Financhill
Sell
24

BNRG Quote, Financials, Valuation and Earnings

Last price:
$0.55
Seasonality move :
-35.93%
Day range:
$0.53 - $0.62
52-week range:
$0.45 - $10.70
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.82x
P/B ratio:
22.01x
Volume:
769.1K
Avg. volume:
681.7K
1-year change:
-94.81%
Market cap:
$2.1M
Revenue:
--
EPS (TTM):
-$1.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $395K $1.5M $621K --
Revenue Growth (YoY) -100% -- 284.81% -59.15% -100%
 
Cost of Revenues $839.8K $4.1M $2.7M $1.8M $1.3M
Gross Profit -$839.8K -$3.7M -$1.2M -$1.2M -$1.3M
Gross Profit Margin -- -925.57% -75.92% -194.53% --
 
R&D Expenses $5.3M $5M $4.5M $3.2M $3.4M
Selling, General & Admin $1.8M $3.3M $5.6M $5.8M $5.8M
Other Inc / (Exp) -$3.8M -$435K -$316K $142K $4.1M
Operating Expenses $6.9M $8.3M $9.8M $8.8M $9M
Operating Income -$7.7M -$12M -$11M -$10M -$10.3M
 
Net Interest Expenses $371.6K $269K $109K $112K $268K
EBT. Incl. Unusual Items -$9.5M -$10.3M -$11.1M -$9.6M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.5M -$10.3M -$11.1M -$9.6M -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.5M -$10.3M -$11.1M -$9.6M -$6.8M
 
Basic EPS (Cont. Ops) -$1.19 -$1.73 -$379.14 -$4.94 -$6.47
Diluted EPS (Cont. Ops) -$1.19 -$1.88 -$379.14 -$4.94 -$6.47
Weighted Average Basic Share $8M $6M $29.3K $2M $5.2M
Weighted Average Diluted Share $8M $6.1M $29.3K $2M $5.2M
 
EBITDA -$7M -$11.2M -$10.2M -$9.7M -$10M
EBIT -$7.7M -$12M -$11M -$10M -$10.3M
 
Revenue (Reported) -- $395K $1.5M $621K --
Operating Income (Reported) -$7.7M -$12M -$11M -$10M -$10.3M
Operating Income (Adjusted) -$7.7M -$12M -$11M -$10M -$10.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $65K -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $700K $696K --
Gross Profit -- -- -- -$696K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $952K $1.2M --
Selling, General & Admin -- -- -- $1.5M --
Other Inc / (Exp) -- -- -- -$287K --
Operating Expenses -- -- $1.7M $2.7M --
Operating Income -- -- -$2.3M -$3.3M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -$4.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -$3.6M -$4.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$3.6M -$4.3M --
 
Basic EPS (Cont. Ops) -- -- -$0.30 -$14.83 --
Diluted EPS (Cont. Ops) -- -- -- -$14.83 --
Weighted Average Basic Share -- -- $13.7M $293K --
Weighted Average Diluted Share -- -- $13.7M $293K --
 
EBITDA -- -- -$3.9M -$3.2M --
EBIT -- -- -- -$3.3M --
 
Revenue (Reported) -- -- $65K -- --
Operating Income (Reported) -- -- -$2.3M -$3.3M --
Operating Income (Adjusted) -- -- -- -$3.3M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $285.2K $1.6M $865.2K $580K $387K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M -- $3.6M $1.8M $2.8M
Gross Profit -$2.4M -- -$2.7M -$1.2M -$2.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.9M -- $4.3M $3.5M $4M
Selling, General & Admin -- -- -- -- $5.5M
Other Inc / (Exp) -- -- -- $4.3M --
Operating Expenses $8.6M -- $8.3M $9.4M $9.4M
Operating Income -$11M -- -$11M -$10.7M -$11.8M
 
Net Interest Expenses $949.2K -- $212.2K $171K $399K
EBT. Incl. Unusual Items -$13.6M -- -$10.5M -$6.9M -$12.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$13.7M -- -$10.5M -$6.9M -$12.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.6M -- -$10.5M -$6.9M -$12.6M
 
Basic EPS (Cont. Ops) -$29.99 -- -$161.94 -$153.17 -$8.01
Diluted EPS (Cont. Ops) -$29.99 -- -$161.94 -$153.17 -$8.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$10.4M -- -$10.6M -$10.4M -$11.2M
EBIT -$11M -- -$11M -$10.7M -$11.8M
 
Revenue (Reported) $285.2K $1.6M $865.2K $580K $387K
Operating Income (Reported) -$11M -- -$11M -$10.7M -$11.8M
Operating Income (Adjusted) -$11M -- -$11M -$10.7M -$11.8M
Period Ending 2022-01-23 2023-01-23 2024-01-23 2025-01-23
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.3M $8.3M $6.5M $3.2M $4.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $495.2K $162K $657K $278K --
Inventory $226.7K $95K $935K $607K $1.6M
Prepaid Expenses -- -- $164K $215K $322K
Other Current Assets -- -- -- -- --
Total Current Assets $3.6M $9.1M $8.7M $4.6M $6.3M
 
Property Plant And Equipment $5.2M $5.3M $3.4M $5.7M $5.5M
Long-Term Investments $171.6K $179K $85K $85K $160K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $179K $325K $318K $86K
Total Assets $9M $14.6M $12.5M $10.6M $11.9M
 
