Braime Group PLC Price (BMT.L)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Fetching Data...

Shares Outstanding

1,440,000

(0)%

Income Statement Summary

Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income
Other Expenses
Net Income
news-img
Braime Group PLC
news-img

Income Statement

Braime Group PLC

Currency: GBp

YEAR 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
Revenue 3,551,000.00

+0%

3,451,000.00

-3%

3,920,000.00

+14%

4,985,000.00

+27%

4,910,000.00

-2%

5,567,000.00

+13%

7,272,000.00

+31%

6,510,000.00

-10%

6,850,000.00

+5%

8,361,000.00

+22%

8,740,000.00

+5%

9,348,000.00

+7%

9,380,000.00

+0%

9,889,000.00

+5%

7,959,000.00

-20%

8,482,000.00

+7%

9,173,000.00

+8%

9,982,000.00

+9%

9,418,000.00

-6%

9,331,000.00

-1%

9,699,000.00

+4%

11,120,000.00

+15%

11,839,000.00

+6%

15,174,000.00

+28%

15,685,000.00

+3%

18,057,660.00

+15%

20,068,000.00

+11%

21,211,887.00

+6%

22,953,805.00

+8%

24,291,700.00

+6%

26,470,084.00

+9%

28,415,449.00

+7%

31,449,000.00

+11%

35,718,000.00

+14%

33,433,000.00

-6%

32,803,000.00

-2%

36,406,000.00

+11%

44,879,000.00

+23%

48,155,000.00

+7%

Cost of Revenue
Cost of Revenue 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,752,000.00 4,866,000.00 6,007,000.00 6,217,000.00 8,164,000.00 12,248,000.00 10,359,000.00 11,791,000.00 11,872,909.00 12,631,685.00 13,374,695.00 14,643,296.00 15,553,285.00 16,841,000.00 18,448,000.00 17,027,000.00 17,491,000.00 18,787,000.00 23,531,000.00 25,614,000.00
Gross Profit
Gross Profit 3,551,000.00

