Financhill
Sell
28

BMRA Quote, Financials, Valuation and Earnings

Last price:
$2.30
Seasonality move :
8.98%
Day range:
$2.37 - $2.47
52-week range:
$2.08 - $10.16
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.00x
P/B ratio:
1.17x
Volume:
18.8K
Avg. volume:
20.4K
1-year change:
-4.44%
Market cap:
$6M
Revenue:
$5.3M
EPS (TTM):
-$1.53
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $7.2M $18.9M $5.3M $5.4M $5.3M
Revenue Growth (YoY) 7.57% 162.14% -71.71% 1.42% -1.92%
 
Cost of Revenues $6.8M $15.9M $4.9M $4.8M $4.8M
Gross Profit $366.3K $3M $446K $611K $498K
Gross Profit Margin 5.09% 15.78% 8.35% 11.28% 9.38%
 
R&D Expenses $2.2M $1.8M $1.6M $1.5M $1M
Selling, General & Admin $5.7M $5.7M $6.1M $5.5M $4.6M
Other Inc / (Exp) -- -- $1K -- --
Operating Expenses $7.9M $7.5M $7.7M $7M $5.6M
Operating Income -$7.5M -$4.5M -$7.2M -$6.4M -$5.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.4M -$4.5M -$7.1M -$5.9M -$5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.1K $23.7K $51K $42K $1K
Net Income to Company -$7.4M -$4.5M -$7.1M -$6M -$5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$4.5M -$7.1M -$6M -$5M
 
Basic EPS (Cont. Ops) -$4.99 -$0.36 -$0.50 -$0.36 -$2.16
Diluted EPS (Cont. Ops) -$4.99 -$0.36 -$0.50 -$0.36 -$2.16
Weighted Average Basic Share $1.5M $12.7M $14.2M $16.8M $2.3M
Weighted Average Diluted Share $1.5M $12.7M $14.2M $16.8M $2.3M
 
EBITDA -$7.1M -$3.9M -$6.9M -$6M -$4.7M
EBIT -$7.5M -$4.5M -$7.2M -$6.4M -$5.1M
 
Revenue (Reported) $7.2M $18.9M $5.3M $5.4M $5.3M
Operating Income (Reported) -$7.5M -$4.5M -$7.2M -$6.4M -$5.1M
Operating Income (Adjusted) -$7.5M -$4.5M -$7.2M -$6.4M -$5.1M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $1.3M $1.6M $1.7M $1.8M $1.4M
Revenue Growth (YoY) 10.32% 29.77% 4.62% 5.49% -23.63%
 
Cost of Revenues $1.4M $1.7M $1.3M $1.5M $956K
Gross Profit -$89K -$55K $412K $289K $424K
Gross Profit Margin -7.05% -3.36% 24.05% 15.99% 30.73%
 
R&D Expenses $439.9K $361.2K $472K $297K $212K
Selling, General & Admin $1M $1.7M $1.2M $1.4M $1.3M
Other Inc / (Exp) $6.8K -- -- -- --
Operating Expenses $1.5M $2M $1.6M $1.7M $1.5M
Operating Income -$1.5M -$2.1M -$1.2M -$1.4M -$1.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5M -$2.1M -$1.1M -$1.3M $5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9K $2K $23K $4K $3K
Net Income to Company -$1.5M -$2.1M -$1.1M -$1.3M $2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$2.1M -$1.1M -$1.3M $2K
 
Basic EPS (Cont. Ops) -$0.12 -$0.16 -$0.07 -$0.08 $0.00
Diluted EPS (Cont. Ops) -$0.12 -$0.16 -$0.07 -$0.08 $0.00
Weighted Average Basic Share $12.4M $13.1M $16.8M $16.8M $2.6M
Weighted Average Diluted Share $12.4M $13.1M $16.8M $16.8M $2.6M
 
