B
Brilliant AG
XBER:BAG
Brilliant AG
XBER:BAG
Price:
41
EUR
Market Closed
Market Cap:
€7.6m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
B
|
Brilliant AG
XBER:BAG
|
DE |
|
G
|
Gia Lai Electricity JSC
VN:GEG
|
VN |
|
D
|
DMS Inc
TSE:9782
|
JP |
|
Kanemi Co Ltd
TSE:2669
|
JP |
Income Statement
Earnings Waterfall
Brilliant AG
Brilliant AG
Income Statement
Brilliant AG
Brilliant AG
Currency: EUR
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Revenue |
66
N/A
|
69
+3%
|
68
0%
|
73
+7%
|
71
-3%
|
74
+3%
|
67
-9%
|
70
+5%
|
71
+2%
|
71
-1%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(40)
|
(42)
|
(43)
|
(47)
|
(45)
|
(47)
|
(42)
|
(48)
|
(47)
|
(46)
|
|
| Gross Profit |
26
N/A
|
26
+1%
|
26
-1%
|
26
+2%
|
26
-1%
|
27
+4%
|
25
-8%
|
23
-9%
|
25
+10%
|
25
+1%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(25)
|
(22)
|
(24)
|
(24)
|
|
| Selling, General & Administrative |
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(26)
|
(26)
|
(25)
|
(25)
|
|
| Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
0
|
1
|
|
| Operating Income |
2
N/A
|
1
-39%
|
1
-29%
|
1
+72%
|
1
+24%
|
1
-24%
|
(0)
N/A
|
1
N/A
|
1
+41%
|
1
+100%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(0)
|
0
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
1
-50%
|
0
-55%
|
1
+192%
|
1
+45%
|
1
-29%
|
(1)
N/A
|
(3)
-457%
|
0
N/A
|
1
+226%
|
|
| Net Income | |||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
1
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(3)
|
0
|
1
|
|
| Income to Minority Interest |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
0
N/A
|
0
N/A
|
0
-80%
|
1
+589%
|
1
+61%
|
1
-42%
|
(1)
N/A
|
(3)
-385%
|
0
N/A
|
1
+309%
|
|
| EPS (Diluted) |
0
N/A
|
1.21
N/A
|
0.24
-80%
|
1.73
+621%
|
2.77
+60%
|
1.6
-42%
|
-1.71
N/A
|
-8.21
-380%
|
0.6
N/A
|
2.49
+315%
|
|
Switch to:
Switch to:
See Also
Discover More
