Bridge Investment Group Holdings Inc. (BRDG)

Model N Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	382.42	390.01	372.6	396.19	322.43	225.66
Other Revenue	71.31	29.22	-112.79	199.48	341.8	110.98
Revenue	453.73	419.22	259.81	595.67	664.23	336.64
Revenue Growth (YoY)	39.05%	61.36%	-56.38%	-10.32%	97.31%	3.37%
Cost of Revenue	228.5	235.17	177.25	193.75	159.09	13.26
Gross Profit	225.23	184.06	82.56	401.92	505.14	323.37
Selling, General & Admin	101.16	100.42	108.26	98.89	79.75	146.6
Other Operating Expenses	31.24	22.58	11.85	6.52	8.08	3.12
Operating Expenses	151.64	142.87	136.47	108.35	90.66	152.93
Operating Income	73.59	41.19	-53.91	293.58	414.48	170.45
Interest Expense	-25.61	-26.76	-28.5	-12.34	-8.5	-5.06
Interest & Investment Income	17.64	19.57	18.38	7.87	3.27	1.53
Other Non Operating Income (Expenses)	-1.44	-1.44	-2.11	1.25	-1.72	-
EBT Excluding Unusual Items	64.17	32.56	-66.14	290.35	407.52	166.91
Merger & Restructuring Charges	-20.2	-3.6	-3.6	-	-	-
Gain (Loss) on Sale of Investments	-12.93	-9.68	-6.38	4.22	9.37	0.55
Other Unusual Items	-1.15	-1.08	-5.16	-	-	-
Pretax Income	29.9	18.21	-81.28	294.57	416.89	167.46
Income Tax Expense	13.99	1.5	6.13	22.2	8.26	1.01
Earnings From Continuing Operations	15.91	16.72	-87.41	272.37	408.63	166.46
Minority Interest in Earnings	-4.63	16.56	79.9	-88.14	-155.92	-19.54
Net Income	11.28	33.28	-7.51	184.23	252.71	146.92
Preferred Dividends & Other Adjustments	27.82	29.04	4.39	162.25	231.71	146.92
Net Income to Common	-16.54	4.24	-11.9	21.98	21	-
Net Income Growth	-16.40%	-	-	-27.10%	72.00%	4.67%
Shares Outstanding (Basic)	33	33	26	24	23	-
Shares Outstanding (Diluted)	33	33	26	24	23	-
Shares Change (YoY)	21.49%	25.01%	8.65%	6.27%	-	-
EPS (Basic)	-0.49	0.13	-0.46	0.92	0.93	-
EPS (Diluted)	-0.49	0.13	-0.46	0.92	0.93	-
EPS Growth	-	-	-	-1.49%	-	-
Free Cash Flow	111.12	145.08	172.41	225.13	208.1	129.83
Free Cash Flow Per Share	3.32	4.46	6.63	9.41	9.24	-
Dividend Per Share	0.460	0.420	0.660	1.040	0.240	-
Dividend Growth	-17.86%	-36.36%	-36.54%	333.33%	-	-
Gross Margin	49.64%	43.90%	31.78%	67.47%	76.05%	96.06%
Operating Margin	16.22%	9.82%	-20.75%	49.29%	62.40%	50.63%
Profit Margin	-3.65%	1.01%	-4.58%	3.69%	3.16%	-
Free Cash Flow Margin	24.49%	34.61%	66.36%	37.79%	31.33%	38.57%
EBITDA	92.82	61.06	-37.55	296.51	417.31	173.66
EBITDA Margin	20.46%	14.56%	-14.45%	49.78%	62.83%	51.59%
D&A For EBITDA	19.24	19.87	16.36	2.94	2.83	3.21
EBIT	73.59	41.19	-53.91	293.58	414.48	170.45
EBIT Margin	16.22%	9.82%	-20.75%	49.29%	62.40%	50.63%
Effective Tax Rate	46.78%	8.21%	-	7.54%	1.98%	0.60%
Revenue as Reported	412.43	412.43	390.65	409.05	330.01	231.95

Updated Mar 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q