Financhill
Sell
39

BMRA Quote, Financials, Valuation and Earnings

Last price:
$0.33
Seasonality move :
9.97%
Day range:
$0.32 - $0.35
52-week range:
$0.24 - $1.35
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.98x
P/B ratio:
1.01x
Volume:
188.1K
Avg. volume:
1.7M
1-year change:
-65.75%
Market cap:
$5.4M
Revenue:
$5.4M
EPS (TTM):
-$0.37
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $6.7M $7.2M $18.9M $5.3M $5.4M
Revenue Growth (YoY) 28.69% 7.57% 162.13% -71.71% 1.42%
 
Cost of Revenues $5M $6.8M $15.9M $4.9M $4.8M
Gross Profit $1.7M $366.3K $3M $446K $611K
Gross Profit Margin 25.97% 5.09% 15.78% 8.35% 11.28%
 
R&D Expenses $1.9M $2.2M $1.8M $1.6M $1.5M
Selling, General & Admin $2.5M $5.7M $5.7M $6.1M $5.5M
Other Inc / (Exp) -- -- -- $1K --
Operating Expenses $4.5M $7.9M $7.5M $7.7M $7M
Operating Income -$2.7M -$7.5M -$4.5M -$7.2M -$6.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.7M -$7.4M -$4.5M -$7.1M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4K $13.1K $24K $51K $42K
Net Income to Company -$2.7M -$7.4M -$4.5M -$7.1M -$6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$7.4M -$4.5M -$7.1M -$6M
 
Basic EPS (Cont. Ops) -$0.26 -$0.62 -$0.36 -$0.50 -$0.36
Diluted EPS (Cont. Ops) -$0.26 -$0.62 -$0.36 -$0.50 -$0.36
Weighted Average Basic Share $10.2M $11.9M $12.7M $14.2M $16.8M
Weighted Average Diluted Share $10.2M $11.9M $12.7M $14.2M $16.8M
 
EBITDA -$2.3M -$7.1M -$3.9M -$6.9M -$6M
EBIT -$2.7M -$7.4M -$4.5M -$7.2M -$6.4M
 
Revenue (Reported) $6.7M $7.2M $18.9M $5.3M $5.4M
Operating Income (Reported) -$2.7M -$7.5M -$4.5M -$7.2M -$6.4M
Operating Income (Adjusted) -$2.7M -$7.4M -$4.5M -$7.2M -$6.4M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $1.1M $1.3M $1.6M $1.7M $1.8M
Revenue Growth (YoY) -4.24% 10.32% 29.74% 4.64% 5.49%
 
Cost of Revenues $1M $1.4M $1.7M $1.3M $1.5M
Gross Profit $118.1K -$89K -$55K $412K $289K
Gross Profit Margin 10.32% -7.05% -3.36% 24.05% 15.99%
 
R&D Expenses $711.5K $381.5K $361K $472K $297K
Selling, General & Admin $1.3M $1.1M $1.7M $1.2M $1.4M
Other Inc / (Exp) -- $6.8K -- -- --
Operating Expenses $2M $1.5M $2M $1.6M $1.7M
Operating Income -$1.9M -$1.5M -$2.1M -$1.2M -$1.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M -$1.5M -$2.1M -$1.1M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1K $9K $2K $23K $4K
Net Income to Company -$1.9M -$1.5M -$2.1M -$1.1M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$1.5M -$2.1M -$1.1M -$1.3M
 
Basic EPS (Cont. Ops) -$0.16 -$0.12 -$0.16 -$0.07 -$0.08
Diluted EPS (Cont. Ops) -$0.16 -$0.12 -$0.16 -$0.07 -$0.08
Weighted Average Basic Share $11.7M $12.4M $13.1M $16.8M $16.8M
Weighted Average Diluted Share $11.7M $12.4M $13.1M $16.8M $16.8M
 
