Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Shopping Cart 0
countryflagAU
Login

Brisbane Broncos Ltd

Communication Services AU BBL

1.655AUD
0.03(1.53%)

Last update at 2026-03-11T04:19:00Z

Day Range

1.661.66
LowHigh

52 Week Range

0.902.03
LowHigh

Fundamentals

  • Previous Close 1.63
  • Market Cap166.67M
  • Volume18
  • P/E Ratio21.25
  • Dividend Yield1.19%
  • EBITDA11.48M
  • Revenue TTM74.74M
  • Revenue Per Share TTM0.76
  • Gross Profit TTM 19.32M
  • Diluted EPS TTM0.08

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 11.34M 8.39M 8.30M 4.75M 4.26M
Minority interest - - - - -
Net income 7.77M 5.72M 5.63M 3.23M 2.90M
Selling general administrative - 9.64M 8.53M 7.53M 8.21M
Selling and marketing expenses - 15.56M 15.01M 11.68M 8.17M
Gross profit 6.66M 4.67M 2.93M 41.82M 34.09M
Reconciled depreciation - 1.31M 1.30M 1.27M 1.26M
Ebit -13.88749M -14.87863M -14.12700M -13.45245M -12.93762M
Ebitda -12.40221M -13.56963M -12.83100M -12.18035M -11.67972M
Depreciation and amortization 1.49M 1.31M 1.30M 1.27M 1.26M
Non operating income net other - - - - -
Operating income -13.88749M -12.59450M -12.03605M -13.45245M -12.93762M
Other operating expenses 86.97M 73.18M 66.90M 56.36M 47.97M
Interest expense - - - 0.32M 17.19M
Tax provision - 2.67M 2.67M 1.52M 1.36M
Interest income - 1.34M 0.95M 0.32M 0.04M
Net interest income - 1.34M 0.95M 0.32M 0.04M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 3.56M 2.67M 2.67M 1.52M 1.36M
Total revenue 73.09M 60.58M 54.86M 42.91M 35.03M
Total operating expenses 20.55M 17.27M 14.97M 55.27M 47.02M
Cost of revenue 66.43M 55.91M 51.93M 1.09M 0.94M
Total other income expense net 25.22M 20.98M 20.34M 18.20M 17.19M
Discontinued operations - - - - -
Net income from continuing ops - 5.72M 5.63M 3.23M 2.90M
Net income applicable to common shares - 5.72M 5.63M 3.23M 2.90M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 75.56M 63.42M 58.25M 55.04M 53.23M
Intangible assets 12.51M 12.51M 12.51M 12.51M 12.51M
Earning assets - - - - -
Other current assets 0.98M 2.96M 1.01M 0.85M 0.92M
Total liab 21.96M 15.63M 14.71M 15.66M 16.11M
Total stockholder equity 53.60M 47.79M 43.54M 39.38M 37.12M
Deferred long term liab - - - - -
Other current liab 4.13M 12.32M 4.60M 3.96M 3.75M
Common stock 28.99M 28.99M 28.99M 28.99M 28.99M
Capital stock - - - 28.99M 28.99M
Retained earnings 24.61M 18.79M 14.55M 10.38M 8.13M
Other liab - - - 2.81M 2.92M
Good will - - - - -
Other assets - - - 0.27M 0.26M
Cash 35.97M 26.66M 22.81M 19.83M 18.40M
Cash and equivalents - - - - -
Total current liabilities 19.24M 12.96M 11.91M 12.85M 13.19M
Current deferred revenue 12.71M - 6.27M 8.25M 8.85M
Net debt -35.85186M -26.65891M -22.81463M -19.82694M -18.40102M
Short term debt 0.12M - 0.44M 0.00000M 0.00000M
Short long term debt - - - - -
Short long term debt total 0.12M - - - -
Other stockholder equity - 0.00000M - - -
Property plant equipment - - - 18.07M 18.51M
Total current assets 42.86M 31.97M 27.00M 24.18M 21.94M
Long term investments - - - - -
Net tangible assets - - - 26.87M 24.61M
Short term investments - - - 17.38M 14.00M
Net receivables 5.23M 1.76M 3.03M 3.43M 2.39M
Long term debt - - - - -
Inventory 0.67M 0.59M 0.15M 0.08M 0.19M
Accounts payable 2.28M 0.64M 1.04M 0.64M 0.59M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 0.00000M - - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.06M 0.34M 0.15M 0.03M 0.02M
Deferred long term asset charges - - - - -
Non current assets total 32.70M 31.44M 31.24M 30.85M 31.29M
Capital lease obligations - - - - -
Long term debt total - - - 0.00000M 0.00000M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - -1.83260M -1.27619M -0.83239M -0.31103M
Change to liabilities - - - -1.21504M 0.15M
Total cashflows from investing activities -2.45114M -1.83260M -1.27619M -0.83239M -0.31103M
Net borrowings - - - - -
Total cash from financing activities -1.96081M -1.47061M -1.47061M -0.98041M -0.49020M
Change to operating activities - - - 0.00666M 0.02M
Net income 7.77M 5.72M 5.63M 3.23M 2.90M
Change in cash 9.31M 3.84M 2.99M 1.43M 2.37M
Begin period cash flow 26.66M 22.81M 19.83M 18.40M 16.03M
End period cash flow 35.97M 26.66M 22.81M 19.83M 18.40M
Total cash from operating activities 13.72M 7.15M 5.73M 4.51M 1.26M
Issuance of capital stock - - - - -
Depreciation 1.49M 1.31M 1.30M 1.27M 1.26M
Other cashflows from investing activities - - - - -
Dividends paid 1.96M -1.47061M -1.47061M 0.98M 0.49M
Change to inventory -0.07517M -0.44086M -0.07710M 0.11M 0.02M
Change to account receivables -1.34994M -0.47465M 0.13M -0.98819M -0.98524M
Sale purchase of stock - - - - -
Other cashflows from financing activities - - -1.27619M -0.83239M -0.31103M
Change to netincome - - - 0.37M -0.14175M
Capital expenditures 2.45M 1.83M 1.28M 0.83M 0.31M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 4.17M -0.26230M -1.50293M 15.49M 15.47M
Stock based compensation - - - - -
Other non cash items 0.30M 0.38M 0.31M -4.50544M -4.15516M
Free cash flow 11.27M 5.31M 4.46M 3.67M -0.31103M

