Brilliant Earth Group, Inc. (BRLT)

Brilliant Earth Group Cash Flow 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-2.43	3.99	4.73	19.03	26.26	21.58
Depreciation & Amortization	6.05	5.31	4.2	1.92	0.86	0.65
Stock-Based Compensation	9.35	9.93	9.95	8.84	2.8	0.05
Other Adjustments	7.31	6.19	4.53	4.45	7.77	1.24
Changes in Inventories	-11.16	-0.69	1.5	-14.75	-11.2	-2.83
Changes in Accounts Payable	12.06	-0.73	2.02	2.49	15.28	4.33
Changes in Unearned Revenue	4.14	-0.63	1	-0.46	8.05	2.37
Changes in Other Operating Activities	-9.25	-5.79	-1.73	-7.02	-3.74	-0.65
Operating Cash Flow	16.64	17.6	26.21	14.51	46.08	26.72
Operating Cash Flow Growth	17.16%	-32.88%	80.71%	-68.52%	72.43%	4613.05%
Capital Expenditures	-4.67	-4.91	-11.94	-9.12	-5.61	-0.58
Investing Cash Flow	-4.67	-4.91	-11.94	-9.12	-5.61	-0.58
Short-Term Debt Issued	-	-	-	-	-	2.66
Short-Term Debt Repaid	-	-	-	-	-	-2.66
Long-Term Debt Issued	-	-	-	65	-	30
Long-Term Debt Repaid	-58.5	-4.06	-3.25	-69.03	-	-
Net Long-Term Debt Issued (Repaid)	-58.5	-4.06	-3.25	-4.03	-	30
Issuance of Common Stock	-	-	-	-	101.59	-
Repurchase of Common Stock	-0.66	-0.64	-	-	-14.03	-
Net Common Stock Issued (Repurchased)	-0.66	-0.64	-	-	87.57	-
Other Financing Activities	-28.11	-1.87	-9.85	-19.57	-21.44	-30.26
Financing Cash Flow	-91.06	-6.57	-13.1	-23.6	66.12	-0.26
Net Cash Flow	-79.09	6.12	1.17	-18.22	106.6	25.88
Free Cash Flow	11.97	12.69	14.27	5.38	40.47	26.14
Free Cash Flow Growth	-5.64%	-11.09%	165.14%	-86.70%	54.83%	-
FCF Margin	2.77%	3.01%	3.20%	1.22%	10.65%	10.38%
Free Cash Flow Per Share	0.00	0.13	0.15	0.06	0.42	0.30
Levered Free Cash Flow	-64.15	-6.96	-2.88	-9.81	31.43	54.85
Unlevered Free Cash Flow	-5.78	-4.21	-0.02	-3.4	44.27	29.87

Updated Mar 5, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q