IDX:BRMS Income Statement

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

Millions USD. 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	249.35	162.34	46.64	11.64	10.58
Revenue Growth (YoY)	53.60%	248.10%	300.51%	10.08%	26.78%
Cost of Revenue	113.49	86.47	20.74	4.73	2.98
Gross Profit	135.86	75.87	25.9	6.92	7.6
Selling, General & Admin	32.05	24.64	8.15	4.6	3.48
Other Operating Expenses	9.53	7.96	0.23	0.09	1
Operating Expenses	42.68	33.07	8.8	5.5	5.34
Operating Income	93.18	42.8	17.1	1.41	2.26
Interest Expense	-18.12	-9.17	-0.03	-0.05	-0.03
Interest & Investment Income	0.59	0.38	0.07	0.36	0.24
Earnings From Equity Investments	-0.03	-0.27	-0.02	11.8	-
Currency Exchange Gain (Loss)	4.58	1.16	-0.04	1.48	1.49
Other Non Operating Income (Expenses)	-0.09	-0.91	0.38	17.55	117.33
EBT Excluding Unusual Items	80.12	33.99	17.46	32.54	121.29
Gain (Loss) on Sale of Assets	-7.37	-	-	-	-
Asset Writedown	-6.48	-	-	-	-
Pretax Income	66.27	33.99	17.46	32.54	121.29
Income Tax Expense	16.18	8.87	3.27	18.86	51.51
Earnings From Continuing Operations	50.09	25.13	14.19	13.68	69.78
Minority Interest in Earnings	-0.08	-0.72	-0.27	-0.03	-0.66
Net Income	50.01	24.41	13.92	13.66	69.12
Net Income to Common	50.01	24.41	13.92	13.66	69.12
Net Income Growth	104.90%	75.35%	1.93%	-80.24%	1648.29%
Shares Outstanding (Basic)	141,784	141,784	141,784	141,510	86,331
Shares Outstanding (Diluted)	141,784	141,784	141,784	141,510	86,331
Shares Change (YoY)	-	-	0.19%	63.92%	29.80%
EPS (Basic)	0.00	0.00	0.00	0.00	0.00
EPS (Diluted)	0.00	0.00	0.00	0.00	0.00
EPS Growth	105.29%	73.47%	2.08%	-88.00%	1255.93%
Free Cash Flow	-4.32	2.7	-19.55	-123.6	-234.19
Free Cash Flow Per Share	-	-	-	-0.00	-0.00
Gross Margin	54.49%	46.74%	55.53%	59.40%	71.84%
Operating Margin	37.37%	26.36%	36.66%	12.14%	21.34%
Profit Margin	20.06%	15.03%	29.85%	117.27%	653.43%
Free Cash Flow Margin	-1.73%	1.67%	-41.92%	-1061.48%	-2213.86%
EBITDA	99.35	47.94	20.35	2.93	3.12
EBITDA Margin	39.84%	29.53%	43.63%	25.16%	29.53%
D&A For EBITDA	6.16	5.14	3.25	1.52	0.87
EBIT	93.18	42.8	17.1	1.41	2.26
EBIT Margin	37.37%	26.36%	36.66%	12.14%	21.34%
Effective Tax Rate	24.42%	26.08%	18.74%	57.95%	42.47%

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