EBITDA -$1.8M -$1.4M -$2M -$1.1M -$1.3M
EBIT -$1.9M -$1.5M -$2.1M -$1.2M -$1.4M
 
Revenue (Reported) $1.1M $1.3M $1.6M $1.7M $1.8M
Operating Income (Reported) -$1.9M -$1.5M -$2.1M -$1.2M -$1.4M
Operating Income (Adjusted) -$1.9M -$1.5M -$2.1M -$1.2M -$1.4M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $6.6M $7.3M $19.2M $5.4M $5.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2M $7.2M $16.2M $4.5M $5M
Gross Profit $1.5M $159.2K $3M $913K $485K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.3M $1.9M $1.8M $1.7M $1.3M
Selling, General & Admin $3.3M $5.4M $6.3M $5.6M $5.7M
Other Inc / (Exp) -- $6.8K $6.9K -- --
Operating Expenses $5.6M $7.3M $8.1M $7.3M $7M
Operating Income -$4.1M -$7.1M -$5.1M -$6.4M -$6.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.1M -$7.1M -$5M -$6.1M -$6.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.5K $20.9K $17K $72K $23K
Net Income to Company -$4.1M -$7.1M -$5.1M -$6.2M -$6.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.1M -$7.1M -$5.1M -$6.2M -$6.2M
 
Basic EPS (Cont. Ops) -$0.37 -$0.58 -$0.40 -$0.41 -$0.37
Diluted EPS (Cont. Ops) -$0.37 -$0.58 -$0.40 -$0.41 -$0.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.7M -$6.7M -$4.5M -$6M -$6.1M
EBIT -$4.1M -$7.1M -$5.1M -$6.4M -$6.5M
 
Revenue (Reported) $6.6M $7.3M $19.2M $5.4M $5.5M
Operating Income (Reported) -$4.1M -$7.1M -$5.1M -$6.4M -$6.5M
Operating Income (Adjusted) -$4.1M -$7.1M -$5.1M -$6.4M -$6.5M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $1.1M $1.3M $1.6M $1.7M $1.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1M $1.4M $1.7M $1.3M $1.5M
Gross Profit $118.1K -$89K -$55K $412K $289K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $711.5K $381.5K $361K $472K $297K
Selling, General & Admin $1.3M $1.1M $1.7M $1.2M $1.4M
Other Inc / (Exp) -- $6.8K -- -- --
Operating Expenses $2M $1.5M $2M $1.6M $1.7M
Operating Income -$1.9M -$1.5M -$2.1M -$1.2M -$1.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.9M -$1.5M -$2.1M -$1.1M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1K $9K $2K $23K $4K
Net Income to Company -$1.9M -$1.5M -$2.1M -$1.1M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$1.5M -$2.1M -$1.1M -$1.3M
 
Basic EPS (Cont. Ops) -$0.16 -$0.12 -$0.16 -$0.07 -$0.08
Diluted EPS (Cont. Ops) -$0.16 -$0.12 -$0.16 -$0.07 -$0.08
Weighted Average Basic Share $11.7M $12.4M $13.1M $16.8M $16.8M
Weighted Average Diluted Share $11.7M $12.4M $13.1M $16.8M $16.8M
 
EBITDA -$1.8M -$1.4M -$2M -$1.1M -$1.3M
EBIT -$1.9M -$1.5M -$2.1M -$1.2M -$1.4M
 
Revenue (Reported) $1.1M $1.3M $1.6M $1.7M $1.8M
Operating Income (Reported) -$1.9M -$1.5M -$2.1M -$1.2M -$1.4M
Operating Income (Adjusted) -$1.9M -$1.5M -$2.1M -$1.2M -$1.4M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $8.6M $4.2M $5.9M $9.7M $4.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8M $1.5M $774K $722K $947K
Inventory $2.9M $3.2M $2.4M $2.1M $2.4M
Prepaid Expenses -- -- -- $300K $238K
Other Current Assets $1.5M $370.6K $320K -- --
Total Current Assets $14.8M $9.2M $9.4M $12.8M $7.7M
 
