STO : BRILL.ST

Brilliant Future AB — Financials

$3.74 SEK

$0 (0.0%)

Volume
134
Average Volume
2.17K
Market Capitalization
$51.59M
P/E Ratio
-7.18
Dividend Yield
0.00%
Price Target
Year High
$5.85
Year Low
$3.62
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.52
BRILL.ST Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
revenue 85.92M 85.56M 88.5M 79.56M 98.88M 92.72M 99.81M 104.7M
costOfRevenue 88.93M -5.96M -3.64M -8.06M 9.29M 8.73M 10.13M 10.36M
grossProfit -3.01M 91.52M 92.67M 87.62M 89.59M 84M 89.68M 94.33M
researchAndDevelopmentExpenses - - - - - - - -
generalAndAdministrativeExpenses - - - - 30.76M 19.82M 24.4M 18.84M
sellingAndMarketingExpenses - - - - - - - -
sellingGeneralAndAdministrativeExpenses - 18.28M 21.06M 32.06M 30.76M 19.82M 24.4M 18.84M
otherExpenses 98.3M 78.7M 104.26M 87.67M 85M 67.98M 63.69M 59.61M
operatingExpenses 98.3M 96.98M 104.26M 119.73M 115.76M 87.79M 88.08M 78.45M
costAndExpenses 88.93M 91.02M 100.7M 111.67M 125.05M 96.52M 98.21M 88.82M
netInterestIncome 289K 687K 407K -405K -11000 -127K -68000 -49000
interestIncome 294K 701K 719K 255K 81000 300K 102K 110K
interestExpense 5000 14000 312K 660K 92000 427K 170K 159K
depreciationAndAmortization 12.06M 10.52M 7.58M 6.81M 6.44M 2.52M 851K 174K
ebitda 5.45M 5.76M -3.82M -25.05M -19.64M -974K 2.55M 16.17M
ebit -6.61M -4.76M -11.4M -31.86M -26.09M -3.5M 1.7M 15.99M
nonOperatingIncomeExcludingInterest - -701K -192K -254K -81000 -300K -102K -110K
operatingIncome -3.01M -5.47M -11.59M -32.11M -26.17M -3.8M 1.6M 15.88M
totalOtherIncomeExpensesNet -3.13M 687K 408K -405K -11000 -127K -68000 -49000
incomeBeforeTax -6.14M -4.78M -11.18M -32.52M -26.18M -3.92M 1.53M 15.83M
incomeTaxExpense - - 1000 404K -257K 342K 379K 3.57M
netIncomeFromContinuingOperations -6.14M -4.78M -11.18M -32.52M -25.92M -4.27M 1.15M 12.26M
netIncomeFromDiscontinuedOperations - - - - - - - -
otherAdjustmentsToNetIncome - - - 1000 - - - -
netIncome -6.14M -4.78M -11.18M -32.52M -25.92M -4.27M 1.15M 12.26M
netIncomeDeductions - - - - - - - -
bottomLineNetIncome -6.14M -4.78M -11.18M -32.52M -25.92M -4.27M 1.15M 12.26M
eps -0.45 -0.35 -0.88 -4.34 -3.51 -0.58 0.16 1.66
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
cashAndCashEquivalents 14.39M 18.08M 22.36M 21.97M 17.32M 19.21M - -
shortTermInvestments - - - - - - - -
cashAndShortTermInvestments 14.39M 18.08M 22.36M 21.97M 17.32M 19.21M - -
netReceivables 19.56M 20.99M 20.69M 21.02M 21.75M 18.24M 33.97M 65.3M
accountsReceivables 18.1M 20.9M 20.69M 21.02M 21.64M 17.53M 18.07M 21.73M
otherReceivables 1.47M 89000 165K 9000 110K - 15.91M 43.58M
inventory - - - - - - - -
prepaids 1.66M 2.66M 1.36M 3.35M 3.01M 1.37M - -
otherCurrentAssets 24000 2.59M 1.45M 1.54M 445K - - -
totalCurrentAssets 35.64M 44.31M 45.86M 47.89M 42.52M 38.82M 33.97M 65.3M
propertyPlantEquipmentNet 336K 50000 205K 633K 1.18M 184K 268K 392K
goodwill - - - - - - - -
intangibleAssets 46.92M 45.49M 43.34M 39.48M 32.59M 38.16M 28.22M 10.08M
