stockrow
Monday 2 November 2026
Export BRAI’s income statement to Excel — free account
Braiin Limited
BRAI Technology Computer Hardware
2.45
0.61
−19.93%
Follow BRAI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | — | — | — | 84 | 109 | 152 | +34.9% | |
| Gross margin, % | — | — | — | — | — | — | — | — | — | — | — | ||||||
| EBT | — | — | — | — | — | — | — | — | — | — | — | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Net income | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | — | — | — | |||||
| Earnings | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Cash flow | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Capex | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Book value | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Shares, m | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | — | — | — | — | — | — | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | — | — | — | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | — | — | — | |||||
| Capex | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | — | — | — | |||||
| Net debt | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | — | — | — | |||||
| ROIC | — | — | — | — | — | — | — | — | — | — | — | ||||||
| ROE | — | — | — | — | — | — | — | — | — | — | — | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 5 | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | — | 0.00 | — | ||||||
Negative figures in brackets.
estimates
Braiin Limited vs peers in Computer Hardware (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| ADIG ADI Global Distribution Inc | $1.3B | — | — | — | — | — | 22.71% | 1.94% | Compare |
| CRCT Cricut, Inc. | $1.3B | 14.2× | — (loss-making) | −9.20% (below 0%: shrinking) | +58.33% (above 0%: growing) | +34.12% (above 0%: growing) | 74.48% | 30.34% | Compare |
| PSQL Pasqal Holding SA | $1.1B | — | — | — | — | — | — | — | Compare |
| UMAC Unusual Machines, Inc. | $897.0M | — (loss-making) | — (loss-making) | +687.31% (above 0%: growing) | n/m | −723.81% (below 0%: shrinking) | 34.70% | (46.85%) | Compare |
| QMCO Quantum Corporation | $818.6M | — (loss-making) | — (loss-making) | +25.69% (above 0%: growing) | n/m | +103.05% (above 0%: growing) | 39.26% | 6.23% | Compare |
| BRAI Braiin Limited | $630.6M | — | — | — | — | — | — | — | |
| SSYS Stratasys, Ltd. | $619.2M | — (loss-making) | — (loss-making) | −0.35% (below 0%: shrinking) | n/m | −86.34% (below 0%: shrinking) | 42.32% | (9.79%) | Compare |
| DDD 3D Systems Corporation | $486.8M | — (loss-making) | — (loss-making) | −0.27% (below 0%: shrinking) | n/m | +62.75% (above 0%: growing) | 36.44% | (11.26%) | Compare |
| XTND Xtend AI Robotics, Inc. | $416.1M | — (loss-making) | — (loss-making) | +146.19% (above 0%: growing) | n/m | −24.75% (below 0%: shrinking) | 14.70% | (45.00%) | Compare |
| Median of peers | $857.8M | — | — | +12.71% | — | +4.69% | 36.44% | (9.79%) |