Revenue
$115.11M
Fiscal year ended 2026-06-30Operating income
$446.00K
Fiscal year ended 2026-06-30Free cash flow
$16.54M
Fiscal year ended 2026-06-30Valuation, from the filing
| Public float | $19.30M | Market value of stock held by non-affiliates, as stated on the cover page for 2025-06-30 |
|---|---|---|
| Float / revenue | 0.0× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / equity | 0.2× | A lower bound on the multiple, because affiliate holdings are excluded. |
Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2025-06-30, not today, and each multiple below it uses the figures for the fiscal year ending 2025-12-31 — the year that filing covered.
Valuation over time
53.8× earnings today, against a median of 53.8× across 3 years on record. In line with its own history.
| Float measured | Public float | Float / net income | |
|---|---|---|---|
| 2024-06-28 | $29.10M | 53.8× | |
| 2023-06-30 | $46.10M | 78.9× | |
| 2022-06-30 | $51.20M | 24.0× |
Each float is paired with the fiscal year the filing that stated it covers. Only years where the company reported positive net income appear, because a multiple against a loss is not a multiple.
Brilliant Earth Group, Inc. (BRLT) reported revenue of $115.11M and net income of $20.00K for the fiscal year ended 2026-06-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Brilliant Earth Group, Inc.’s SEC filings, each linked to the filing it came from.
Income
| Metric | 2026-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $115.11M | $99.50M | $124.41M | $110.25M | $108.94M | $93.88M | $119.52M | $99.87M | $105.43M | $97.34M |
| Cost of revenue | $48.47M | $45.44M | $54.90M | $46.80M | $45.43M | $38.84M | $48.28M | $39.10M | $41.35M | $39.03M |
| Gross profit | $66.64M | $54.07M | $69.51M | $63.45M | $63.50M | $55.04M | $71.25M | $60.77M | $64.08M | $58.31M |
| Operating income | $446.00K | -$8.88M | -$20.00K | -$620.00K | -$1.21M | -$3.52M | $2.41M | -$1.07M | $1.13M | $877.00K |
| Net income | $20.00K | -$1.51M | -$2.90M | -$107.00K | -$166.00K | -$466.00K | $358.00K | -$141.00K | $185.00K | $139.00K |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 101.68M | shares 15.81M | Unavailable | shares 14.99M | shares 14.55M | shares 14.11M | Unavailable | shares 13.55M | shares 98.23M | shares 97.85M |
| Pretax income | $842.00K | -$8.45M | $8.24M | -$628.00K | -$970.00K | -$3.40M | $2.56M | -$864.00K | $1.31M | $1.14M |
| Income tax expense | $0 | $0 | $9.58M | $44.00K | $143.00K | -$131.00K | -$62.00K | $211.00K | -$62.00K | $73.00K |
| Diluted EPS | $0.01 | $-0.10 | Unavailable | $-0.01 | $-0.01 | $-0.03 | Unavailable | $-0.01 | $0.01 | $0.01 |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $61.84M | $62.94M | $57.43M |
| General & administrative | $39.96M | $39.43M | $38.93M | $37.94M | $38.45M | $35.60M | $37.62M | $35.16M | $35.60M | $34.33M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2026-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $74.95M | $58.56M | $79.09M | $73.43M | $133.62M | $147.34M | $161.92M | $152.65M | $152.21M | $147.45M |
| Total assets | $196.74M | $183.43M | $200.90M | $202.97M | $260.88M | $269.65M | $281.24M | $273.25M | $272.50M | $268.20M |
| Current assets | $139.46M | $127.42M | $144.73M | $135.65M | $191.23M | $197.96M | $211.41M | $202.74M | $201.52M | $197.76M |
| Total liabilities | $123.43M | $112.08M | $121.27M | $123.91M | $158.19M | $166.68M | $171.86M | $168.89M | $169.55M | $168.34M |
