Brim hf. (ICE:BRIM)

Brim hf. Income Statement

Financials in millions EUR. 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
Revenue	400.42	389.37	437.22	450.93	387.93	292.44
Revenue Growth (YoY)	3.76%	-10.94%	-3.04%	16.24%	32.65%	11.91%
Cost of Revenue	314.79	323.71	335.4	321.76	293.48	233.02
Gross Profit	85.63	65.66	101.82	129.17	94.45	59.42
Selling, General & Admin	7.07	8.16	10.61	11.96	8.54	7.37
Other Operating Expenses	15.36	11.66	12.02	15.9	9.28	9.68
Operating Expenses	22.43	19.82	22.63	27.87	17.82	17.05
Operating Income	63.2	45.84	79.19	101.3	76.63	42.37
Interest Expense	-19.87	-23.18	-19.33	-8.85	-7.58	-7.61
Interest & Investment Income	3.1	4.01	4.67	3.06	3.95	1.94
Earnings From Equity Investments	18.67	14.45	9.75	2.04	0.81	0.82
Currency Exchange Gain (Loss)	-2.21	1.58	0.4	1.57	-0.02	-1.14
EBT Excluding Unusual Items	62.91	42.71	74.68	99.12	73.79	36.39
Gain (Loss) on Sale of Investments	0.01	0.01	0.29	0	17.82	0.02
Gain (Loss) on Sale of Assets	3.4	3.4	0.07	-	3.08	-
Pretax Income	66.31	46.11	75.04	99.13	94.69	36.41
Income Tax Expense	10.58	5.6	12.09	19.83	19.49	7.52
Earnings From Continuing Operations	55.73	40.52	62.95	79.3	75.2	28.89
Earnings From Discontinued Operations	-	-	-	-	-	0.47
Net Income to Company	55.73	40.52	62.95	79.3	75.2	29.37
Net Income	55.73	40.52	62.95	79.3	75.2	29.37
Net Income to Common	55.73	40.52	62.95	79.3	75.2	29.37
Net Income Growth	67.22%	-35.64%	-20.62%	5.44%	156.09%	-13.53%
Shares Outstanding (Basic)	1,925	1,925	1,925	1,925	1,921	1,913
Shares Outstanding (Diluted)	1,925	1,925	1,925	1,925	1,921	1,913
Shares Change (YoY)	-0.10%	-	0.04%	0.19%	0.43%	4.21%
EPS (Basic)	0.03	0.02	0.03	0.04	0.04	0.02
EPS (Diluted)	0.03	0.02	0.03	0.04	0.04	0.02
EPS Growth	67.40%	-35.64%	-20.65%	5.24%	154.99%	-17.02%
Free Cash Flow	32.28	-19.86	5.42	65.46	78.79	6.79
Free Cash Flow Per Share	0.02	-0.01	0.00	0.03	0.04	0.00
Dividend Per Share	0.010	0.010	0.013	0.018	0.014	0.008
Dividend Growth	-21.08%	-21.08%	-27.98%	30.23%	83.65%	4.77%
Gross Margin	21.39%	16.86%	23.29%	28.64%	24.35%	20.32%
Operating Margin	15.78%	11.77%	18.11%	22.46%	19.75%	14.49%
Profit Margin	13.92%	10.41%	14.40%	17.59%	19.38%	10.04%
Free Cash Flow Margin	8.06%	-5.10%	1.24%	14.52%	20.31%	2.32%
EBITDA	83.45	65.31	96.95	117.49	92.92	57.03
EBITDA Margin	20.84%	16.77%	22.18%	26.05%	23.95%	19.50%
D&A For EBITDA	20.25	19.47	17.77	16.19	16.29	14.66
EBIT	63.2	45.84	79.19	101.3	76.63	42.37
EBIT Margin	15.78%	11.77%	18.11%	22.46%	19.75%	14.49%
Effective Tax Rate	15.96%	12.13%	16.11%	20.00%	20.58%	20.64%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.