Brimag Digital Age Ltd. (TLV: BRMG)
Israel
· Delayed Price · Currency is ILS · Price in ILA1,639.00
-11.00 (-0.67%)
Dec 19, 2024, 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 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 400 | 462.95 | 516.59 | 516.65 | 506.19 | 474.68 | Upgrade
|
| Revenue Growth (YoY) | -17.47% | -10.38% | -0.01% | 2.07% | 6.64% | 0.18% | Upgrade
|
| Cost of Revenue | 301.98 | 367.8 | 397.96 | 360.03 | 369.46 | 360.74 | Upgrade
|
| Gross Profit | 98.01 | 95.15 | 118.63 | 156.62 | 136.73 | 113.94 | Upgrade
|
| Selling, General & Admin | 76.25 | 92.77 | 95.99 | 90.3 | 85.05 | 90.52 | Upgrade
|
| Other Operating Expenses | -0.89 | -0.63 | -0.61 | -0.24 | -0.34 | -0.88 | Upgrade
|
| Operating Expenses | 75.36 | 92.14 | 95.38 | 90.06 | 84.71 | 89.64 | Upgrade
|
| Operating Income | 22.65 | 3.01 | 23.25 | 66.56 | 52.02 | 24.31 | Upgrade
|
| Interest Expense | -15.63 | -20.48 | -13.84 | -9.97 | -10.6 | -10.64 | Upgrade
|
| Interest & Investment Income | 2.46 | 3.29 | 2.15 | 1.11 | 0.99 | 1.44 | Upgrade
|
| Earnings From Equity Investments | 5.52 | 4.91 | 17.93 | 13.31 | 5.94 | 1.85 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.29 | -1.29 | 2.3 | 0.75 | 0.86 | 2.57 | Upgrade
|
| EBT Excluding Unusual Items | 13.72 | -10.55 | 31.8 | 71.77 | 49.21 | 19.53 | Upgrade
|
| Gain (Loss) on Sale of Assets | 10.77 | 10.77 | - | - | - | - | Upgrade
|
| Other Unusual Items | - | - | -5.49 | - | - | - | Upgrade
|
| Pretax Income | 24.49 | 0.22 | 26.31 | 71.77 | 49.21 | 19.53 | Upgrade
|
| Income Tax Expense | 4.98 | 0.18 | 0.36 | 12.98 | 10.19 | 4.96 | Upgrade
|
| Earnings From Continuing Operations | 19.51 | 0.03 | 25.95 | 58.79 | 39.01 | 14.57 | Upgrade
|
| Net Income to Company | 19.51 | 0.03 | 25.95 | 58.79 | 39.01 | 14.57 | Upgrade
|
| Minority Interest in Earnings | -0.05 | -0.06 | -0.06 | - | - | - | Upgrade
|
| Net Income | 19.45 | -0.03 | 25.89 | 58.79 | 39.01 | 14.57 | Upgrade
|
| Net Income to Common | 19.45 | -0.03 | 25.89 | 58.79 | 39.01 | 14.57 | Upgrade
|
| Net Income Growth | - | - | -55.97% | 50.70% | 167.76% | -12.80% | Upgrade
|
| Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Change (YoY) | -1.63% | -1.62% | - | - | - | - | Upgrade
|
| EPS (Basic) | 1.97 | -0.00 | 2.56 | 5.81 | 3.86 | 1.44 | Upgrade
|
| EPS (Diluted) | 1.97 | -0.00 | 2.56 | 5.81 | 3.86 | 1.44 | Upgrade
|
| EPS Growth | - | - | -55.97% | 50.70% | 167.89% | -12.73% | Upgrade
|
| Free Cash Flow | 60.34 | 76.7 | -26.12 | 26.32 | 84.92 | 2.99 | Upgrade
|
| Free Cash Flow Per Share | 6.10 | 7.71 | -2.58 | 2.60 | 8.40 | 0.30 | Upgrade
|
| Dividend Per Share | - | - | 0.740 | 2.970 | 3.960 | 1.480 | Upgrade
|
| Dividend Growth | - | - | -75.08% | -25.00% | 167.57% | -16.85% | Upgrade
|
| Gross Margin | 24.50% | 20.55% | 22.96% | 30.31% | 27.01% | 24.00% | Upgrade
|
| Operating Margin | 5.66% | 0.65% | 4.50% | 12.88% | 10.28% | 5.12% | Upgrade
|
| Profit Margin | 4.86% | -0.01% | 5.01% | 11.38% | 7.71% | 3.07% | Upgrade
|
| Free Cash Flow Margin | 15.08% | 16.57% | -5.06% | 5.09% | 16.78% | 0.63% | Upgrade
|
| EBITDA | 25.43 | 4.79 | 24.99 | 81.39 | 67.86 | 38.71 | Upgrade
|
| EBITDA Margin | 6.36% | 1.03% | 4.84% | 15.75% | 13.41% | 8.15% | Upgrade
|
| D&A For EBITDA | 2.78 | 1.77 | 1.74 | 14.84 | 15.85 | 14.4 | Upgrade
|
| EBIT | 22.65 | 3.01 | 23.25 | 66.56 | 52.02 | 24.31 | Upgrade
|
| EBIT Margin | 5.66% | 0.65% | 4.50% | 12.88% | 10.28% | 5.12% | Upgrade
|
| Effective Tax Rate | 20.34% | 84.65% | 1.38% | 18.08% | 20.72% | 25.39% | Upgrade
|
| Advertising Expenses | - | 3.95 | 7.69 | 6.32 | 6.33 | 5.45 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.