Property Plant And Equipment $2M $1.9M $1.5M $1.2M $943K
Long-Term Investments $165.3K $165.3K $165K $165K $165K
Goodwill -- -- -- -- --
Other Intangibles $168.7K $295K $170K $165K $212K
Other Long-Term Assets $168.2K $264.2K $96K $79K $203K
Total Assets $17.3M $11.8M $11.4M $14.5M $9.3M
 
Accounts Payable $833.4K $431K $736K $344K $288K
Accrued Expenses $153.3K $152K $236K $548K $850K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $211.8K $327.9K $341K $297K $326K
Other Current Liabilities -- $380 -- -- --
Total Current Liabilities $1.5M $1.3M $2M $1.9M $2.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3M $2.6M $3M $2.7M $2.7M
 
Common Stock $964.9K $984.6K $1M $1.3M $1.3M
Other Common Equity Adj -$39.8K -$48K -$74K -$110K -$102K
Common Equity $14.2M $9.2M $8.3M $11.7M $6.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.2M $9.2M $8.3M $11.7M $6.6M
 
Total Liabilities and Equity $17.3M $11.8M $11.4M $14.5M $9.3M
Cash and Short Terms $8.6M $4.2M $5.9M $9.7M $4.2M
Total Debt -- -- -- -- --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $7M $5M $6.1M $8M $2.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6M $772.2K $932.3K $1.4M $1.6M
Inventory $4.1M $2.9M $1.9M $1.9M $1.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $471.3K $315K $238.5K $279K $132K
Total Current Assets $13.1M $8.9M $9.2M $11.6M $6.4M
 
Property Plant And Equipment $1.9M $1.8M $1.5M $1.2M $850K
Long-Term Investments $165.3K $165.3K $165.3K $165K $165K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $444.6K $266.6K $93.5K $96K $203K
Total Assets $15.9M $11.5M $11.1M $13.2M $7.9M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $221.2K $333K $343.9K $306K $334K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8M $1.5M $1.8M $1.7M $2.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.3M $2.7M $2.7M $2.5M $2.5M
 
Common Stock $965.9K $1M $1.1M $1.3M $1.3M
Other Common Equity Adj -$41.6K -$53.6K -$86.5K -$104K -$108K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.6M $8.8M $8.3M $10.8M $5.3M
 
Total Liabilities and Equity $15.9M $11.5M $11.1M $13.2M $7.9M
Cash and Short Terms $7M $5M $6.1M $8M $2.8M
Total Debt -- -- -- -- --
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders -$2.7M -$7.4M -$4.5M -$7.1M -$6M
Depreciation & Amoritzation $398.6K $375.9K $595K $351K $374K
Stock-Based Compensation $538.6K $1.4M $1.3M $1.2M $837K
Change in Accounts Receivable -$309.1K -$455.6K $1.4M -$291K -$215K
Change in Inventories -$717.5K -$1.9M $1.6M $534K -$115K
Cash From Operations -$4.3M -$5.3M -$479K -$5.5M -$5.4M
 
Capital Expenditures $118.9K $295.6K $170K $78K $115K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$118.9K -$295.6K -$170K -$78K -$115K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$165.9K -$85K -$705K --
Other Financing Activities -- -- -- -- -$81K
Cash From Financing $12.4M $1.1M $2.4M $9.4M -$81K
 
Beginning Cash (CF) $686.8K $8.6M $4.2M $5.9M $9.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M -$4.4M $1.7M $3.8M -$5.6M
Ending Cash (CF) $8.6M $4.2M $5.9M $9.7M $4.2M
 
