Financhill
Sell
48

BNR Quote, Financials, Valuation and Earnings

Last price:
$19.73
Seasonality move :
5.23%
Day range:
$19.50 - $21.17
52-week range:
$2.18 - $23.59
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.85x
P/B ratio:
3.32x
Volume:
43K
Avg. volume:
53.9K
1-year change:
187.77%
Market cap:
$215.3M
Revenue:
$71.7M
EPS (TTM):
-$1.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $62.3M $78.7M $83.6M $75.9M $71.7M
Revenue Growth (YoY) 12.76% 26.43% 6.22% -9.31% -5.51%
 
Cost of Revenues $16.8M $22.3M $27.2M $24.6M $21.3M
Gross Profit $45.5M $56.5M $56.4M $51.3M $50.4M
Gross Profit Margin 73.02% 71.7% 67.47% 67.59% 70.26%
 
R&D Expenses $38.2M $57M $62.7M $49M $32.3M
Selling, General & Admin $67M $123M $139.4M $96.8M $62.9M
Other Inc / (Exp) -$33.5K -$101.5K $253.2K $9.1K -$4.3M
Operating Expenses $105.2M $180.1M $202M $145.7M $95.2M
Operating Income -$59.7M -$123.6M -$145.6M -$94.5M -$44.8M
 
Net Interest Expenses $96.6K $238.2K -- -- --
EBT. Incl. Unusual Items -$59M -$123.4M -$143.9M -$91.9M -$47.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $139.4K $294.8K $337K $817.7K
Net Income to Company -$59M -$123.5M -$144.2M -$92.3M -$48.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$59M -$123.5M -$144.2M -$92.3M -$48.2M
 
Basic EPS (Cont. Ops) -$9.96 -$11.85 -$13.88 -$9.01 -$4.68
Diluted EPS (Cont. Ops) -$9.96 -$11.85 -$13.88 -$9.01 -$4.68
Weighted Average Basic Share $6.9M $10.4M $10.4M $10.2M $10.3M
Weighted Average Diluted Share $6.9M $10.4M $10.4M $10.2M $10.3M
 
EBITDA -$54.9M -$116.2M -$127.2M -$75.6M -$37.5M
EBIT -$59.7M -$123.6M -$145.6M -$94.5M -$44.8M
 
Revenue (Reported) $62.3M $78.7M $83.6M $75.9M $71.7M
Operating Income (Reported) -$59.7M -$123.6M -$145.6M -$94.5M -$44.8M
Operating Income (Adjusted) -$59.7M -$123.6M -$145.6M -$94.5M -$44.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.6M $22.6M $17.6M $17.9M $18.4M
Revenue Growth (YoY) 9.31% 15.28% -21.98% 1.96% 2.46%
 
Cost of Revenues $5.4M $6.7M $5.7M $5.1M $4.6M
Gross Profit $14.2M $15.8M $11.9M $12.8M $13.8M
Gross Profit Margin 72.34% 70.23% 67.35% 71.4% 75.1%
 
R&D Expenses $10.8M $16M $11.6M $6.9M $5.8M
Selling, General & Admin $29.8M $34.1M $25M $11.3M $10.3M
Other Inc / (Exp) $61.8K $167.6K $36.8K -$17.9K --
Operating Expenses $40.6M $50.1M $36.5M $18.2M $16.1M
Operating Income -$26.4M -$34.2M -$24.7M -$5.4M -$2.3M
 
Net Interest Expenses $56.7K -- -- -- $2.1K
EBT. Incl. Unusual Items -$26.3M -$33.8M -$24.1M -$5M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65.5K -- $62.1K $28K $29.6K
Net Income to Company $58.1M -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.4M -$33.8M -$24.1M -$5M -$2.3M
 