goodwillAndIntangibleAssets 46.92M 45.49M 43.34M 39.48M 32.59M 38.16M 28.22M 10.08M
longTermInvestments 250K 499K 748K - - 140K - -
taxAssets - - - - - -140K - -
otherNonCurrentAssets - - - -1000 - 140K - -
totalNonCurrentAssets 47.5M 46.04M 44.29M 40.11M 33.77M 38.49M 28.49M 10.47M
otherAssets - - - 1000 - - - -
totalAssets 83.15M 90.35M 90.16M 88.01M 76.29M 77.31M 62.47M 75.77M
totalPayables 3.49M 4.08M 7.05M 4.11M 5.44M 17.61M 6.9M 21.8M
accountPayables 3.49M 4.08M 2.68M 4.11M 4.84M 3.92M 6.9M 4.57M
otherPayables - - 4.37M - 597K 13.69M - 17.22M
accruedExpenses 5.36M 5.41M 7.27M 13.81M 12.24M 11.74M - -
shortTermDebt - - - 20M - - - -
capitalLeaseObligationsCurrent - - - - - - - -
taxPayables - - 4.37M 4.33M 4.32M 389K - -
deferredRevenue 42.14M - 33.95M 31.02M 16.26M - - -
otherCurrentLiabilities 5.8M 53.78M 2.31M 1.33M 1.87M 19.7M 24.73M 23.17M
totalCurrentLiabilities 56.8M 57.86M 50.58M 70.28M 35.82M 49.04M 31.63M 44.97M
longTermDebt - - - - - 1.61M - -
capitalLeaseObligationsNonCurrent - - - - - - - -
deferredRevenueNonCurrent - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - 272K 187K 183K
otherNonCurrentLiabilities - -1000 - 1000 - - - -
totalNonCurrentLiabilities - -1000 - 24.11M 4.84M 1.88M 187K 183K
otherLiabilities - - - -24.11M -4.84M - - -
capitalLeaseObligations - - - - - - - -
totalLiabilities 56.8M 57.86M 50.58M 70.28M 35.82M 50.93M 31.82M 45.15M
treasuryStock - - - - - - - -
preferredStock - - - 29.44M - - - -
commonStock 4.34M 4.34M 4.34M 2.79M 2.32M 2.32M 2.32M 2.32M
retainedEarnings -58.87M -52.73M -45.65M 5.03M 5.55M -14.12M 88000 11.96M
additionalPaidInCapital 80.88M 80.88M 80.88M 49.41M 32.6M 38.17M - -
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
netIncome -6.14M -5.47M -11.18M -32.11M -26.18M -3.92M 1.53M 15.83M
depreciationAndAmortization 12.06M 10.52M 7.58M 6.81M 6.44M 2.52M 851K 174K
deferredIncomeTax - - - - - - - -
stockBasedCompensation - - - - - - - -
changeInWorkingCapital 2.77M 3.93M 1.76M 15.46M -19.02M 21.38M -11.63M 11.61M
accountsReceivables 3.83M -1.04M 1.45M 400K -5.59M 4.36M 1.71M -6.31M
inventory - - - -15.06M 13.43M -17.02M 14.31M -
accountsPayables -1.06M - 838K 15.06M -13.43M 17.02M -13.34M 17.91M
otherWorkingCapital 1000 4.97M 838K 15.06M -13.43M 17.02M -14.31M 27.3M
otherNonCashItems 1.15M -1M 221K -2.12M 206K 255K 1.99M -1.83M
netCashProvidedByOperatingActivities 9.84M 7.98M -1.62M -11.97M -38.55M 20.24M -7.26M 25.78M
investmentsInPropertyPlantAndEquipment -13.78M -12.51M -46000 -13.15M -1.87M -12.38M -18.87M -7.73M
acquisitionsNet - - - - - - - -
purchasesOfInvestments - - - - - -140K - -
salesMaturitiesOfInvestments 249K - - - 140K - - -
otherInvestingActivities - 249K -10.97M - -1000 - - 1000
netCashProvidedByInvestingActivities -13.53M -12.26M -11.01M -13.15M -1.73M -12.52M -18.87M -7.73M
netDebtIssuance - - -20M 20M -1.61M 1.61M - -
longTermNetDebtIssuance - - -20M 20M -1.61M 1.61M - -
shortTermNetDebtIssuance - - - - - - - -
netStockIssuance - - 33.02M 9.77M - - - -
netCommonStockIssuance - - 33.02M 9.77M - - - -