Levered Free Cash Flow -$4.4M -$5.5M -$649K -$5.6M -$5.5M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$1.9M -$1.5M -$2.1M -$1.1M -$1.3M
Depreciation & Amoritzation $89.8K $97.6K $96K $92K $97K
Stock-Based Compensation $246.8K $319.6K $304K $170K $77K
Change in Accounts Receivable -$18.9K $777.8K -$388K -$708K -$616K
Change in Inventories -$1.3M $164.7K $358K $319K $429K
Cash From Operations -$1.6M $75.8K -$1.6M -$1.7M -$1.3M
 
Capital Expenditures $92.7K $77.5K $34K $63K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$92.8K -$77.5K -$34K -$63K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$37.6K -$47K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $14.9K $804.6K $1.8M -- --
 
Beginning Cash (CF) $8.6M $4.2M $5.9M $9.7M $4.2M
Foreign Exchange Rate Adjustment -$1.7K -$5.6K -$13K $6K -$6K
Additions / Reductions -$1.7M $802.9K $171K -$1.7M -$1.3M
Ending Cash (CF) $7M $5M $6.1M $8M $2.8M
 
Levered Free Cash Flow -$1.7M -$1.7K -$1.6M -$1.7M -$1.3M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$4.1M -$7.1M -$5.1M -$6.2M -$6.2M
Depreciation & Amoritzation $350.7K $383.6K $593.4K $347K $379K
Stock-Based Compensation $779.5K $1.4M $1.2M $1.1M $744K
Change in Accounts Receivable -$931.1K $341.1K $199.2K -$611K -$123K
Change in Inventories -$1.9M -$485.7K $1.8M $495K -$5K
Cash From Operations -$5.9M -$3.6M -$2.1M -$5.6M -$5M
 
Capital Expenditures $197.4K $280.4K $126.5K $107K $52K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$197.4K -$280.4K -$126.5K -$107K -$52K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$94.4K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $12.2M $1.9M $3.4M -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2M -$2M $1.1M $1.9M -$5.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.1M -$3.9M -$2.3M -$5.7M -$5M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$1.9M -$1.5M -$2.1M -$1.1M -$1.3M
Depreciation & Amoritzation $89.8K $97.6K $96K $92K $97K
Stock-Based Compensation $246.8K $319.6K $304K $170K $77K
Change in Accounts Receivable -$18.9K $777.8K -$388K -$708K -$616K
Change in Inventories -$1.3M $164.7K $358K $319K $429K
Cash From Operations -$1.6M $75.8K -$1.6M -$1.7M -$1.3M
 
Capital Expenditures $92.7K $77.5K $34K $63K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$92.8K -$77.5K -$34K -$63K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$37.6K -$47K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $14.9K $804.6K $1.8M -- --
 
Beginning Cash (CF) $8.6M $4.2M $5.9M $9.7M $4.2M
Foreign Exchange Rate Adjustment -$1.7K -$5.6K -$13K $6K -$6K
Additions / Reductions -$1.7M $802.9K $171K -$1.7M -$1.3M
Ending Cash (CF) $7M $5M $6.1M $8M $2.8M
 
Levered Free Cash Flow -$1.7M -$1.7K -$1.6M -$1.7M -$1.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Target a Dividend King?
Is Target a Dividend King?

Popular retail giant Target Corporation (NYSE:TGT) has been in a…

Is COWZ ETF a Good Investment?
Is COWZ ETF a Good Investment?

There’s a reason even Warren Buffett advocates his heirs to…

3 Stocks Buffett Is Betting On
3 Stocks Buffett Is Betting On

Warren Buffett appeared to take a hard look at the…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 39x

Sell
46
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 112x

Sell
40
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
61
ITCI alert for Jan 14

Intra-Cellular Therapies [ITCI] is down 0.26% over the past day.

Sell
30
ESTA alert for Jan 14

Establishment Labs Holdings [ESTA] is down 1.51% over the past day.

Buy
72
DJT alert for Jan 14

Trump Media & Technology Group [DJT] is down 8.25% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock