Financhill
Buy
70

BNAI Quote, Financials, Valuation and Earnings

Last price:
$43.20
Seasonality move :
74.78%
Day range:
$10.40 - $18.30
52-week range:
$1.18 - $18.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
899.96x
P/B ratio:
21.54x
Volume:
43.7M
Avg. volume:
14.5M
1-year change:
220%
Market cap:
$74.4M
Revenue:
$99.8K
EPS (TTM):
-$5.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $35.2K $99.8K
Revenue Growth (YoY) -- -- 111.09% 125.1% 183.41%
 
Cost of Revenues -- -- -- $638K $2.7M
Gross Profit -- -- -- -$602.8K -$2.6M
Gross Profit Margin -- -- -- -1712.5% -2633.87%
 
R&D Expenses -- $45.4K $136.4K $236.7K $1.1M
Selling, General & Admin -- $2.3M $5.4M $2.8M $19.2M
Other Inc / (Exp) -- -$300 $548.2K -$9.8K $3M
Operating Expenses -- $2.3M $5.4M $11.1M $17M
Operating Income -- -$2.3M -$5.4M -$11.7M -$19.7M
 
Net Interest Expenses -- -- -- $56.5K $202.9K
EBT. Incl. Unusual Items -$5K $5.1M $7.2M -$11.7M -$33.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5K $5.1M $7.2M -$11.7M -$33.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5K $5.1M $7.2M -$11.7M -$33.7M
 
Basic EPS (Cont. Ops) -$0.00 $0.15 $0.19 -$5.69 -$10.25
Diluted EPS (Cont. Ops) -$0.00 $0.15 $0.19 -$5.69 -$10.25
Weighted Average Basic Share $43.1M $33.4M $38.7M $2.1M $3.3M
Weighted Average Diluted Share $43.1M $33.4M $38.7M $2.1M $3.3M
 
EBITDA -- -$2.3M -$5.4M -$11M -$16.9M
EBIT -- -$2.3M -$5.4M -$11.7M -$19.7M
 
Revenue (Reported) -- -- -- $35.2K $99.8K
Operating Income (Reported) -- -$2.3M -$5.4M -$11.7M -$19.7M
Operating Income (Adjusted) -- -$2.3M -$5.4M -$11.7M -$19.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $50K $60.1K
Revenue Growth (YoY) -- -- -- -- 20.24%
 
Cost of Revenues -- -- $209.7K $972.4K $1.9M
Gross Profit -- -- -$209.7K -$922.4K -$1.8M
Gross Profit Margin -- -- -- -1844.8% -3019.63%
 
R&D Expenses -- -- $75.4K $153.2K -$3.6K
Selling, General & Admin $549.3K $2.6M $2.3M $4.2M $1.5M
Other Inc / (Exp) -- -- $19.8K -$525.6K --
Operating Expenses $549.3K $2.6M $2.4M $4.3M $501.8K
Operating Income -$549.3K -$2.6M -$2.6M -$5.2M -$2.3M
 
Net Interest Expenses -- -- $34.5K $18.1K $43.4K
EBT. Incl. Unusual Items $4.8M -$1.7M -$2.6M -$5.8M -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $4.8M -$1.7M -$2.6M -$5.8M -$2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.8M -$1.7M -$2.6M -$5.8M -$2.5M
 
Basic EPS (Cont. Ops) $0.12 -$0.04 -$1.15 -$0.16 -$0.59
Diluted EPS (Cont. Ops) $0.12 -$0.04 -$1.15 -$0.16 -$0.59
Weighted Average Basic Share $38.7M $38.7M $2.2M $35.5M $4.2M
Weighted Average Diluted Share $38.7M $38.7M $2.2M $35.5M $4.2M
 
EBITDA -$549.3K -$2.6M -$2.4M -$4.2M -$441.7K
EBIT -$549.3K -$2.6M -$2.6M -$5.2M -$2.3M
 
Revenue (Reported) -- -- -- $50K $60.1K
Operating Income (Reported) -$549.3K -$2.6M -$2.6M -$5.2M -$2.3M
Operating Income (Adjusted) -$549.3K -$2.6M -$2.6M -$5.2M -$2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $135K $75.1K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $449.7K $2M $4.7M
Gross Profit -- -- -$449.7K -$1.8M -$4.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $842.3K $382.8K
Selling, General & Admin $1.5M $5.4M $8.5M $16.3M $9.8M
Other Inc / (Exp) -- -- -$12K $2.7M --
Operating Expenses $1.5M $5.4M $8.7M $19.8M $9.2M
Operating Income -$1.5M -$5.4M -$9.1M -$21.6M -$13.9M
 
Net Interest Expenses -- -- $34.5K $84.5K $330.4K
EBT. Incl. Unusual Items $2.7M $6.3M -$5.1M -$19.2M -$23.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- $6.3M -$5.1M -$19.2M -$23.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7M $6.3M -$5.1M -$19.2M -$23.1M
 