EBITDA -$1.4M -$2M -$1.1M -$1.3M -$1M
EBIT -$1.5M -$2.1M -$1.2M -$1.4M -$1.1M
 
Revenue (Reported) $1.3M $1.6M $1.7M $1.8M $1.4M
Operating Income (Reported) -$1.5M -$2.1M -$1.2M -$1.4M -$1.1M
Operating Income (Adjusted) -$1.5M -$2.1M -$1.2M -$1.4M -$1.1M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $7.3M $19.2M $5.4M $5.5M $4.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.2M $16.2M $4.5M $5M $4.2M
Gross Profit $159.2K $3M $913.1K $485K $636K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9M $1.7M $1.7M $1.3M $938K
Selling, General & Admin $5.4M $6.3M $5.6M $5.7M $4.6M
Other Inc / (Exp) $6.8K $6.9K -- -- --
Operating Expenses $7.3M $8.1M $7.3M $7M $5.5M
Operating Income -$7.1M -$5.1M -$6.4M -$6.5M -$4.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.1M -$5M -$6.1M -$6.1M -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.9K $16.7K $71.8K $23K $1K
Net Income to Company -$7.1M -$5.1M -$6.2M -$6.2M -$3.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.1M -$5.1M -$6.2M -$6.2M -$3.7M
 
Basic EPS (Cont. Ops) -$3.83 -$0.39 -$1.26 -$0.37 -$1.53
Diluted EPS (Cont. Ops) -$3.83 -$0.39 -$1.26 -$0.37 -$1.53
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.8M -$4.5M -$6M -$6.1M -$4.5M
EBIT -$7.1M -$5.1M -$6.4M -$6.5M -$4.9M
 
Revenue (Reported) $7.3M $19.2M $5.4M $5.5M $4.9M
Operating Income (Reported) -$7.1M -$5.1M -$6.4M -$6.5M -$4.9M
Operating Income (Adjusted) -$7.1M -$5.1M -$6.4M -$6.5M -$4.9M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $1.3M $1.6M $1.7M $1.8M $1.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $1.7M $1.3M $1.5M $956K
Gross Profit -$89K -$55K $412K $289K $424K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $439.9K $361.2K $472K $297K $212K
Selling, General & Admin $1M $1.7M $1.2M $1.4M $1.3M
Other Inc / (Exp) $6.8K -- -- -- --
Operating Expenses $1.5M $2M $1.6M $1.7M $1.5M
Operating Income -$1.5M -$2.1M -$1.2M -$1.4M -$1.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5M -$2.1M -$1.1M -$1.3M $5K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9K $2K $23K $4K $3K
Net Income to Company -$1.5M -$2.1M -$1.1M -$1.3M $2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$2.1M -$1.1M -$1.3M $2K
 
Basic EPS (Cont. Ops) -$0.12 -$0.16 -$0.07 -$0.08 $0.00
Diluted EPS (Cont. Ops) -$0.12 -$0.16 -$0.07 -$0.08 $0.00
Weighted Average Basic Share $12.4M $13.1M $16.8M $16.8M $2.6M
Weighted Average Diluted Share $12.4M $13.1M $16.8M $16.8M $2.6M
 
EBITDA -$1.4M -$2M -$1.1M -$1.3M -$1M
EBIT -$1.5M -$2.1M -$1.2M -$1.4M -$1.1M
 
Revenue (Reported) $1.3M $1.6M $1.7M $1.8M $1.4M
Operating Income (Reported) -$1.5M -$2.1M -$1.2M -$1.4M -$1.1M
Operating Income (Adjusted) -$1.5M -$2.1M -$1.2M -$1.4M -$1.1M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $4.2M $5.9M $9.7M $4.2M $2.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5M $773.8K $722K $947K $731K
Inventory $3.2M $2.4M $2.1M $2.4M $1.5M
Prepaid Expenses -- -- $300K $238K --
Other Current Assets $370.6K $320K -- -- --
Total Current Assets $9.2M $9.4M $12.8M $7.7M $4.9M
 
