Brilliant Earth Group, Inc. (BRLT)

Brilliant Earth Group Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	0.54	0.58	2.14	1.53	21.58
Depreciation & Amortization	5.31	4.2	1.92	0.86	0.65
Other Amortization	0.29	0.27	0.59	1.72	1.12
Stock-Based Compensation	9.93	9.95	8.84	2.8	0.05
Other Operating Activities	9.35	8.41	20.75	30.78	0.12
Change in Inventory	-0.69	1.5	-14.75	-11.2	-2.83
Change in Accounts Payable	-0.73	2.02	2.49	15.28	4.33
Change in Unearned Revenue	-0.63	1	-0.46	8.05	2.37
Change in Other Net Operating Assets	-5.79	-1.73	-7.02	-3.74	-0.65
Operating Cash Flow	17.6	26.21	14.51	46.08	26.72
Operating Cash Flow Growth	-32.88%	80.71%	-68.52%	72.43%	4613.05%
Capital Expenditures	-4.91	-11.94	-9.12	-5.61	-0.58
Investing Cash Flow	-4.91	-11.94	-9.12	-5.61	-0.58
Short-Term Debt Issued	-	-	-	-	2.66
Long-Term Debt Issued	-	-	65	-	30
Total Debt Issued	-	-	65	-	32.66
Short-Term Debt Repaid	-	-	-	-	-2.66
Long-Term Debt Repaid	-4.06	-3.25	-69.03	-	-
Total Debt Repaid	-4.06	-3.25	-69.03	-	-2.66
Net Debt Issued (Repaid)	-4.06	-3.25	-4.03	-	30
Issuance of Common Stock	-	-	-	101.59	-
Repurchase of Common Stock	-0.64	-	-	-	-
Other Financing Activities	-1.87	-9.85	-19.57	-35.47	-0.26
Financing Cash Flow	-6.57	-13.1	-23.6	66.12	-0.26
Net Cash Flow	6.12	1.17	-18.22	106.6	25.88
Free Cash Flow	12.69	14.27	5.38	40.47	26.14
Free Cash Flow Growth	-11.09%	165.14%	-86.70%	54.83%	-
Free Cash Flow Margin	3.00%	3.20%	1.22%	10.64%	10.38%
Free Cash Flow Per Share	0.13	0.15	0.06	0.42	-
Cash Interest Paid	4.88	5.15	3.83	5.89	3.72
Cash Income Tax Paid	0	0.07	0.18	-	-
Levered Free Cash Flow	7.62	4.8	1.09	27.03	18.08
Unlevered Free Cash Flow	10.47	7.74	3.41	30.05	20.04
Change in Net Working Capital	1.96	-2.73	12.81	-6.92	-3.32

Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q