Basic EPS (Cont. Ops) $0.07 $0.16 -$4.15 -$4.00 -$5.81
Diluted EPS (Cont. Ops) $0.07 $0.16 -$4.15 -$4.00 -$5.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.5M -$5.4M -$8.7M -$19.7M -$9.1M
EBIT -$1.5M -$5.4M -$9.1M -$21.6M -$13.9M
 
Revenue (Reported) -- -- -- $135K $75.1K
Operating Income (Reported) -$1.5M -$5.4M -$9.1M -$21.6M -$13.9M
Operating Income (Adjusted) -$1.5M -$5.4M -$9.1M -$21.6M -$13.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $99.8K $75.1K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $449.6K $1.8M $3.8M
Gross Profit -- -- -$449.6K -$1.7M -$3.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $153.8K $759.5K $14.5K
Selling, General & Admin $1.5M $4.6M $7.7M $15.9M $6.5M
Other Inc / (Exp) -- -- -$12K $2.7M $668.9K
Operating Expenses $1.5M $4.6M $7.8M $16.5M $5.6M
Operating Income -$1.5M -$4.6M -$8.3M -$18.2M -$9.3M
 
Net Interest Expenses -- -- $34.5K $62.5K $190K
EBT. Incl. Unusual Items $2.7M $3.9M -$8.3M -$15.8M -$5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $2.7M $3.9M -$8.3M -$15.8M -$5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7M $3.9M -$8.3M -$15.8M -$5.2M
 
Basic EPS (Cont. Ops) $0.07 $0.10 -$4.23 -$0.53 -$1.27
Diluted EPS (Cont. Ops) $0.07 $0.10 -$4.23 -$0.53 -$1.27
Weighted Average Basic Share $116.9M $116M $6M $94.8M $12.4M
Weighted Average Diluted Share $116.9M $116M $6M $94.8M $12.4M
 
EBITDA -$1.5M -$4.6M -$7.8M -$16.4M -$5.5M
EBIT -$1.5M -$4.6M -$8.3M -$18.2M -$9.3M
 
Revenue (Reported) -- -- -- $99.8K $75.1K
Operating Income (Reported) -$1.5M -$4.6M -$8.3M -$18.2M -$9.3M
Operating Income (Adjusted) -$1.5M -$4.6M -$8.3M -$18.2M -$9.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $861.5K $212.6K $1.7M $149.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $1K $10K $30.9K
Inventory -- -- -- -- --
Prepaid Expenses -- $388.7K $61.5K $130K $934K
Other Current Assets -- -- $250 -- --
Total Current Assets -- $1.3M $275.6K $1.9M $1.2M
 
Property Plant And Equipment -- -- -- $802.6K $799.9K
Long-Term Investments -- $309.5M $313.9M -- --
Goodwill -- -- -- -- --
Other Intangibles -- $677.3K $600.3K $17.9M $16.1M
Other Long-Term Assets -- $2.8K $8.9K $1.4M --
Total Assets $71.5K $310.7M $314.2M $22M $18.1M
 
Accounts Payable -- -- -- $1.3M $6M
Accrued Expenses -- -- -- $311.9K $2.9M
Current Portion Of Long-Term Debt -- -- -- $223.3K $2.8M
Current Portion Of Capital Lease Obligations -- -- -- -- $173.5K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $51.5K $1M $5.4M $3.1M $14.3M
 
Long-Term Debt -- -- -- $1.2M $335.8K
Capital Leases -- -- -- -- --
Total Liabilities $51.5K $20.2M $16.4M $4.3M $15.5M
 
Common Stock $700 $309.5M $313.9M $2.3K $4K
Other Common Equity Adj -- -- -- -- --
Common Equity $19.8K $290.5M $297.8M $17.7M $2.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $20K $290.5M $297.8M $17.7M $2.6M
 
Total Liabilities and Equity $71.5K $310.7M $314.2M $22M $18.1M
Cash and Short Terms -- $861.5K $212.6K $1.7M $149.3K
Total Debt -- -- -- $1.2M $335.8K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $979.9K $349.4K $60.8K $72.9K $102.7K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $30.9K $50.1K
Inventory -- -- -- -- --
Prepaid Expenses $555K $686.1K $22.5K $952.4K $975.5K
Other Current Assets -- -- -- -- --
Total Current Assets $1.5M $1M $86.3K $1.2M $1.8M
 
Property Plant And Equipment -- -- -- $285.3K $449.8K
Long-Term Investments $309.5M $311.3M $49.2M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $17M --
Other Long-Term Assets -- -- -- -- --
Total Assets $311M $312.3M $49.3M $31.9M $16.4M
 
Accounts Payable -- -- -- $5.4M $5M
Accrued Expenses -- -- -- $3M --
Current Portion Of Long-Term Debt -- -- -- $2.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $458.4K $5.4M $7.7M $13M $12.3M
 