Basic EPS (Cont. Ops) -$2.53 -$3.25 -$2.36 -$0.48 -$0.22
Diluted EPS (Cont. Ops) -$2.53 -$3.25 -$2.36 -$0.48 -$0.22
Weighted Average Basic Share $10.4M $10.4M $10.2M $10.3M $10.8M
Weighted Average Diluted Share $10.4M $10.4M $10.2M $10.3M $10.8M
 
EBITDA -- -$33M -$23.4M -$4.6M -$2M
EBIT -$26.4M -$34.2M -$24.7M -$5.4M -$2.3M
 
Revenue (Reported) $19.6M $22.6M $17.6M $17.9M $18.4M
Operating Income (Reported) -$26.4M -$34.2M -$24.7M -$5.4M -$2.3M
Operating Income (Adjusted) -$26.4M -$34.2M -$24.7M -$5.4M -$2.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $75.6M $86.7M $79.3M $70.9M $74.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.6M $28.1M $24.4M $36.9M $20.2M
Gross Profit $55M $58.6M $54.8M $34M $54.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $52M $66.4M $53.2M $35.1M $25.5M
Selling, General & Admin $110.6M $147.5M $103.8M $74.9M $41.5M
Other Inc / (Exp) -$201.5K $33.5K $100K $16.4K --
Operating Expenses $162.7M $213.8M $156.9M $95.3M $67M
Operating Income -$107.7M -$155.2M -$102.1M -$61.3M -$12.4M
 
Net Interest Expenses $321.3K $19.1K -- -- $2.1K
EBT. Incl. Unusual Items -$107.6M -$154M -$99.8M -$59M -$16M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $317.3K -$167.3K $454.3K $227.5K $833.3K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$108M -$153.9M -$100.3M -$59.3M -$16.8M
 
Basic EPS (Cont. Ops) -$10.38 -$14.73 -$9.80 -$5.78 -$1.61
Diluted EPS (Cont. Ops) -$10.38 -$14.73 -$9.80 -$5.78 -$1.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$107.2M -$154.7M -$97M -$43.8M -$6.8M
EBIT -$107.7M -$155.2M -$102.1M -$61.3M -$12.4M
 
Revenue (Reported) $75.6M $86.7M $79.3M $70.9M $74.7M
Operating Income (Reported) -$107.7M -$155.2M -$102.1M -$61.3M -$12.4M
Operating Income (Adjusted) -$107.7M -$155.2M -$102.1M -$61.3M -$12.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55.7M $63.7M $59.3M $54.1M $57.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.7M $21.6M $18.7M $16.2M $15.1M
Gross Profit $40M $42.1M $40.6M $37.9M $42.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.5M $48.7M $39M $25M $18.2M
Selling, General & Admin $84.8M $109.2M $73.2M $51.2M $29.8M
Other Inc / (Exp) $69.1K $205.8K $60.5K $66K -$93.2K
Operating Expenses $124.3M $157.9M $112.1M $76.2M $48.1M
Operating Income -$84.3M -$115.8M -$71.6M -$38.2M -$5.9M
 
Net Interest Expenses $222.9K $4.4K -- -- $2.1K
EBT. Incl. Unusual Items -$84M -$114.6M -$69.7M -$36.7M -$5.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $317.3K $12.7K $187.2K $79.2K $94.1K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.3M -$114.6M -$69.9M -$36.8M -$5.5M
 
Basic EPS (Cont. Ops) -$8.10 -$10.97 -$6.83 -$3.59 -$0.51
Diluted EPS (Cont. Ops) -$8.10 -$10.97 -$6.83 -$3.59 -$0.51
Weighted Average Basic Share $31.2M $31.3M $30.7M $30.8M $32.3M
Weighted Average Diluted Share $31.2M $31.3M $30.7M $30.8M $32.3M
 
EBITDA -- -$71.9M -$67.7M -$35.5M -$4.9M
EBIT -$84.3M -$115.8M -$71.6M -$38.2M -$5.9M
 
Revenue (Reported) $55.7M $63.7M $59.3M $54.1M $57.2M
Operating Income (Reported) -$84.3M -$115.8M -$71.6M -$38.2M -$5.9M
Operating Income (Adjusted) -$84.3M -$115.8M -$71.6M -$38.2M -$5.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $349.8M $235.8M $133.1M $86.7M $71.5M
Short Term Investments $55.4M $10M -- -- --
Accounts Receivable, Net $16.9M $21.1M $21.8M $21.1M $22.7M
Inventory $10.4M $19.3M $18.7M $9.7M $8.6M
Prepaid Expenses $2.3M $4.8M $3M $2.2M $1.6M
Other Current Assets $172.2K $136K $1.5M $394.7K $54.1K
Total Current Assets $385.9M $285.7M $181.1M $124.7M $106.4M
 
Property Plant And Equipment $17M $63.8M $43.2M $20.3M $13.7M
Long-Term Investments $216.7K $142.8K $833.6K $797.6K --
Goodwill -- -- -- -- --
Other Intangibles $529.1K $808K $287.9K $136K $57.7K
Other Long-Term Assets $3.5M $7.1M $3M $717.8K $1.1M
Total Assets $407.2M $357.5M $228.4M $146.6M $121.3M
 
Accounts Payable $5.4M $9.9M $7.3M $2.5M $4.6M
Accrued Expenses $11M $16.8M $15.1M $9.2M $7.8M
Current Portion Of Long-Term Debt $5.7M $371.8K -- -- --
Current Portion Of Capital Lease Obligations $737.2K $5.5M $5.4M $1.2M $3.4M
Other Current Liabilities $729.3K $2.1M $2.8M $2.7M $2.5M
Total Current Liabilities $36.9M $58.4M $59.2M $37.1M $36.5M
 
Long-Term Debt -- $7.7M $1.9M $520.3K $3.8M
Capital Leases -- -- -- -- --
Total Liabilities $37M $68M $61.7M $38.3M $41.7M
 
Common Stock $20.9K $21.5K $19.9K $19.3K $19.9K
Other Common Equity Adj -$25.7M -$32.5M -$24M -$22.8M -$21.7M
Common Equity $309M $241.8M $138.5M $90M $66.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $370.2M $289.5M $166.6M $108.3M $79.6M
 
Total Liabilities and Equity $407.2M $357.5M $228.4M $146.6M $121.3M
Cash and Short Terms $349.8M $235.8M $133.1M $86.7M $71.5M
Total Debt $6M $7.7M $1.9M $520.3K $3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $260.8M $143M $87.2M $71M $65.6M
Short Term Investments $5.5M -- -- -- --
Accounts Receivable, Net $20.1M $21M $27.3M $27M $27.7M
Inventory $17.9M $21.2M $11.8M $9.5M $7.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $6.1M $4.4M --
Total Current Assets $308.4M $191M $132.4M $111.9M $103.9M
 
Property Plant And Equipment $59.3M $48.9M $24.9M $27M $9.3M
Long-Term Investments $152K $795.9K $751.9K $34.6K --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.9M $3M $1.5M $1.4M --
Total Assets $375.5M $244.1M $159.7M $140.4M $114.1M
 
Accounts Payable $7.6M $10M $3.3M $3.6M $4.8M
Accrued Expenses $14.1M $11.6M $15.3M $13.4M --
Current Portion Of Long-Term Debt $1.1M -- -- -- --
Current Portion Of Capital Lease Obligations $5.6M $5.4M $1.9M $4M --
Other Current Liabilities -- $358.8K -- -- --
Total Current Liabilities $47.6M $51.2M $40.4M $36.8M $33M
 
Long-Term Debt $8.9M $3.2M $699.6K $10.4M $2.3M
Capital Leases -- -- -- -- --
Total Liabilities $56.5M $61M $41.6M $48M $36.9M
 
Common Stock $21.2K $19.5K $18.8K $19.8K $19.8K
Other Common Equity Adj -$28.2M -$22.4M -$21.7M -$23.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $319M $183.2M $118.1M $92.4M $77.2M
 
