Brilliant Earth Group, Inc.
NASDAQ:BRLT · NASDAQ Global Market
-$0.02 today
Vol 0.22M · Avg 0.06M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$6.4M -260.2% | $4.0M +583.9% | $584.0K -96.9% | $19.0M -27.5% | $26.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $6.1M +15.0% | $5.3M -40.3% | $8.9M +362.6% | $1.9M +123.5% | $860.0K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $9.6M +7436.7% | $128.0K +126.2% | -$488.0K -190.5% | -$168.0K +46.8% | -$316.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $8.9M -10.2% | $9.9M -0.2% | $10.0M +12.6% | $8.8M +216.3% | $2.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$8.2M -5.2% | -$7.8M -380.2% | $2.8M +114.2% | -$19.7M -335.0% | $8.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 | $0 | $0 | $0 | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | -$15.2M -2114.6% | -$686.0K -145.9% | $1.5M +110.1% | -$14.8M -31.7% | -$11.2M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $12.9M +1880.7% | -$725.0K -135.8% | $2.0M -18.7% | $2.5M -83.7% | $15.3M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$6.0M +7.2% | -$6.4M -786.9% | -$724.0K +90.3% | -$7.5M -273.1% | $4.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$315.0K -105.2% | $6.1M +35.3% | $4.5M -3.0% | $4.6M -42.9% | $8.1M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $9.7M -44.8% | $17.6M -32.9% | $26.2M +80.7% | $14.5M -68.5% | $46.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$4.0M +19.2% | -$4.9M +58.9% | -$11.9M -30.9% | -$9.1M -62.8% | -$5.6M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$4.0M +19.2% | -$4.9M +58.9% | -$11.9M -30.9% | -$9.1M -62.8% | -$5.6M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$56.1M -1279.8% | -$4.1M -25.0% | -$3.3M +19.4% | -$4.0M | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $101.6M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$456.0K +28.5% | -$638.0K | $0 | $0 +100.0% | -$14.0M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$3.8M | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$28.1M -1408.2% | -$1.9M +81.1% | -$9.9M +49.6% | -$19.6M +8.7% | -$21.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$88.5M -1247.0% | -$6.6M +49.9% | -$13.1M +44.5% | -$23.6M -135.7% | $66.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$82.7M -1451.1% | $6.1M +425.0% | $1.2M +106.4% | -$18.2M -117.1% | $106.6M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $5.8M -54.7% | $12.7M -11.1% | $14.3M +165.1% | $5.4M -86.7% | $40.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Escalade, Incorporated
NASDAQ:ESCA
$256.59M
Fossil Group, Inc.
NASDAQ:FOSL
$248.23M
Superior Group of Companies, Inc.
NASDAQ:SGC
$215.05M
iShares Short-Term California Muni Active ETF
CALI
$214.03M
Lakeland Industries, Inc.
NASDAQ:LAKE
$99.09M
MasterBeef Group
NASDAQ:MB
$94.57M
The Children's Place, Inc.
NASDAQ:PLCE
$77.61M
Nomadar Corp.
NASDAQ:NOMA
$49.85M
Dogness (International) Corporation
DOGZ
$17.01M
Golden Heaven Group Holdings Ltd.
GDHG
$4.53M
SEC Filings
Recent regulatory filings
No filings found.
Does BRLT generate free cash flow?
Brilliant Earth Group, Inc. (BRLT) generated $5.75M of free cash flow in fiscal 2025.
How much operating cash flow does BRLT produce?
Operating cash flow was $9.72M, before capital expenditures of $3.97M.
Explore More
Continue the stock analysis
Jump to another research area for this company.