+0%

3,451,000.00

-3%

3,920,000.00

+14%

4,985,000.00

+27%

4,910,000.00

-2%

5,567,000.00

+13%

7,272,000.00

+31%

6,510,000.00

-10%

6,850,000.00

+5%

8,361,000.00

+22%

8,740,000.00

+5%

9,348,000.00

+7%

9,380,000.00

+0%

9,889,000.00

+5%

7,959,000.00

-20%

8,482,000.00

+7%

9,173,000.00

+8%

9,982,000.00

+9%

9,418,000.00

-6%

4,579,000.00

-51%

4,833,000.00

+6%

5,113,000.00

+6%

5,622,000.00

+10%

7,010,000.00

+25%

3,437,000.00

-51%

7,698,660.00

+124%

8,277,000.00

+8%

9,338,978.00

+13%

10,322,120.00

+11%

10,917,005.00

+6%

11,826,788.00

+8%

12,862,164.00

+9%

14,608,000.00

+14%

17,270,000.00

+18%

16,406,000.00

-5%

15,312,000.00

-7%

17,619,000.00

+15%

21,348,000.00

+21%

22,541,000.00

+6%

Gross Profit Ratio (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (0.49%) (0.50%) (0.46%) (0.47%) (0.46%) (0.22%) (0.43%) (0.41%) (0.44%) (0.45%) (0.45%) (0.45%) (0.45%) (0.46%) (0.48%) (0.49%) (0.47%) (0.48%) (0.48%) (0.47%)
Operating Expenses
Research and Development 0.00 0.00 0.00 0.00 0.00 35,000.00 56,000.00 22,000.00 22,000.00 9,000.00 63,000.00 2,000.00 79,000.00 46,000.00 47,000.00 167,000.00 191,000.00 212,000.00 253,000.00 240,000.00 168,000.00 147,000.00 172,000.00 139,000.00 196,000.00 280,000.00 225,000.00 132,817.00 191,200.00 138,752.00 152,545.00 40,662.00 62,000.00 65,000.00 124,000.00 92,000.00 64,000.00 90,000.00 171,000.00
General and Administrative 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling, General & Admin... 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,569,039.00 5,018,454.00 5,307,357.00 4,148,272.00 3,952,553.00 4,229,000.00 5,362,000.00 4,765,000.00 4,340,000.00 4,488,000.00 5,401,000.00 11,346,000.00
Selling & Marketing Exp... 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation and Amortiz... 87,000.00 59,000.00 67,000.00 75,000.00 86,000.00 95,000.00 139,000.00 158,000.00 156,000.00 163,000.00 169,000.00 150,000.00 156,000.00 165,000.00 135,000.00 137,000.00 111,000.00 114,000.00 96,000.00 64,000.00 113,000.00 124,000.00 167,000.00 188,000.00 303,000.00 287,000.00 395,000.00 464,539.00 520,945.00 564,244.00 758,589.00 801,376.00 803,000.00 788,000.00 1,236,000.00 1,280,000.00 1,334,000.00 1,535,000.00 1,678,000.00
Other Expenses 3,551,000.00 3,451,000.00 3,920,000.00 4,985,000.00 4,910,000.00 5,532,000.00 7,216,000.00 6,011,000.00 6,351,000.00 7,767,000.00 8,156,000.00 8,785,000.00 8,757,000.00 9,222,000.00 7,905,000.00 8,270,000.00 8,689,000.00 -22,000.00 -24,000.00 9,069,000.00 9,788,000.00 11,044,000.00 11,472,000.00 14,389,000.00 14,763,000.00 16,436,000.00 18,576,000.00 -9,000.00 -9,000.00 -8,712.00 10,929,353.00 11,467,819.00 12,267,000.00 14,028,000.00 14,185,000.00 13,935,000.00 15,130,000.00 16,899,000.00 7,276,000.00
Total Operating Expenses 3,551,000.00 3,451,000.00 3,920,000.00 4,985,000.00 4,910,000.00 5,567,000.00 7,272,000.00 6,033,000.00 6,373,000.00 7,776,000.00 8,219,000.00 8,787,000.00 8,836,000.00 9,268,000.00 7,952,000.00 8,437,000.00 8,880,000.00 9,597,000.00 9,477,000.00 4,556,000.00 5,090,000.00 5,248,000.00 5,461,000.00 6,475,000.00 2,747,000.00 6,321,000.00 6,984,000.00 8,680,377.00 9,246,801.00 9,681,205.00 10,929,353.00 11,467,819.00 12,267,000.00 14,028,000.00 14,185,000.00 13,935,000.00 15,130,000.00 16,899,000.00 18,793,000.00
Cost and Exponses 3,551,000.00 3,451,000.00 3,920,000.00 4,985,000.00 4,910,000.00 5,567,000.00 7,272,000.00 6,033,000.00 6,373,000.00 7,776,000.00 8,219,000.00 8,787,000.00 8,836,000.00 9,268,000.00 7,952,000.00 8,437,000.00 8,880,000.00 9,597,000.00 9,477,000.00 9,308,000.00 9,956,000.00 11,255,000.00 11,678,000.00 14,639,000.00 14,995,000.00 16,680,000.00 18,775,000.00 20,553,286.00 21,878,486.00 23,055,900.00 25,572,649.00 27,021,104.00 29,108,000.00 32,476,000.00 31,212,000.00 31,426,000.00 33,917,000.00 40,430,000.00 44,407,000.00
Operating Income
Operating Income 190,000.00