Total Liabilities and Equity $375.5M $244.1M $159.7M $140.4M $114.1M
Cash and Short Terms $260.8M $143M $87.2M $71M $65.6M
Total Debt $9M $3.2M $699.6K $10.4M $2.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$59M -$123.5M -$144.2M -$92.3M -$48.2M
Depreciation & Amoritzation $4.8M $7.4M $18.4M $18.8M $7.3M
Stock-Based Compensation $25.1M $43.8M $48.5M $36.8M $21.6M
Change in Accounts Receivable $5.4M -$7.7M -$6.3M -$2.3M -$3.7M
Change in Inventories -$1.4M -$10.4M -$3.2M $8.1M $348.5K
Cash From Operations -$10.7M -$74.1M -$67.8M -$36.1M -$12.8M
 
Capital Expenditures $11.5M $33.1M $10.5M $1.3M $830.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.8M $12.7M -$1.1M -$1.3M -$613K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.4M -- -- -- --
Long-Term Debt Repaid -$6.3M -$6.9M -$352.8K -- --
Repurchase of Common Stock $507.1K $662.1K $10.7M $984.8K $10K
Other Financing Activities $101.6K -- -- -- --
Cash From Financing $313.8M -$8.2M -$12.8M -$6.9M -$10K
 
Beginning Cash (CF) $294.4M $225.8M $133.1M $86.7M $71.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $264.7M -$75.4M -$76.3M -$43.8M -$12.9M
Ending Cash (CF) $536.5M $144.7M $62.2M $43.5M $59.1M
 
Levered Free Cash Flow -$22.2M -$107.2M -$78.3M -$37.4M -$13.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $58.1M -- -- -- --
Depreciation & Amoritzation -$3.4M -- -- -- --
Stock-Based Compensation -$26M -- -- -- --
Change in Accounts Receivable $2M -- -- -- --
Change in Inventories $8.6M -- -- -- --
Cash From Operations -$20.6M -$20M -$6.3M -$4.1M $2.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.2M -$3.1M -$267.9K -$134.2K -$381.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $1.1M -- -- -- --
Repurchase of Common Stock $660.9K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.1M -$231.1K -$6.5M $300 $1.7K
 
Beginning Cash (CF) $255.3M $143M $87.2M $71M $65.6M
Foreign Exchange Rate Adjustment $762.8K $2.9M -$193.5K -$488.7K -$234.4K
Additions / Reductions -$36.1M -$20.4M -$13.3M -$4.7M $1.6M
Ending Cash (CF) $220M $125.4M $73.7M $65.8M $67M
 
Levered Free Cash Flow -$20.6M -$20M -$6.3M -$4.1M $2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $43.7M -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$69.5M -$76.8M -$42.8M -$9.1M -$4.7M
 
Capital Expenditures $5.4M -- -- $180.7K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $17.5M -$10.7M -$2M -$314.1K -$683K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $6.9M -$12.7M -$7.9M -$229.2K $266.8K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$58.5M -$97.4M -$52.8M -$9.6M -$4.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$75M -$76.8M -$42.8M -$9.1M -$4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$56.4M -$59.1M -$34.1M -$7.1M -$7.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $23M -$369.2K -$1.3M -$277.4K -$564.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$7.1M -$11.6M -$6.7M -$10K $277.1K
 
Beginning Cash (CF) $869.1M $516.2M $305M $223.6M $197.7M
Foreign Exchange Rate Adjustment -$1.9M $6.5M $1M $508.7K -$225.9K
Additions / Reductions -$42.5M -$64.6M -$41M -$6.9M -$7.6M
Ending Cash (CF) $824.6M $458.1M $265M $217.2M $189.8M
 
Levered Free Cash Flow -$56.4M -$59.1M -$34.1M -$7.1M -$7.1M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 28.81% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 43.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.97% over the past day.

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

Show me the best stock