Property Plant And Equipment $1.9M $1.5M $1.2M $943K $564K
Long-Term Investments $165.3K $165.3K $165K $165K $165K
Goodwill -- -- -- -- --
Other Intangibles $295K $170K $165K $212K --
Other Long-Term Assets $264.2K $96K $79K $203K --
Total Assets $11.8M $11.4M $14.5M $9.3M $5.9M
 
Accounts Payable $583.4K $972.4K $344K $288K $295K
Accrued Expenses $152K $236K $548K $850K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $327.9K $341K $297K $326K --
Other Current Liabilities $380 -- -- -- --
Total Current Liabilities $1.3M $2M $1.9M $2.2M $1.7M
 
Long-Term Debt $1.3M $1M $785K $459K $100K
Capital Leases -- -- -- -- --
Total Liabilities $2.6M $3M $2.7M $2.7M $1.8M
 
Common Stock $984.6K $1M $1.3M $1.3M $203K
Other Common Equity Adj -$48K -$74K -$110K -$102K --
Common Equity $9.2M $8.3M $11.7M $6.6M $4.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.2M $8.3M $11.7M $6.6M $4.1M
 
Total Liabilities and Equity $11.8M $11.4M $14.5M $9.3M $5.9M
Cash and Short Terms $4.2M $5.9M $9.7M $4.2M $2.4M
Total Debt $1.3M $1M $785K $459K $100K
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $5M $6.1M $8M $2.8M $3.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $772.2K $932.3K $1.4M $1.6M $1.2M
Inventory $2.9M $1.9M $1.9M $1.9M $1.5M
Prepaid Expenses -- -- -- $132K $168K
Other Current Assets $315K $238.5K $279K $132K --
Total Current Assets $8.9M $9.2M $11.6M $6.4M $5.9M
 
Property Plant And Equipment $1.8M $1.5M $1.2M $850K $467K
Long-Term Investments $165.3K $165.3K $165K $165K $165K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $266.6K $93.5K $96K $203K --
Total Assets $11.5M $11.1M $13.2M $7.9M $6.9M
 
Accounts Payable $641.4K $671.2K $713K $1.1M $681K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $333K $343.9K $306K $334K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5M $1.8M $1.7M $2.2M $1.7M
 
Long-Term Debt $1.2M $970.9K $705K $373K $6K
Capital Leases -- -- -- -- --
Total Liabilities $2.7M $2.7M $2.5M $2.5M $1.7M
 
Common Stock $1M $1.1M $1.3M $1.3M $225K
Other Common Equity Adj -$53.6K -$86.5K -$104K -$108K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.8M $8.3M $10.8M $5.3M $5.2M
 
Total Liabilities and Equity $11.5M $11.1M $13.2M $7.9M $6.9M
Cash and Short Terms $5M $6.1M $8M $2.8M $3.1M
Total Debt $1.2M $970.9K $705K $373K $6K
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -$7.4M -$4.5M -$7.1M -$6M -$5M
Depreciation & Amoritzation $375.9K $594.8K $351K $374K $400K
Stock-Based Compensation $1.4M $1.3M $1.2M $837K $460K
Change in Accounts Receivable -$455.6K $1.4M -$291K -$215K $209K
Change in Inventories -$1.9M $1.6M $534K -$115K $882K
Cash From Operations -$5.3M -$480.5K -$5.5M -$5.4M -$3.8M
 
Capital Expenditures $295.6K $170.3K $78K $115K $37K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$295.6K -$170.3K -$78K -$115K -$37K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $165.9K $84.6K $705K -- --
Other Financing Activities -$165.9K -$85K -$705K -$81K --
Cash From Financing $1.1M $2.4M $9.4M -$81K $2.1M
 
Beginning Cash (CF) $4.2M $5.9M $9.7M $4.2M $2.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.4M $1.7M $3.8M -$5.5M -$1.8M
Ending Cash (CF) -$250.5K $7.6M $13.5M -$1.4M $626K
 
Levered Free Cash Flow -$5.5M -$650.8K -$5.6M -$5.5M -$3.9M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$1.5M -$2.1M -$1.1M -$1.3M $2K
Depreciation & Amoritzation $97.6K $96K $92K $97K $102K
Stock-Based Compensation $319.6K $303.8K $170K $77K $133K
Change in Accounts Receivable $777.8K -$388.3K -$708K -$616K -$512K
Change in Inventories $164.7K $358.4K $319K $429K $10K
Cash From Operations $75.8K -$1.6M -$1.7M -$1.3M -$268K
 
Capital Expenditures $77.5K $33.6K $63K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$77.5K -$33.6K -$63K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $47.4K -- -- --
Other Financing Activities -$37.6K -$47K -- -- --
Cash From Financing $804.6K $1.8M -- -- $920K
 
Beginning Cash (CF) $5M $6.1M $8M $2.8M $3.1M
Foreign Exchange Rate Adjustment -$5.6K -$12.5K $6K -$6K $2K
Additions / Reductions $797.3K $158.1K -$1.7M -$1.4M $654K
Ending Cash (CF) $5.8M $6.2M $6.3M $1.5M $3.7M
 
Levered Free Cash Flow -$1.7K -$1.6M -$1.7M -$1.3M -$268K
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$7.1M -$5.1M -$6.2M -$6.2M -$3.7M
Depreciation & Amoritzation $383.6K $593.2K $347K $379K $405K
Stock-Based Compensation $1.4M $1.2M $1.1M $744K $516K
Change in Accounts Receivable $341.1K $199.3K -$610.7K -$123K $313K
Change in Inventories -$485.7K $1.8M $494.6K -$5K $463K
Cash From Operations -$3.6M -$2.1M -$5.6M -$5M -$2.8M
 
Capital Expenditures $280.3K $126.5K $107.4K $52K $37K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$280.4K -$126.4K -$107.4K -$52K -$37K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $165.9K $131.9K $657.6K -- --
Other Financing Activities -- -$94.4K -- -- --
Cash From Financing $1.9M $3.4M $7.6M -$81K $3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M $1.1M $1.9M -$5.2M $234K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.9M -$2.3M -$5.7M -$5.1M -$2.8M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders -$1.5M -$2.1M -$1.1M -$1.3M $2K
Depreciation & Amoritzation $97.6K $96K $92K $97K $102K
Stock-Based Compensation $319.6K $303.8K $170K $77K $133K
Change in Accounts Receivable $777.8K -$388.3K -$708K -$616K -$512K
Change in Inventories $164.7K $358.4K $319K $429K $10K
Cash From Operations $75.8K -$1.6M -$1.7M -$1.3M -$268K
 
Capital Expenditures $77.5K $33.6K $63K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$77.5K -$33.6K -$63K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $47.4K -- -- --
Other Financing Activities -$37.6K -$47K -- -- --
Cash From Financing $804.6K $1.8M -- -- $920K
 
Beginning Cash (CF) $5M $6.1M $8M $2.8M $3.1M
Foreign Exchange Rate Adjustment -$5.6K -$12.5K $6K -$6K $2K
Additions / Reductions $797.3K $158.1K -$1.7M -$1.4M $654K
Ending Cash (CF) $5.8M $6.2M $6.3M $1.5M $3.7M
 
Levered Free Cash Flow -$1.7K -$1.6M -$1.7M -$1.3M -$268K

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Stock Ideas

Sell
50
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
40
HUT alert for Dec 17

Hut 8 Corp. [HUT] is up 12.65% over the past day.

Sell
39
SMX alert for Dec 17

SMX (Security Matters) Plc [SMX] is up 18.97% over the past day.

Sell
45
ZBIO alert for Dec 17

Zenas BioPharma, Inc. [ZBIO] is down 2.58% over the past day.

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

Show me the best stock