Brimag Digital Age Ltd. (TLV:BRMG)
Israel · Delayed Price · Currency is ILS · Price in ILA 2,000.00
0.00 (0.00%)
Sep 10, 2026, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 425.64 | 430.64 | 402.77 | 462.95 | 516.59 | 516.65 | |
Revenue Growth | 3.15% | 6.92% | -13.00% | -10.38% | -0.01% | 2.07% |
Cost of Revenue | 299.16 | 300.66 | 296.13 | 367.8 | 397.96 | 360.03 |
Gross Profit | 126.48 | 129.98 | 106.64 | 95.15 | 118.63 | 156.62 |
Selling, General & Admin | 85.26 | 85.41 | 77.1 | 92.77 | 95.99 | 90.3 |
Other Operating Expenses | -0.73 | -1.76 | -0.89 | -0.63 | -0.61 | -0.24 |
Operating Expenses | 84.54 | 83.64 | 76.22 | 92.14 | 95.38 | 90.06 |
Operating Income | 41.94 | 46.34 | 30.43 | 3.01 | 23.25 | 66.56 |
Interest Expense | -17.21 | -18.02 | -16.25 | -20.48 | -13.84 | -9.97 |
Interest & Investment Income | 3.65 | 3.24 | 2.51 | 3.29 | 2.15 | 1.11 |
Earnings From Equity Investments | 5.13 | 2.6 | 11.79 | 4.91 | 17.93 | 13.31 |
Currency Exchange Gain (Loss) | 0.97 | 0.97 | 0.92 | -1.29 | 2.3 | 0.75 |
EBT Excluding Unusual Items | 34.49 | 35.14 | 29.4 | -10.55 | 31.8 | 71.77 |
Gain (Loss) on Sale of Assets | - | - | - | 10.77 | - | - |
Other Unusual Items | - | - | 5.57 | - | -5.49 | - |
Pretax Income | 34.49 | 35.14 | 34.97 | 0.22 | 26.31 | 71.77 |
Income Tax Expense | 7.23 | 7.64 | 5.75 | 0.18 | 0.36 | 12.98 |
Earnings From Continuing Operations | 27.26 | 27.49 | 29.22 | 0.03 | 25.95 | 58.79 |
Minority Interest in Earnings | 0 | 0.01 | -0.06 | -0.06 | -0.06 | - |
Net Income | 27.26 | 27.5 | 29.15 | -0.03 | 25.89 | 58.79 |
Net Income to Common | 27.26 | 27.5 | 29.15 | -0.03 | 25.89 | 58.79 |
Net Income Growth | -18.07% | -5.66% | - | - | -55.97% | 50.70% |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Change | 0.84% | - | -1.64% | -1.62% | - | - |
EPS (Basic) | 2.79 | 2.81 | 2.98 | -0.00 | 2.56 | 5.81 |
EPS (Diluted) | 2.79 | 2.81 | 2.98 | -0.00 | 2.56 | 5.81 |
EPS Growth | -18.77% | -5.67% | - | - | -55.97% | 50.70% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 14.53 | 17.13 | 36.86 | 76.95 | -26.37 | 26.32 |
Free Cash Flow Per Share | 1.49 | 1.75 | 3.77 | 7.74 | -2.61 | 2.60 |
Dividend Per Share | 1.379 | 1.379 | 1.226 | - | 0.740 | 2.970 |
Dividend Growth | 12.48% | 12.48% | - | - | -75.08% | -25.00% |
Gross Margin | 29.72% | 30.18% | 26.48% | 20.55% | 22.96% | 30.31% |
Operating Margin | 9.85% | 10.76% | 7.55% | 0.65% | 4.50% | 12.88% |
Profit Margin | 6.40% | 6.39% | 7.24% | -0.01% | 5.01% | 11.38% |
Free Cash Flow Margin | 3.42% | 3.98% | 9.15% | 16.62% | -5.10% | 5.09% |
EBITDA | 44.29 | 48.36 | 32.6 | 21.94 | 41.02 | 81.39 |
EBITDA Margin | 10.41% | 11.23% | 8.09% | 4.74% | 7.94% | 15.75% |
D&A For EBITDA | 2.35 | 2.02 | 2.17 | 18.92 | 17.77 | 14.84 |
EBIT | 41.94 | 46.34 | 30.43 | 3.01 | 23.25 | 66.56 |
EBIT Margin | 9.85% | 10.76% | 7.55% | 0.65% | 4.50% | 12.88% |
Effective Tax Rate | 20.96% | 21.75% | 16.45% | 84.65% | 1.38% | 18.08% |
Advertising Expenses | - | 6.33 | 1.2 | 3.95 | 7.69 | 6.32 |