Accounts Payable $241.7K $264K $246K $321K $276K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $954K $606K $611K $501K
Other Current Liabilities -- $41K $11K $9K $16K
Total Current Liabilities $3.5M $4.2M $2.6M $2.7M $2.8M
 
Long-Term Debt $4.5M $2.4M $5.2M $5M $4.3M
Capital Leases -- -- -- -- --
Total Liabilities $9.3M $6.8M $7.8M $7.7M $7.4M
 
Common Stock $69.1K $79K $88K $124K $124K
Other Common Equity Adj -- $55.4M -- -- --
Common Equity -$306.1K $5.5M $4.6M $2.9M $22.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$306.2K $5.5M $4.6M $2.9M $4.5M
 
Total Liabilities and Equity $9M $12.4M $12.5M $10.6M $11.9M
Cash and Short Terms $2.3M $8.3M $6.5M $3.2M $4.1M
Total Debt $5.1M $3.4M $5.4M $5.2M $4.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents -- $9.2M $6.4M $7M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $761K $1M -- --
Inventory -- $327K $596K $625K --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- $11.5M $8.7M $8.2M --
 
Property Plant And Equipment -- $3M $5.1M $5.7M --
Long-Term Investments -- $199K $462K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $159K $462K $81K --
Total Assets -- $14.7M $14.3M $13.9M --
 
Accounts Payable -- $71K $556K $172K --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $566K $622K $544K --
Other Current Liabilities -- -- $356K -- --
Total Current Liabilities -- $2.9M $2.8M $2.8M --
 
Long-Term Debt -- $2.9M $6.6M $4.3M --
Capital Leases -- -- -- -- --
Total Liabilities -- $5.8M $9.4M $7.4M --
 
Common Stock -- $88K $119K $124K --
Other Common Equity Adj -- $56.1M $57.6M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $8.9M $4.9M $6.5M --
 
Total Liabilities and Equity -- $14.7M $14.3M $13.9M --
Cash and Short Terms -- $9.2M $6.4M $7M --
Total Debt -- -- $7.6M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.5M -$10.3M -$11.1M -$9.6M -$6.8M
Depreciation & Amoritzation $676.6K $721K $239K $120K $228K
Stock-Based Compensation $136.4K $507K $1.5M $1.8M $1.4M
Change in Accounts Receivable -$674.6K -$98K -$610K $456K $141K
Change in Inventories $94.5K $507K -$892K $295K -$961K
Cash From Operations -$3.5M -$8M -$11.7M -$6.9M -$9.5M
 
Capital Expenditures $438.5K $240K $1.5M $2.7M $343K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$358.8K -$240K -$1.4M -$2.6M -$422K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $874K -- $4M -- $3.2M
Long-Term Debt Repaid -$3.1M -$965K -$5K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$297K -$176K -$939K
Cash From Financing $5.7M $14.2M $11.2M $6.4M $10.9M
 
Beginning Cash (CF) $2.3M $8.3M $6.5M $3.2M $4.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M $6M -$1.8M -$3.3M $913K
Ending Cash (CF) $4.1M $14.4M $4.9M -$264K $4.9M
 
Levered Free Cash Flow -$4M -$8.3M -$13.2M -$9.6M -$9.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -$3.6M -$4.2M --
Depreciation & Amoritzation -- -- -$252K -$335.2K --
Stock-Based Compensation -- -- $40K $277K --
Change in Accounts Receivable -- -- $8K $597.6K --
Change in Inventories -- -- $114K -$245.1K --
Cash From Operations -- -- -$2.7M -$3.3M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$44K -$956.2K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $305K --
Long-Term Debt Repaid -- -- $396K $430K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$40K -$571K --
Cash From Financing -- -- $7.6M $370.7K --
 
Beginning Cash (CF) -- -- $3.4M $6.5M --
Foreign Exchange Rate Adjustment -- -- -- $1M --
Additions / Reductions -- -- $4.8M -$2.9M --
Ending Cash (CF) -- -- $8.3M $4.7M --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$13.7M -- -$10.5M -$6.9M -$12.6M
Depreciation & Amoritzation $631.8K -- $376.5K $121K $455K
Stock-Based Compensation $251.8K -- $1.5M $2.3M $983K
Change in Accounts Receivable -$674.9K -- -$599.4K -$166K -$200K
Change in Inventories -- -- $915.8K $283K -$612K
Cash From Operations -$6.5M -$9.6M -$7.4M -$7.4M -$10.9M
 
Capital Expenditures $460.4K -- $2.2M $2.3M $192K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$376.5K -- -$2.2M -$2.3M -$310K
 
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 $11.1M -- $13.2M $14M $6.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.2M -- $3.4M $4M -$4.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7M -- -$9.6M -$9.8M -$11.1M
Period Ending 2022-01-23 2023-01-23 2024-01-23 2025-01-23
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

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

Sell
48
Is GOOGL Stock a Buy?

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

Alerts

Sell
39
RGC alert for Jan 23

Regencell Bioscience Holdings Ltd. [RGC] is up 40.39% over the past day.

Buy
70
BNR alert for Jan 23

Burning Rock Biotech Ltd. [BNR] is up 33.29% over the past day.

Buy
76
HYMC alert for Jan 23

Hycroft Mining Holding Corp. [HYMC] is up 17.39% over the past day.

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

Show me the best stock