commonStockIssuance - - 33.02M 9.77M - - - -
commonStockRepurchased - - - - - - - -
netPreferredStockIssuance - - - - - - - -
netDividendsPaid - - - - - - -1.43M -15.6M
commonDividendsPaid - - - - - - -1.43M -15.6M
preferredDividendsPaid - - - - - - - -
otherFinancingActivities - - - - 40M - - -
netCashProvidedByFinancingActivities - - 13.02M 29.77M 38.39M 1.61M -1.43M -15.6M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 20.76M 23.08M 20.23M 21.14M 21.04M 23.2M 19.78M 20.76M 21.81M 24.28M
costOfRevenue 24.08M 24.64M 19.74M -1.49M -1.84M -1.77M -797K -1.7M -1.69M -972K
grossProfit -3.33M -1.56M 490K 22.63M 22.89M 24.97M 20.58M 22.47M 23.5M 25.26M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses - - - 4.18M 4.71M 4.59M 3.5M 4.83M 5.37M 5.68M
otherExpenses - 26.22M 20.64M 25.92M 20.81M 20.3M 16.75M 22.08M 19.56M 22.11M
operatingExpenses - 26.22M 20.64M 25.92M 25.52M 24.88M 20.25M 26.92M 24.93M 27.79M
costAndExpenses 24.08M 24.64M 19.74M 24.44M 23.68M 23.12M 19.45M 25.22M 23.24M 26.85M
netInterestIncome 63000 33000 60000 94000 102K 686K 3000 -10000 9000 664K
interestIncome 63000 34000 60000 97000 103K 686K 3000 3000 9000 679K
interestExpense - 1000 - 3000 1000 - - 13000 - 15000
depreciationAndAmortization 3.45M 3.16M 2.98M 2.98M 2.96M 2.75M 2.68M 2.64M 2.44M 2.01M
ebitda 120K 1.6M 3.5M -218K 427K 3.52M 3.02M -1.92M 1.02M 179K
ebit -3.33M -1.56M 523K -3.19M -2.53M 771K 336K -4.56M -1.43M -1.83M
nonOperatingIncomeExcludingInterest - -33000 -33000 -97000 -103K -685K -3000 -3000 -9000 -712K
operatingIncome -3.33M -1.56M 490K -3.29M -2.63M 86000 333K -4.45M -1.32M -2.53M
totalOtherIncomeExpensesNet 90000 194K 36000 94000 102K 685K 3000 -10000 9000 664K
incomeBeforeTax -3.24M -1.37M 526K -3.2M -2.53M 771K 336K -4.46M -1.31M -1.84M
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -3.24M -1.37M 526K -3.2M -2.53M 771K 336K -4.57M -1.31M -1.87M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -3.24M -1.37M 526K -3.2M -2.53M 771K 336K -4.57M -1.43M -1.87M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -3.24M -1.37M 526K -3.2M -2.53M 771K 336K -4.57M -1.43M -1.87M
eps -0.23 -0.1 0.04 -0.23 -0.18 0.06 0.02 -0.33 -0.1 -0.13
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 15.95M 14.39M 12.4M 20.78M 25.39M 18.08M 14.44M 25.09M 29.14M 22.36M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 15.95M 14.39M 12.4M 20.78M 25.39M 18.08M 14.44M 25.09M 29.14M 22.36M
netReceivables 12.25M 19.56M 13.8M 8.86M 12.67M 20.99M 11.17M 6.9M 13.22M 20.85M
accountsReceivables 7.78M 18.1M 8.62M 5.37M 10.01M 20.9M 8.34M 6.9M 9.52M 20.69M
otherReceivables 4.46M 1.47M 5.18M 3.49M 2.66M 89000 2.83M 2.89M 3.7M 165K
inventory - - - - - - - - - -
prepaids - 1.69M - - - 2.66M - 2.87M - 1.36M
otherCurrentAssets 1000 1.44M 2.61M 2.22M 1.83M 2.59M 2.38M 2M 1.59M 1.28M
totalCurrentAssets 28.19M 35.64M 26.2M 31.87M 39.89M 44.31M 27.98M 36.86M 42.36M 45.86M
propertyPlantEquipmentNet 361K 336K 221K 162K 128K 50000 78000 117K 161K 205K
goodwill - - - - - - - - - -