+0%

200,000.00

+5%

219,000.00

+10%

546,000.00

+149%

466,000.00

-15%

383,000.00

-18%

678,000.00

+77%

485,000.00

-28%

483,000.00

0%

639,000.00

+32%

531,000.00

-17%

573,000.00

+8%

549,000.00

-4%

642,000.00

+17%

26,000.00

-96%

50,000.00

+92%

297,000.00

+494%

401,000.00

+35%

-57,000.00

-114%

22,000.00

-139%

-251,000.00

-1,241%

-126,000.00

-50%

167,000.00

-233%

576,000.00

+245%

699,000.00

+21%

1,412,660.00

+102%

1,315,000.00

-7%

658,601.00

-50%

1,075,319.00

+63%

1,235,800.00

+15%

897,435.00

-27%

1,394,345.00

+55%

2,341,000.00

+68%

3,242,000.00

+38%

2,221,000.00

-31%

1,377,000.00

-38%

2,492,000.00

+81%

4,099,000.00

+64%

3,748,000.00

-9%

Operating Income Ratio (0.05%) (0.06%) (0.06%) (0.11%) (0.09%) (0.07%) (0.09%) (0.07%) (0.07%) (0.08%) (0.06%) (0.06%) (0.06%) (0.06%) (0.00%) (0.01%) (0.03%) (0.04%) (-0.01%) (0.00%) (-0.03%) (-0.01%) (0.01%) (0.04%) (0.04%) (0.08%) (0.07%) (0.03%) (0.05%) (0.05%) (0.03%) (0.05%) (0.07%) (0.09%) (0.07%) (0.04%) (0.07%) (0.09%) (0.08%)
Other Income and Exp...
Interest Income 87,000.00 91,000.00 88,000.00 97,000.00 150,000.00 149,000.00 127,000.00 124,000.00 112,000.00 117,000.00 116,000.00 114,000.00 134,000.00 156,000.00 109,000.00 99,000.00 81,000.00 64,000.00 51,000.00 240,000.00 268,000.00 293,000.00 292,000.00 264,000.00 211,000.00 250,000.00 274,000.00 20,726.00 3,330.00 2,164.00 11,726.00 29,902.00 3,000.00 2,000.00 2,000.00 9,000.00 3,000.00 5,000.00 72,000.00
Interest Expenses 14,000.00 10,000.00 6,000.00 16,000.00 19,000.00 16,000.00 10,000.00 28,000.00 51,000.00 58,000.00 76,000.00 61,000.00 56,000.00 60,000.00 52,000.00 69,000.00 64,000.00 42,000.00 27,000.00 217,000.00 245,000.00 283,000.00 321,000.00 313,000.00 285,000.00 302,000.00 345,000.00 101,541.00 100,967.00 115,291.00 116,830.00 150,142.00 143,000.00 227,000.00 477,000.00 191,000.00 205,000.00 282,000.00 485,000.00
Total Other Income/Exp... -14,000.00 -10,000.00 -6,000.00 -16,000.00 -19,000.00 -16,000.00 -10,000.00 97,000.00 61,000.00 59,000.00 40,000.00 53,000.00 78,000.00 96,000.00 57,000.00 30,000.00 17,000.00 21,000.00 24,000.00 23,000.00 23,000.00 10,000.00 -29,000.00 -49,000.00 -74,000.00 -52,000.00 -49,432.00 19,620.00 -65,086.00 -110,331.00 1,053,036.00 -120,000.00 -140,000.00 -225,000.00 -475,000.00 -182,000.00 -202,000.00 -277,000.00 -413,000.00
EBITDA
EBITDA 277,000.00 259,000.00 286,000.00 621,000.00 552,000.00 478,000.00 817,000.00 768,000.00 751,000.00 919,000.00 816,000.00 827,000.00 836,000.00 943,000.00 253,000.00 283,000.00 489,000.00 578,000.00 90,000.00 133,000.00 -65,000.00 97,332.00 411,000.00 820,000.00 994,000.00 1,704,000.00 1,721,891.00 1,244,306.00 1,599,264.00 1,818,699.00 1,664,710.00 2,225,625.00 3,147,000.00 4,032,000.00 3,459,000.00 2,666,000.00 2,609,000.00 5,639,000.00 5,498,000.00
EBITDA ratio (0.08%) (0.08%) (0.07%) (0.12%) (0.11%) (0.09%) (0.11%) (0.12%) (0.11%) (0.10%) (0.09%) (0.09%) (0.09%) (0.10%) (0.03%) (0.03%) (0.05%) (0.06%) (0.01%) (0.04%) (0.01%) (0.03%) (0.05%) (0.07%) (0.08%) (0.11%) (0.10%) (0.05%) (0.07%) (0.07%) (0.06%) (0.08%) (0.10%) (0.11%) (0.10%) (0.08%) (0.11%) (0.13%) (0.11%)
Income Before Tax
Income Before Tax 176,000.00 190,000.00 213,000.00 530,000.00 447,000.00 367,000.00 668,000.00 582,000.00 544,000.00 698,000.00 571,000.00 626,000.00 627,000.00 738,000.00 83,000.00 80,000.00 314,000.00 423,000.00 -33,000.00 45,000.00 -228,000.00 -116,000.00 138,000.00 527,000.00 625,000.00 1,360,660.00 1,244,000.00 678,221.00 1,010,233.00 1,125,469.00 1,950,471.00 1,274,105.00 2,201,000.00 3,017,000.00 1,746,000.00 1,195,000.00 1,070,000.00 3,822,000.00 3,335,000.00
Income Before Tax Ratio (0.05%) (0.06%) (0.05%) (0.11%) (0.09%) (0.07%) (0.09%) (0.09%) (0.08%) (0.08%) (0.07%) (0.07%) (0.07%) (0.07%) (0.01%) (0.01%) (0.03%) (0.04%) (0.00%) (0.00%) (-0.02%) (-0.01%) (0.01%) (0.03%) (0.04%) (0.08%) (0.06%) (0.03%) (0.04%) (0.05%) (0.07%) (0.04%) (0.07%) (0.08%) (0.05%) (0.04%) (0.03%) (0.09%) (0.07%)
Income Tax Expense
Income Tax Expense 74,000.00 75,000.00 66,000.00 195,000.00 149,000.00 134,000.00 224,000.00 189,000.00 200,000.00 229,000.00 207,000.00 232,000.00 198,000.00 252,000.00 85,000.00 46,000.00 79,000.00 73,000.00 15,000.00 15,000.00 70,000.00 71,000.00 129,000.00 275,000.00 238,000.00 416,000.00 430,000.00 251,346.00 258,167.00 343,340.00 408,937.00 419,588.00 621,000.00 788,000.00 397,000.00 341,000.00 320,000.00 1,101,000.00 999,000.00
Net Income
Net Income 102,000.00