Long-Term Debt -- -- -- -- $361.8K
Capital Leases -- -- -- -- --
Total Liabilities $22.8M $17.9M $19.9M $14.2M $12.9M
 
Common Stock $309.5M $311.3M $49.2M $3.8K $4.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $288.2M $294.5M $29.4M $17.8M $3.5M
 
Total Liabilities and Equity $311M $312.3M $49.3M $31.9M $16.4M
Cash and Short Terms $979.9K $349.4K $60.8K $72.9K $102.7K
Total Debt -- -- -- -- $361.8K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5K $5.1M $7.2M -$11.7M -$33.7M
Depreciation & Amoritzation -- -- $76.9K $638K $2.7M
Stock-Based Compensation -- $203.9K $18.8K $4.9M $1.8M
Change in Accounts Receivable -- -$25K -$1.5K -$29.5K -$50.9K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$1.7M -$648.9K -$5.8M -$14.9M
 
Capital Expenditures -- -- -- $881.9K $281.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$309.5M -- -$1.1M -$281.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $3.7M --
Long-Term Debt Repaid -- -- -- -$120K -$80K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$21.4K $2.3M
Cash From Financing -- $312M -- $8.6M $13.7M
 
Beginning Cash (CF) -- $861.5K $212.6K $1.7M $149.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $861.5K -$648.9K $1.7M -$1.5M
Ending Cash (CF) -- $1.7M -$436.3K $3.4M -$1.4M
 
Levered Free Cash Flow -- -$1.7M -$648.9K -$6.6M -$15.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.8M -$1.7M -$2.6M -$5.8M -$2.5M
Depreciation & Amoritzation -- -- $209.7K $972.4K $1.1M
Stock-Based Compensation -- -- $443.3K $319.7K $209.9K
Change in Accounts Receivable -- -- -- -$30.9K -$41.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$84.2K -$56.2K -$1.5M -$3.1M -$107.3K
 
Capital Expenditures -- -- $395.2K $116.2K $442.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$395.2K -$116.2K -$442.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.7M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$15.7K -- --
Cash From Financing -$17K -- $2.6M $1.8M $632.6K
 
Beginning Cash (CF) $979.9K $349.4K $60.8K $72.9K $102.7K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$101.2K -$56.2K $694.4K -$1.4M $82.4K
Ending Cash (CF) $878.8K $293.2K $755.2K -$1.3M $185.1K
 
Levered Free Cash Flow -$84.2K -$56.2K -$1.9M -$3.2M -$550.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $6.3M -$5.1M -$19.2M -$23.1M
Depreciation & Amoritzation -- -- -- $2M $3.9M
Stock-Based Compensation -- -- $4.7M $1.7M $940.7K
Change in Accounts Receivable -- -- -- -$80.9K -$49.2K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$506.7K -$2.9M -$15.6M -$7.7M
 
Capital Expenditures -- -- $719.2K $378.6K $649.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$976.4K -$378.6K -$649.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $737.9K --
Cash From Financing -- -$123.8K $4.7M $15M $8.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$630.5K $843.6K -$909.6K $29.8K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$506.7K -$3.6M -$15.9M -$8.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.7M $3.9M -$8.3M -$15.8M -$5.2M
Depreciation & Amoritzation -- -- $449.6K $1.8M $3M
Stock-Based Compensation -- -- $4.7M $1.6M $708.3K
Change in Accounts Receivable -- -- $500 -$50.9K -$49.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.7M -$512K -$2.8M -$12.5M -$5.3M
 
Capital Expenditures -- -- $719.2K $216K $584.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$309.5M -- -$976.3K -$216K -$584.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $3.7M -- --
Long-Term Debt Repaid -- -- -- -$80K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $99K $858.3K --
Cash From Financing $312.1M -- $4.7M $11.2M $5.9M
 
Beginning Cash (CF) $3.6M $1.4M $244.4K $4.8M $359.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $979.9K -$512K $980.5K -$1.6M -$46.5K
Ending Cash (CF) $4.6M $911.7K $1.2M $3.2M $312.8K
 
Levered Free Cash Flow -$1.7M -$512K -$3.5M -$12.8M -$5.9M

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

GET BETTER TRADE IDEAS

Popular

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Is Palantir Stock Going to Crash?
Is Palantir Stock Going to Crash?

AI and data analytics major Palantir (NASDAQ:PLTR) has become something…

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
70
BNAI alert for Jan 26

Brand Engagement Network, Inc. [BNAI] is up 162.14% over the past day.

Buy
56
INTC alert for Jan 26

Intel Corp. [INTC] is down 5.28% over the past day.

Buy
64
BNR alert for Jan 26

Burning Rock Biotech Ltd. [BNR] is up 1.74% over the past day.

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

Show me the best stock