Peer Comparison

Sector: Communication Services Industry: Entertainment

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BBL
Brisbane Broncos Ltd		 0.03 1.53% 1.66 21.25 - 2.23 3.06 1.73 -6.7433
NWS
News Corporation		 -0.8 2.06% 38.11 35.46 28.90 2.46 1.64 1.69 9.91
NWSLV
News Corporation		 0.10 0.31% 32.00 29.63 25.06 1.48 1.42 1.69 9.91
EVT
EVT Ltd		 -0.06 0.48% 12.39 52.42 24.81 1.62 2.20 2.74 11.25
NEC
Nine Entertainment Co. Holdings Ltd		 -0.015 1.63% 0.91 14.50 7.78 0.61 0.96 0.72 5.24

Reports Covered

Stock Research & News

View All

Profile

Brisbane Broncos Limited, together with its subsidiaries, is involved in the management and operation of the Brisbane Broncos Rugby League Football teams in Australia. The company was incorporated in 1987 and is headquartered in Red Hill, Australia. Brisbane Broncos Limited is a subsidiary of Nationwide News Pty Ltd.

Brisbane Broncos Ltd

Clive Berghofer Centre, Red Hill, QLD, Australia, 4059

Key Executives

Name Title Year Born
Mr. David Donaghy Chief Exec. Officer NA
Matt L. Friend Chief Financial Officer NA
Kate E. Cullen Gen. Mang. of People & Culture NA
Benjamin AC Ikin Head of Football NA
Ms. Louise Anna Lanigan Company Sec. & Salary Cap Mang. NA
Ms. Christine L. Halliwell Gen. Mang. of Community & Gov. Programs NA
P. J. Nolan Gen. Mang. of Football Operations NA
Steele A. Tallon Gen. Mang. of Communications & Media NA
Mr. Dan Glass Exec. Mang. of Commercial Partnerships & Sales NA
Kevin Walters Head Coach NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.