BRBI BR Partners SA
NASDAQ:BRBI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
BRBI BR Partners SA
NASDAQ:BRBI
|
BR |
|
B
|
Bhagwan Marine Ltd
ASX:BWN
|
AU |
Income Statement
Earnings Waterfall
BRBI BR Partners SA
Income Statement
BRBI BR Partners SA
| Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1 188
N/A
|
1 308
+10%
|
1 324
+1%
|
2 314
+75%
|
1 000
-57%
|
1 711
+71%
|
2 549
+49%
|
3 427
+34%
|
3 872
+13%
|
4 318
+12%
|
4 837
+12%
|
6 310
+30%
|
5 369
-15%
|
7 207
+34%
|
7 568
+5%
|
7 050
-7%
|
7 131
+1%
|
4 094
-43%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
0
|
(1 176)
|
(1 176)
|
(1 947)
|
(741)
|
(1 464)
|
(2 271)
|
(3 014)
|
(3 456)
|
(3 899)
|
(4 403)
|
(5 874)
|
0
|
(6 617)
|
(6 927)
|
(6 468)
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
76
N/A
|
93
+22%
|
367
+294%
|
260
-29%
|
247
-5%
|
279
+13%
|
414
+48%
|
417
+1%
|
419
+1%
|
434
+4%
|
436
+0%
|
0
N/A
|
511
N/A
|
562
+10%
|
581
+3%
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(1 068)
|
53
|
43
|
(148)
|
(91)
|
(78)
|
(86)
|
(180)
|
(197)
|
(211)
|
(225)
|
(235)
|
(5 210)
|
(357)
|
(395)
|
(341)
|
(6 883)
|
(3 970)
|
|
| Selling, General & Administrative |
103
|
55
|
44
|
(144)
|
(139)
|
(123)
|
(128)
|
(174)
|
(191)
|
(208)
|
(224)
|
(225)
|
(247)
|
(346)
|
(383)
|
(332)
|
(403)
|
(329)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(3)
|
(1)
|
(3)
|
(3)
|
(4)
|
0
|
(4)
|
(5)
|
(7)
|
(7)
|
(9)
|
(9)
|
(8)
|
(10)
|
(9)
|
|
| Other Operating Expenses |
(1 171)
|
(2)
|
(1)
|
(1)
|
49
|
47
|
46
|
(2)
|
(6)
|
1
|
5
|
(3)
|
(4 957)
|
(2)
|
(3)
|
(1)
|
(6 470)
|
(3 632)
|
|
| Operating Income |
120
N/A
|
185
+53%
|
192
+4%
|
219
+14%
|
168
-23%
|
169
+0%
|
193
+14%
|
233
+21%
|
219
-6%
|
208
-5%
|
210
+1%
|
201
-4%
|
159
-21%
|
234
+47%
|
247
+6%
|
240
-3%
|
249
+4%
|
124
-50%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(6)
|
33
|
64
|
0
|
117
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
59
|
109
|
0
|
0
|
95
|
107
|
|
| Non-Reccuring Items |
(0)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
78
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
58
|
0
|
(49)
|
0
|
|
| Pre-Tax Income |
115
N/A
|
217
+90%
|
256
+18%
|
219
-14%
|
285
+30%
|
246
-14%
|
231
-6%
|
232
+1%
|
218
-6%
|
207
-5%
|
208
+0%
|
200
-4%
|
218
+9%
|
292
+34%
|
304
+4%
|
239
-21%
|
294
+23%
|
230
-22%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(40)
|
(77)
|
(94)
|
(80)
|
(107)
|
(93)
|
(86)
|
(85)
|
(78)
|
(68)
|
(62)
|
(45)
|
(46)
|
(58)
|
(59)
|
(46)
|
(57)
|
(50)
|
|
| Income from Continuing Operations |
74
|
140
|
161
|
139
|
179
|
153
|
144
|
147
|
140
|
139
|
146
|
155
|
171
|
234
|
244
|
194
|
237
|
181
|
|
| Net Income (Common) |
74
N/A
|
140
+89%
|
161
+15%
|
139
-14%
|
179
+29%
|
153
-14%
|
144
-6%
|
147
+2%
|
140
-5%
|
139
-1%
|
146
+5%
|
155
+6%
|
171
+11%
|
234
+37%
|
244
+4%
|
194
-21%
|
237
+22%
|
181
-24%
|
|
| EPS (Diluted) |
0.23
N/A
|
0.44
+91%
|
0.51
+16%
|
0.44
-14%
|
0.57
+30%
|
0.49
-14%
|
0.46
-6%
|
0.47
+2%
|
0.45
-4%
|
0.44
-2%
|
0.46
+5%
|
0.49
+7%
|
0.54
+10%
|
0.74
+37%
|
0.78
+5%
|
0.61
-22%
|
0.75
+23%
|
0.57
-24%
|
|