Brimag Digital Age Ltd. (TLV:BRMG)
Israel
· Delayed Price · Currency is ILS · Price in ILA 2,260.00
+6.00 (0.27%)
May 29, 2025, 5:24 PM IDT
Brimag Digital Age Income Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 411.56 | 402.77 | 462.95 | 516.59 | 516.65 | 506.19 | Upgrade
|
| Revenue Growth (YoY) | -3.38% | -13.00% | -10.38% | -0.01% | 2.07% | 6.64% | Upgrade
|
| Cost of Revenue | 296.19 | 296.13 | 367.8 | 397.96 | 360.03 | 369.46 | Upgrade
|
| Gross Profit | 115.37 | 106.64 | 95.15 | 118.63 | 156.62 | 136.73 | Upgrade
|
| Selling, General & Admin | 79.79 | 77.1 | 92.77 | 95.99 | 90.3 | 85.05 | Upgrade
|
| Other Operating Expenses | -0.88 | -0.89 | -0.63 | -0.61 | -0.24 | -0.34 | Upgrade
|
| Operating Expenses | 78.91 | 76.22 | 92.14 | 95.38 | 90.06 | 84.71 | Upgrade
|
| Operating Income | 36.46 | 30.43 | 3.01 | 23.25 | 66.56 | 52.02 | Upgrade
|
| Interest Expense | -16.37 | -16.25 | -20.48 | -13.84 | -9.97 | -10.6 | Upgrade
|
| Interest & Investment Income | 2.51 | 2.51 | 3.29 | 2.15 | 1.11 | 0.99 | Upgrade
|
| Earnings From Equity Investments | 10.35 | 11.79 | 4.91 | 17.93 | 13.31 | 5.94 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.92 | 0.92 | -1.29 | 2.3 | 0.75 | 0.86 | Upgrade
|
| EBT Excluding Unusual Items | 34.47 | 29.4 | -10.55 | 31.8 | 71.77 | 49.21 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 10.77 | - | - | - | Upgrade
|
| Other Unusual Items | 5.57 | 5.57 | - | -5.49 | - | - | Upgrade
|
| Pretax Income | 40.03 | 34.97 | 0.22 | 26.31 | 71.77 | 49.21 | Upgrade
|
| Income Tax Expense | 7.45 | 5.75 | 0.18 | 0.36 | 12.98 | 10.19 | Upgrade
|
| Earnings From Continuing Operations | 32.58 | 29.22 | 0.03 | 25.95 | 58.79 | 39.01 | Upgrade
|
| Net Income to Company | 32.58 | 29.22 | 0.03 | 25.95 | 58.79 | 39.01 | Upgrade
|
| Minority Interest in Earnings | -0.05 | -0.06 | -0.06 | -0.06 | - | - | Upgrade
|
| Net Income | 32.53 | 29.15 | -0.03 | 25.89 | 58.79 | 39.01 | Upgrade
|
| Net Income to Common | 32.53 | 29.15 | -0.03 | 25.89 | 58.79 | 39.01 | Upgrade
|
| Net Income Growth | 824.50% | - | - | -55.97% | 50.70% | 167.76% | Upgrade
|
| Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Change (YoY) | -1.64% | -1.64% | -1.62% | - | - | - | Upgrade
|
| EPS (Basic) | 3.34 | 2.98 | -0.00 | 2.56 | 5.81 | 3.86 | Upgrade
|
| EPS (Diluted) | 3.34 | 2.98 | -0.00 | 2.56 | 5.81 | 3.86 | Upgrade
|
| EPS Growth | 850.48% | - | - | -55.97% | 50.70% | 167.89% | Upgrade
|
| Free Cash Flow | 9.2 | 36.86 | 76.95 | -26.37 | 26.32 | 84.92 | Upgrade
|
| Free Cash Flow Per Share | 0.94 | 3.77 | 7.74 | -2.61 | 2.60 | 8.40 | Upgrade
|
| Dividend Per Share | 1.226 | 1.226 | - | 0.740 | 2.970 | 3.960 | Upgrade
|
| Dividend Growth | - | - | - | -75.08% | -25.00% | 167.57% | Upgrade
|
| Gross Margin | 28.03% | 26.48% | 20.55% | 22.96% | 30.31% | 27.01% | Upgrade
|
| Operating Margin | 8.86% | 7.55% | 0.65% | 4.50% | 12.88% | 10.28% | Upgrade
|
| Profit Margin | 7.90% | 7.24% | -0.01% | 5.01% | 11.38% | 7.71% | Upgrade
|
| Free Cash Flow Margin | 2.23% | 9.15% | 16.62% | -5.10% | 5.09% | 16.78% | Upgrade
|
| EBITDA | 38.72 | 32.6 | 4.79 | 41.02 | 81.39 | 67.86 | Upgrade
|
| EBITDA Margin | 9.41% | 8.09% | 1.03% | 7.94% | 15.75% | 13.41% | Upgrade
|
| D&A For EBITDA | 2.26 | 2.17 | 1.77 | 17.77 | 14.84 | 15.85 | Upgrade
|
| EBIT | 36.46 | 30.43 | 3.01 | 23.25 | 66.56 | 52.02 | Upgrade
|
| EBIT Margin | 8.86% | 7.55% | 0.65% | 4.50% | 12.88% | 10.28% | Upgrade
|
| Effective Tax Rate | 18.61% | 16.45% | 84.65% | 1.38% | 18.08% | 20.72% | Upgrade
|
| Advertising Expenses | - | 1.2 | 3.95 | 7.69 | 6.32 | 6.33 | Upgrade
|
Updated Nov 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.