| Current liabilities | $88.50M | $80.48M | $90.10M | $82.92M | $115.25M | $87.16M | $78.17M | $72.42M | $69.95M | $68.73M |
| Total equity incl. NCI | $73.31M | $71.35M | $79.64M | $79.05M | $102.68M | $102.97M | $109.38M | $104.36M | $102.95M | $99.86M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $53.32M | $54.42M | $53.24M | $49.13M | $47.35M | $39.85M | $38.29M | $38.53M | $38.28M | $38.90M |
| Accounts receivable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | Unavailable | Unavailable | $0 | $0 | $0 | $34.52M | $50.01M | $51.59M | $53.16M | $54.34M |
| Accounts payable | $28.29M | $21.85M | $24.80M | $20.85M | $20.75M | $13.38M | $15.73M | $2.20M | $2.35M | $2.47M |
Cash flow
| Metric | 2026-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $17.43M | -$18.79M | $7.17M | $608.00K | $9.07M | -$7.13M | $14.09M | $1.98M | $7.31M | -$5.79M |
| Capital expenditures | $894.00K | $555.00K | $1.47M | $611.00K | $1.16M | $727.00K | $2.18M | $1.31M | $857.00K | $562.00K |
| Investing cash flow | -$894.00K | -$555.00K | -$1.47M | -$611.00K | -$1.16M | -$727.00K | -$2.18M | -$1.31M | -$857.00K | -$562.00K |
| Financing cash flow | -$155.00K | -$1.40M | -$32.00K | -$60.06M | -$21.64M | -$6.73M | -$2.64M | -$229.00K | -$1.70M | -$2.00M |
| Net change in cash | $16.38M | -$20.75M | Unavailable | -$60.06M | -$13.72M | -$14.59M | Unavailable | $445.00K | $4.76M | -$8.35M |
| Stock-based compensation | $1.28M | $1.53M | $1.97M | $2.26M | $2.33M | $2.37M | $2.40M | $2.52M | $2.42M | $2.59M |
| Common dividends paid | Unavailable | Unavailable | $0 | $3.80M | Unavailable | Unavailable | $0 | Unavailable | Unavailable | Unavailable |
| Common share repurchases | $0 | $0 | $0 | $96.00K | $197.00K | $163.00K | $200.00K | $179.00K | $159.00K | $100.00K |
| Depreciation & amortization | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Derived
| Metric | 2026-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $16.54M | -$19.35M | $5.69M | -$3.00K | $7.92M | -$7.85M | $11.91M | $674.00K | $6.45M | -$6.35M |
| Gross margin | 57.9% | 54.3% | 55.9% | 57.6% | 58.3% | 58.6% | 59.6% | 60.8% | 60.8% | 59.9% |
| Operating margin | 0.4% | -8.9% | -0.0% | -0.6% | -1.1% | -3.8% | 2.0% | -1.1% | 1.1% | 0.9% |
| FCF margin | 14.4% | -19.4% | 4.6% | -0.0% | 7.3% | -8.4% | 10.0% | 0.7% | 6.1% | -6.5% |
| SBC / revenue | 1.1% | 1.5% | 1.6% | 2.0% | 2.1% | 2.5% | 2.0% | 2.5% | 2.3% | 2.7% |
| Current ratio | 1.58x | 1.58x | 1.61x | 1.64x | 1.66x | 2.27x | 2.70x | 2.80x | 2.88x | 2.88x |
| Revenue YoY growth | 5.7% | 6.0% | 4.1% | 10.4% | 3.3% | -3.5% | -3.9% | -12.5% | -4.3% | -0.4% |
| Net margin | 0.0% | -1.5% | -2.3% | -0.1% | -0.2% | -0.5% | 0.3% | -0.1% | 0.2% | 0.1% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 0.8% | 0.6% | 1.2% | 0.6% | 1.1% | 0.8% | 1.8% | 1.3% | 0.8% | 0.6% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | 0.00x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 0.0% | Unavailable | 116.4% | Unavailable | Unavailable | Unavailable | -2.4% | Unavailable | -4.7% | 6.4% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open BRLT in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-06View SEC filing
10-Q · Filed 2026-05-07View SEC filing
10-K · Filed 2026-03-17View SEC filing
10-Q · Filed 2025-11-05View SEC filing
10-Q · Filed 2025-08-07View SEC filing
10-Q · Filed 2025-05-13View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.