations	60	40.52	62.95	79.3	75.2
Net Income	60	40.52	62.95	79.3	75.2
Net Income to Common	60	40.52	62.95	79.3	75.2
Net Income Growth	48.10%	-35.64%	-20.62%	5.44%	156.09%
Shares Outstanding (Basic)	1,936	1,925	1,925	1,925	1,921
Shares Outstanding (Diluted)	1,936	1,925	1,925	1,925	1,921
Shares Change (YoY)	0.52%	-	0.04%	0.19%	0.43%
EPS (Basic)	0.03	0.02	0.03	0.04	0.04
EPS (Diluted)	0.03	0.02	0.03	0.04	0.04
EPS Growth	47.33%	-35.64%	-20.65%	5.24%	154.99%
Free Cash Flow	45.37	-19.86	5.42	65.46	78.79
Free Cash Flow Per Share	0.02	-0.01	0.00	0.03	0.04
Dividend Per Share	-	0.010	0.013	0.018	0.014
Dividend Growth	-	-21.08%	-27.98%	30.23%	83.65%
Gross Margin	21.83%	16.86%	23.29%	28.64%	24.35%
Operating Margin	17.36%	11.77%	18.11%	22.46%	19.75%
Profit Margin	14.65%	10.41%	14.40%	17.59%	19.38%
Free Cash Flow Margin	11.07%	-5.10%	1.24%	14.52%	20.31%
EBITDA	91.34	65.31	96.95	117.49	92.92
EBITDA Margin	22.30%	16.77%	22.18%	26.05%	23.95%
D&A For EBITDA	20.22	19.47	17.77	16.19	16.29
EBIT	71.12	45.84	79.19	101.3	76.63
EBIT Margin	17.36%	11.77%	18.11%	22.46%	19.75%
Effective Tax Rate	14.97%	12.13%	16.11%	20.00%	20.58%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.