intangibleAssets 48.14M 46.92M 46.49M 46.78M 46.16M 45.49M 44.79M 45.01M 44.38M 43.34M
goodwillAndIntangibleAssets 48.14M 46.92M 46.49M 46.78M 46.16M 45.49M 44.79M 45.01M 44.38M 43.34M
longTermInvestments 250K 250K 499K 499K 499K 499K 499K 748K 748K 748K
taxAssets - - - - - - - - -748K -43.34M
otherNonCurrentAssets - - - -1000 - - - - 748K 43.34M
totalNonCurrentAssets 48.75M 47.5M 47.21M 47.44M 46.79M 46.04M 45.36M 45.88M 45.29M 44.29M
otherAssets - - - - - - - - - -
totalAssets 76.94M 83.15M 73.4M 79.31M 86.68M 90.35M 73.34M 82.74M 87.65M 90.16M
totalPayables 1.92M 3.49M 2.02M 1.91M 3.36M 4.08M 1.47M 2.36M 2.76M 5.94M
accountPayables 1.92M 3.49M 2.02M 1.91M 3.36M 4.08M 1.47M 2.36M 2.76M 2.68M
otherPayables - - - - - - - - - 3.26M
accruedExpenses 6.68M 5.36M 5.43M 8.16M 5.43M 5.41M 4.97M 8.46M 7.51M 12.84M
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - 4.37M
deferredRevenue 40.68M 42.14M 34.25M - - - - - 34.88M 33.95M
otherCurrentLiabilities 4.53M 5.8M 4.41M 50.64M 53.36M 53.78M 40.09M 40.69M 4.36M -2.15M
totalCurrentLiabilities 53.83M 56.8M 46.11M 52.54M 56.72M 57.86M 41.56M 51.51M 49.5M 50.59M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - -1000 - -1000 - - - -
totalNonCurrentLiabilities - - - -1000 - -1000 - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 53.83M 56.8M 46.11M 52.54M 56.72M 57.86M 41.56M 51.51M 49.5M 50.59M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 4.34M 4.34M 4.34M 4.34M 4.34M 4.34M 4.34M 4.34M 4.34M 4.34M
retainedEarnings - -58.87M -57.93M -58.46M -55.26M -52.73M -53.43M -56.68M -49.77M -47.95M
additionalPaidInCapital 80.88M 80.88M 80.88M 80.88M 80.88M 80.88M 80.88M 83.57M 83.57M 80.88M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -3.24M -1.37M 526K -3.2M -2.63M 86000 333K -4.57M -1.45M -1.87M
depreciationAndAmortization 3.45M 3.16M 2.98M 2.98M 2.96M 2.75M 2.68M 2.64M 2.44M 2.01M
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 6.43M 2.06M -8.75M -367K 9.83M 3.75M -11.11M 1.6M 9.9M 472K
accountsReceivables 9.4M -8.63M -2.32M 3.81M 10.97M -12.48M -1.38M 1.84M 10.98M -9.33M
inventory - - - - - - - - - -9.08M
accountsPayables -2.97M 10.68M -6.43M - - - - -532K - 9.08M
otherWorkingCapital - 1000 -6.43M -4.18M -1.14M 16.23M -9.73M -241K -1.08M 9.08M
otherNonCashItems -391K 1.6M -393K -392K 861K 3.23M -388K 2.16M -677K -61000
netCashProvidedByOperatingActivities 6.25M 5.45M -5.64M -980K 11.02M 7.06M -8.48M -814K 10.21M 551K
investmentsInPropertyPlantAndEquipment -4.69M -3.7M -2.74M -55000 -100000 -3.42M -2.42M -3.23M -3.44M -2.82M
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - 249K - - - - - - - -
otherInvestingActivities - - - -3.57M -3.61M - 249K -3.23M - -
netCashProvidedByInvestingActivities -4.69M -3.46M -2.74M -3.63M -3.71M -3.42M -2.17M -3.23M -3.44M -2.82M
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -8000
netCommonStockIssuance - - - - - - - - - -8000
commonStockIssuance - - - - - - - - - -8000
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -8000