stockrow
Friday 6 November 2026
Export BRIA’s income statement to Excel — free account
BrilliA Inc
BRIA Consumer Cyclical Apparel Retail
BrilliA Inc’s revenue for fiscal 2026 (year ended March 2026) was $49.0 million, down 23.9% from fiscal 2025.
1.40
0.02
+1.45%
Follow BRIA
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to March
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Trend | 10 yrs | 2027e | 2028e | 2029e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 56 | 64 | 49 | (6.4%) | 60 | 73 | — | +22.0% | |
| Gross margin, % | — | — | — | — | — | — | — | 15.44 | 16.20 | 14.26 | (1.2) pt | ||||||
| EBT | — | — | — | — | — | — | — | 4 | 4 | 0 | (74.3%) | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 7.13 | 5.62 | 0.54 | (6.6) pt | ||||||
| Net income | — | — | — | — | — | — | — | 4 | 4 | 0 | (74.3%) | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 2.49 | 2.76 | 1.96 | (11.2%) | |||||
| Earnings | — | — | — | — | — | — | — | 0.15 | 0.12 | 0.00 | n/m | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.01 | (0.19) | 0.01 | +27.5% | ||||||
| Capex | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | +28.1% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0.00 | (0.20) | 0.01 | +28.1% | ||||||
| Book value | — | — | — | — | — | — | — | 0.36 | 0.77 | 0.59 | +27.6% | ||||||
| Shares, m | — | — | — | — | — | — | — | 23 | 23 | 25 | +5.4% | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 0.00 | 0.00 | 1.54 | 0.5 | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 0 | (5) | 0 | +34.6% | |||||
| Capex | — | — | — | — | — | — | — | 0 | 0 | 0 | +33.8% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0 | (5) | 0 | +35.2% | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 7 | 17 | 14 | +40.4% | |||||
| Net debt | — | — | — | — | — | — | — | (6) | (6) | (4) | (20.0%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 8 | 18 | 15 | +34.5% | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 10.13 | (0.06) | (0.1) pt | |||||
| ROIC | — | — | — | — | — | — | — | 153.85 | 20.02 | 0.76 | (153.1) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 21.51 | (0.10) | (0.1) pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 194 | 220 | 240 | +11.2% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.29 | 0.29 | 0.20 | (15.9%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Mar 2026
BrilliA Inc vs peers in Apparel Retail (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 |
|---|---|---|---|---|---|---|---|---|---|
| DLTH Duluth Holdings Inc. | $155.1M | 25.4× | — (loss-making) | −7.84% (below 0%: shrinking) | +1,200.00% (above 0%: growing) | −5.47% (below 0%: shrinking) | 72.79% | 15.53% | Compare |
| TLYS Tilly's, Inc. | $128.8M | 59.9× | 19.1× | +8.10% (above 0%: growing) | +154.55% (above 0%: growing) | +55.77% (above 0%: growing) | 35.53% | 5.00% | Compare |
| AKA a.k.a. Brands Holding Corp. | $109.9M | — (loss-making) | — (loss-making) | +9.70% (above 0%: growing) | n/m | −2,444.48% (below 0%: shrinking) | 60.08% | (2.56%) | Compare |
| RENT Rent the Runway, Inc. | $76.7M | 0.2× | — (loss-making) | +20.77% (above 0%: growing) | n/m | +75.44% (above 0%: growing) | 36.13% | (7.98%) | Compare |
| JEM 707 Cayman Holdings Limited | $51.6M | — | — | — | — | — | — | — | Compare |
| CATO Cato Corporation (The) | $45.8M | — (loss-making) | — (loss-making) | −6.24% (below 0%: shrinking) | −82.86% (below 0%: shrinking) | +26.04% (above 0%: growing) | 33.43% | (0.59%) | Compare |
| BRIA BrilliA Inc | $42.9M | — | — | — | — | +91.95% (above 0%: growing) | — | — | |
| LVLU Lulu's Fashion Lounge Holdings, Inc. | $30.1M | — (loss-making) | — (loss-making) | −16.82% (below 0%: shrinking) | n/m | +107.63% (above 0%: growing) | 48.60% | (1.83%) | Compare |
| DXLG Destination XL Group, Inc. | $24.5M | — (loss-making) | — (loss-making) | −3.42% (below 0%: shrinking) | n/m | −13.87% (below 0%: shrinking) | 47.88% | 1.74% | Compare |
| Median of peers | $64.1M | 25.4× | — | −3.42% | +154.55% | +26.04% | 47.88% | (0.59%) |