+0%

115,000.00

+13%

147,000.00

+28%

335,000.00

+128%

298,000.00

-11%

208,000.00

-30%

444,000.00

+113%

393,000.00

-11%

344,000.00

-12%

469,000.00

+36%

364,000.00

-22%

394,000.00

+8%

429,000.00

+9%

486,000.00

+13%

-2,000.00

-100%

34,000.00

-1,800%

235,000.00

+591%

350,000.00

+49%

-48,000.00

-114%

30,000.00

-163%

-298,000.00

-1,093%

-187,000.00

-37%

9,000.00

-105%

252,000.00

+2,700%

387,000.00

+54%

944,660.00

+144%

814,000.00

-14%

426,875.00

-48%

752,066.00

+76%

864,011.00

+15%

1,584,748.00

+83%

932,101.00

-41%

1,719,000.00

+84%

2,178,000.00

+27%

1,360,000.00

-38%

823,000.00

-39%

665,000.00

-19%

2,768,000.00

+316%

2,274,000.00

-18%

Net Income Ratio (0.03%) (0.03%) (0.04%) (0.07%) (0.06%) (0.04%) (0.06%) (0.06%) (0.05%) (0.06%) (0.04%) (0.04%) (0.05%) (0.05%) (0.00%) (0.00%) (0.03%) (0.04%) (-0.01%) (0.00%) (-0.03%) (-0.02%) (0.00%) (0.02%) (0.02%) (0.05%) (0.04%) (0.02%) (0.03%) (0.04%) (0.06%) (0.03%) (0.05%) (0.06%) (0.04%) (0.03%) (0.02%) (0.06%) (0.05%)
Earning Per Share
Basic EPS 0.07 0.08 0.10 0.23 0.21 0.14 0.31 0.27 0.23 0.32 0.25 0.27 0.29 0.33 0.00 0.02 0.16 0.24 -0.03 0.02 -0.21 -0.13 0.00 0.17 0.27 0.66 0.57 0.30 0.52 0.54 1.07 0.59 1.10 1.51 0.94 0.57 0.46 1.92 1.58
Diluted EPS 0.07 0.08 0.10 0.23 0.21 0.14 0.31 0.27 0.23 0.32 0.25 0.27 0.29 0.33 0.00 0.02 0.16 0.24 -0.03 0.02 -0.21 -0.13 0.00 0.17 0.27 0.66 0.57 0.30 0.52 0.54 1.07 0.59 1.10 1.51 0.94 0.57 0.46 1.92 1.58
Share Outstanding
Basic Share Outstanding 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00
Diluted Share Outstanding 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00 1,440,000.00
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation