Financhill
Sell
30

BMRA Quote, Financials, Valuation and Earnings

Last price:
$2.51
Seasonality move :
8.98%
Day range:
$2.31 - $2.47
52-week range:
$2.08 - $10.16
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.21x
P/B ratio:
1.25x
Volume:
22K
Avg. volume:
18.9K
1-year change:
6.22%
Market cap:
$6.5M
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

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 3.24% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 1.39% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.1% over the past day.

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

Show me the best stock