Brimag Digital Age Ltd. (TLV:BRMG)
Israel · Delayed Price · Currency is ILS · Price in ILA 2,280.00
+18.00 (0.80%)
Sep 29, 2025, 3:24 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 | Jun '25 Jun 30, 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 |
| 412.63 | 402.77 | 462.95 | 516.59 | 516.65 | 506.19 | Upgrade | |
Revenue Growth (YoY) | -0.90% | -13.00% | -10.38% | -0.01% | 2.07% | 6.64% | Upgrade |
Cost of Revenue | 289.7 | 296.13 | 367.8 | 397.96 | 360.03 | 369.46 | Upgrade |
Gross Profit | 122.93 | 106.64 | 95.15 | 118.63 | 156.62 | 136.73 | Upgrade |
Selling, General & Admin | 81.63 | 77.1 | 92.77 | 95.99 | 90.3 | 85.05 | Upgrade |
Other Operating Expenses | -1.73 | -0.89 | -0.63 | -0.61 | -0.24 | -0.34 | Upgrade |
Operating Expenses | 79.9 | 76.22 | 92.14 | 95.38 | 90.06 | 84.71 | Upgrade |
Operating Income | 43.03 | 30.43 | 3.01 | 23.25 | 66.56 | 52.02 | Upgrade |
Interest Expense | -17.32 | -16.25 | -20.48 | -13.84 | -9.97 | -10.6 | Upgrade |
Interest & Investment Income | 2.12 | 2.51 | 3.29 | 2.15 | 1.11 | 0.99 | Upgrade |
Earnings From Equity Investments | 7.16 | 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 | 35.9 | 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 | 41.47 | 34.97 | 0.22 | 26.31 | 71.77 | 49.21 | Upgrade |
Income Tax Expense | 8.17 | 5.75 | 0.18 | 0.36 | 12.98 | 10.19 | Upgrade |
Earnings From Continuing Operations | 33.31 | 29.22 | 0.03 | 25.95 | 58.79 | 39.01 | Upgrade |
Net Income to Company | 33.31 | 29.22 | 0.03 | 25.95 | 58.79 | 39.01 | Upgrade |
Minority Interest in Earnings | -0.03 | -0.06 | -0.06 | -0.06 | - | - | Upgrade |
Net Income | 33.28 | 29.15 | -0.03 | 25.89 | 58.79 | 39.01 | Upgrade |
Net Income to Common | 33.28 | 29.15 | -0.03 | 25.89 | 58.79 | 39.01 | Upgrade |
Net Income Growth | 192.54% | - | - | -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) | -1.68% | -1.64% | -1.62% | - | - | - | Upgrade |
EPS (Basic) | 3.43 | 2.98 | -0.00 | 2.56 | 5.81 | 3.86 | Upgrade |
EPS (Diluted) | 3.43 | 2.98 | -0.00 | 2.56 | 5.81 | 3.86 | Upgrade |
EPS Growth | 197.67% | - | - | -55.97% | 50.70% | 167.89% | Upgrade |
Free Cash Flow | 4.75 | 36.86 | 76.95 | -26.37 | 26.32 | 84.92 | Upgrade |
Free Cash Flow Per Share | 0.49 | 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 | 29.79% | 26.48% | 20.55% | 22.96% | 30.31% | 27.01% | Upgrade |
Operating Margin | 10.43% | 7.55% | 0.65% | 4.50% | 12.88% | 10.28% | Upgrade |
Profit Margin | 8.06% | 7.24% | -0.01% | 5.01% | 11.38% | 7.71% | Upgrade |
Free Cash Flow Margin | 1.15% | 9.15% | 16.62% | -5.10% | 5.09% | 16.78% | Upgrade |
EBITDA | 45.23 | 32.6 | 4.79 | 41.02 | 81.39 | 67.86 | Upgrade |
EBITDA Margin | 10.96% | 8.09% | 1.03% | 7.94% | 15.75% | 13.41% | Upgrade |
D&A For EBITDA | 2.2 | 2.17 | 1.77 | 17.77 | 14.84 | 15.85 | Upgrade |
EBIT | 43.03 | 30.43 | 3.01 | 23.25 | 66.56 | 52.02 | Upgrade |
EBIT Margin | 10.43% | 7.55% | 0.65% | 4.50% | 12.88% | 10.28% | Upgrade |
Effective Tax Rate | 19.69% | 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 Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.