Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
2.22 USD | +1.83% | +2.30% | -40.32% |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Capitalization 1 | 173.1 | 47.2 | 45.64 | 28.83 | - |
Enterprise Value (EV) 1 | 63.58 | -44.95 | -50.74 | -81.61 | -111.3 |
P/E ratio | 181 x | 28.7 x | 93 x | -111 x | - |
Yield | - | - | - | - | - |
Capitalization / Revenue | 0.46 x | 0.11 x | 0.1 x | 0.06 x | 0.06 x |
EV / Revenue | 0.17 x | -0.1 x | -0.11 x | -0.18 x | -0.23 x |
EV / EBITDA | 1.26 x | -1.15 x | -1.94 x | -4.44 x | -4.43 x |
EV / FCF | 1.57 x | -8.35 x | -3.56 x | -4.31 x | -6.42 x |
FCF Yield | 63.7% | -12% | -28.1% | -23.2% | -15.6% |
Price to Book | 204 x | 37.8 x | - | - | - |
Nbr of stocks (in thousands) | 9,583 | 10,950 | 12,270 | 12,986 | - |
Reference price 2 | 18.06 | 4.310 | 3.720 | 2.220 | 2.220 |
Announcement Date | 16/03/22 | 15/03/23 | 14/03/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net sales 1 | 251.8 | 380.2 | 439.9 | 446.4 | 460.3 | 490.1 |
EBITDA 1 | - | 50.48 | 38.98 | 26.18 | 18.37 | 25.1 |
EBIT 1 | - | 40.13 | 23.33 | 21.4 | 11.73 | 17.66 |
Operating Margin | - | 10.56% | 5.3% | 4.79% | 2.55% | 3.6% |
Earnings before Tax (EBT) 1 | - | 25.94 | 18.86 | 4.303 | -0.25 | 3.65 |
Net income 1 | 21.58 | 26.26 | 19.02 | 4.734 | -2.65 | 1.467 |
Net margin | 8.57% | 6.91% | 4.32% | 1.06% | -0.58% | 0.3% |
EPS 2 | - | 0.1000 | 0.1500 | 0.0400 | -0.0200 | - |
Free Cash Flow 1 | - | 40.47 | 5.382 | 14.27 | 18.95 | 17.35 |
FCF margin | - | 10.65% | 1.22% | 3.2% | 4.12% | 3.54% |
FCF Conversion (EBITDA) | - | 80.17% | 13.81% | 54.5% | 103.15% | 69.12% |
FCF Conversion (Net income) | - | 154.14% | 28.29% | 301.44% | - | 1,182.95% |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 30/08/21 | 16/03/22 | 15/03/23 | 14/03/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 121.9 | 100 | 108.8 | 111.4 | 119.6 | 97.7 | 110.2 | 114.2 | 124.3 | 97.34 | 107.2 | 117.2 | 138.6 | 104 | 114 |
EBITDA 1 | 15.93 | 8.374 | 9.623 | 9.961 | 11.02 | 5.547 | 7.737 | 7.624 | 5.274 | 5.085 | 2.233 | 4.583 | 6.517 | 7.2 | 4.45 |
EBIT 1 | 12.96 | 5.3 | 5.676 | 6.303 | 6.048 | 2.168 | 1.36 | 6.374 | 3.895 | 3.677 | 0.9 | 2.64 | 4.76 | 4 | 1 |
Operating Margin | 10.63% | 5.3% | 5.22% | 5.66% | 5.06% | 2.22% | 1.23% | 5.58% | 3.13% | 3.78% | 0.84% | 2.25% | 3.43% | 3.85% | 0.88% |
Earnings before Tax (EBT) 1 | 11.07 | 3.465 | 3.864 | 5.899 | 5.629 | -0.453 | 1.272 | 2.093 | 1.391 | 1.14 | -2.25 | - | 0.85 | - | - |
Net income 1 | 11.41 | 3.369 | 3.751 | 5.719 | 6.186 | -0.44 | 1.235 | 1.998 | 1.941 | 1.067 | -2.133 | -1.65 | 0.5 | - | - |
Net margin | 9.36% | 3.37% | 3.45% | 5.13% | 5.17% | -0.45% | 1.12% | 1.75% | 1.56% | 1.1% | -1.99% | -1.41% | 0.36% | - | - |
EPS 2 | 0.0900 | 0.0300 | 0.0390 | 0.0500 | 0.0500 | - | 0.0100 | 0.0200 | 0.0200 | 0.0100 | -0.0200 | -0.0200 | 0.005000 | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 16/03/22 | 12/05/22 | 11/08/22 | 10/11/22 | 15/03/23 | 11/05/23 | 09/08/23 | 09/11/23 | 14/03/24 | 09/05/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | - | 109 | 92.1 | 96.4 | 110 | 140 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | - | 40.5 | 5.38 | 14.3 | 19 | 17.4 |
ROE (net income / shareholders' equity) | - | 82.4% | 22.1% | 40.4% | 8.66% | 12.5% |
ROA (Net income/ Total Assets) | - | 17.3% | 10.2% | 1.77% | 3.2% | 4.55% |
Assets 1 | - | 151.5 | 186.5 | 268.1 | -82.92 | 32.23 |
Book Value Per Share | - | 0.0900 | 0.1100 | - | - | - |
Cash Flow per Share | - | 0.4800 | 0.1500 | - | - | - |
Capex 1 | - | 5.61 | 9.12 | 11.9 | 10.8 | 11.5 |
Capex / Sales | - | 1.47% | 2.07% | 2.68% | 2.35% | 2.35% |
Announcement Date | 30/08/21 | 16/03/22 | 15/03/23 | 14/03/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-40.32% | 28.83M | |
+41.53% | 6.2B | |
-16.48% | 4B | |
-17.07% | 2.76B | |
+34.33% | 2.41B | |
-41.57% | 1.25B | |
-20.67% | 1.25B | |
+34.61% | 826M | |
-6.02% | 748M | |
-15.52% | 743M |
- Stock Market
- Equities
- BRLT Stock
- Financials Brilliant Earth Group, Inc.