Subscribe

Brilliant Future AB (BRILL.ST)

SEK3.62 +0.00 (+0.00%)
SE STO Technology Software - Services
Address Drottninggatan 26 111 51
Stockholm, SE
CEO Ulrika Jonsson
IPO 2021-06-23
ISIN SE0015811625

Explore sections of this company profile

Description

Brilliant Future AB (publ), a software-as-a-service company, provides data-driven survey and action platforms for measuring customer and employee experience in Sweden. The company offers an employee experience platform, which includes flexible surveys, insights and strategic overview, and follow up and drive change services; a customer experience platform, which comprises an interactive dashboard, text and sentiment analysis, and close the loop services; and a customer service platform, which consists of AI dashboards, productivity, benchmarking, and coaching made easy services. Brilliant Future AB (publ) was incorporated in 1990 and is based in Stockholm, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK3.62 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.1K
Beta
0.93
Float Shares
6.18M
Free Float %
44.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.00% +0.00% +4.66% -6.48% -7.34% -9.42% -14.41% -38.79% -68.90% -68.90% -68.90%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3.62
DCF (Unlevered) 27.59 +662.0%
DCF (Levered) 34.01 +839.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
1.00
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Software - Services: +17.3%
    +0.4% Q1'26: -1.4% (vs Q1'25)
  • EPS growth Software - Services: +45.7%
    -28.6% Q1'26: -27.8% (vs Q1'25)
  • FCF margin FCF growth · Software - Services: +36.5%
    +9.1% Q1'26: +29.8% (vs Q1'25)
  • EBIT margin Software - Services: +5.3%
    -7.7% Q1'26: -16.0% (vs Q1'25)
  • ROIC Software - Services: +5.6%
    -55.3% Q1'26: -185.7% (vs Q1'25)
  • Share dilution Software - Services: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Software - Services: -0.68×
    0.00× Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.92) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 27.59 Current price: 3.62
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
Revenue
98.88M
est: 102.92M (-3.9%)
79.56M
est: 109.76M (-27.5%)
88.51M
est: 121.83M (-27.4%)
85.56M
est: 137.67M (-37.9%)
85.92M
est: 156.95M (-45.3%)
182.06M
182.06M – 182.06M
+16.0% YoY
EBITDA
-19.64M
est: -10.29M (-90.9%)
-25.05M
est: -10.97M (-128.3%)
-3.82M
est: -12.18M (+68.7%)
5.76M
est: 52.82M (-89.1%)
5.45M
est: 60.22M (-90.9%)
69.85M
69.85M – 69.85M
+16.0% YoY
EBIT
-26.09M
est: -18.25M (-43.0%)
-31.86M
est: -19.46M (-63.7%)
-11.40M
est: -21.60M (+47.2%)
-4.77M
est: 27.98M (-117.0%)
-6.61M
est: 31.89M (-120.7%)
37.00M
37.00M – 37.00M
+16.0% YoY
Net Income
-25.92M
est: -23.72M (-9.3%)
-32.52M
est: -14.34M (-126.7%)
-11.18M
est: -8.28M (-35.1%)
-4.78M
est: 275.9K (-1,832.4%)
-6.14M
est: 9.10M (-167.4%)
— – —
-100.0% YoY
SGA
30.76M
est: 23.50M (+30.9%)
32.06M
est: 25.06M (+27.9%)
est: 27.82M (-100.0%)
18.29M
est: 25.55M (-28.4%)
est: 29.12M (-100.0%)
33.78M
33.78M – 33.78M
+16.0% YoY
EPS
-3.51
est: -1.72 (-104.1%)
-4.34
est: -1.04 (-317.3%)
-0.88
est: -0.60 (-46.7%)
-0.35
est: 0.02 (-1,850.0%)
-0.45
est: 0.66 (-168.2%)
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-28 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-27 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-25 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-22 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-21 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-19 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-15 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-11 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-07 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-06 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-05 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-30 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-29 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-28 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-27 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-23 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-22 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-21 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.74M
OE per share TTM
0.34
Owner's Yield
8.50%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
0.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-112.1K
Shares Outstanding
13.79M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Daniel Baudin Lundstrom CMO & Chief Revenue Officer
Jack Gilberg Chief Customer Officer male
Johan Pellback Chief Technology Officer male
Mattias Palmaer Chief Financial Officer & Deputy Chief Executive Officer male
Sofie Johansson Chief Product Officer
Ulrika Jonsson Chief Executive Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits