Financhill
Sell
39

BRN Quote, Financials, Valuation and Earnings

Last price:
$1.11
Seasonality move :
5.51%
Day range:
$1.10 - $1.16
52-week range:
$1.05 - $2.28
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.80x
P/B ratio:
2.02x
Volume:
57K
Avg. volume:
47.7K
1-year change:
-28.93%
Market cap:
$14.2M
Revenue:
$13.7M
EPS (TTM):
-$0.69
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.4M $27.3M $25M $17.6M $13.7M
Revenue Growth (YoY) -9.14% 66.41% -8.24% -29.71% -22.07%
 
Cost of Revenues $13.1M $16.8M $20.6M $14.8M $12.1M
Gross Profit $3.3M $10.4M $4.4M $2.8M $1.6M
Gross Profit Margin 20.16% 38.32% 17.77% 15.8% 11.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $8M $7M $5.6M --
Other Inc / (Exp) $9.6M $2.8M $1.4M -$1.8M --
Operating Expenses $7.3M $8.2M $6.9M $5.1M $6.9M
Operating Income -$4M $2.2M -$2.5M -$2.3M -$5.4M
 
Net Interest Expenses $13K $1K $2K -- $7K
EBT. Incl. Unusual Items $7.5M $6.5M -$864K -$3.7M -$7.1M
Earnings of Discontinued Ops. -- -- -- -$1.5M $12K
Income Tax Expense $332K $347K -$53K $213K $71K
Net Income to Company $7.2M $6.2M -$811K -$5.3M -$7.1M
 
Minority Interest in Earnings $950K $659K $150K $234K -$8K
Net Income to Common Excl Extra Items $7.2M $6.2M -$811K -$3.9M -$7.1M
 
Basic EPS (Cont. Ops) $0.73 $0.57 -$0.10 -$0.56 -$0.69
Diluted EPS (Cont. Ops) $0.73 $0.57 -$0.10 -$0.56 -$0.69
Weighted Average Basic Share $8.6M $9.7M $10M $10M $10.1M
Weighted Average Diluted Share $8.6M $9.7M $10M $10M $10.1M
 
EBITDA -$2.5M $5.8M $2.8M $3.6M -$1.4M
EBIT -$4M $2.2M -$2.5M -$2.3M -$5.4M
 
Revenue (Reported) $16.4M $27.3M $25M $17.6M $13.7M
Operating Income (Reported) -$4M $2.2M -$2.5M -$2.3M -$5.4M
Operating Income (Adjusted) -$4M $2.2M -$2.5M -$2.3M -$5.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.6M $8.4M $6.8M $3.7M $3M
Revenue Growth (YoY) 0.17% 81.71% -18.37% -45.51% -19.5%
 
Cost of Revenues $3.8M $5.7M $5.6M $3.3M $3M
Gross Profit $788K $2.7M $1.2M $380K -$44K
Gross Profit Margin 17.08% 32.2% 17.52% 10.19% -1.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $2.3M $1.3M $1.4M --
Other Inc / (Exp) $2.7M -$573K $95K -$536K --
Operating Expenses $1.7M $2.3M $1.3M $1.3M $1.7M
Operating Income -$960K $440K -$130K -$871K -$1.8M
 
Net Interest Expenses $7K -- $1K -- $2K
EBT. Incl. Unusual Items $1.7M -$133K -$36K -$1.4M -$2.5M
Earnings of Discontinued Ops. -- -- -- -$452K --
Income Tax Expense $44K $22K $34K $26K -$64K
Net Income to Company $1.7M -$155K -$70K -$405K -$11.8M
 
Minority Interest in Earnings $153K -$12K $26K -$2K -$3K
Net Income to Common Excl Extra Items $1.7M -$155K -$70K -$1.4M -$2.4M
 
Basic EPS (Cont. Ops) $0.16 -$0.01 -$0.01 -$0.19 -$0.24
Diluted EPS (Cont. Ops) $0.16 -$0.01 -$0.01 -$0.19 -$0.24
Weighted Average Basic Share $9.4M $10M $10M $10M $10.1M
Weighted Average Diluted Share $9.4M $10M $10M $10M $10.1M
 
EBITDA -$587K $1.5M $1.7M $217K -$933K
EBIT -$960K $440K -$130K -$871K -$1.8M
 
Revenue (Reported) $4.6M $8.4M $6.8M $3.7M $3M
Operating Income (Reported) -$960K $440K -$130K -$871K -$1.8M
Operating Income (Adjusted) -$960K $440K -$130K -$871K -$1.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.4M $27.3M $25M $18.6M $14.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.1M $16.8M $20.6M $16M $12.9M
Gross Profit $3.3M $10.4M $4.4M $2.5M $1.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $8M $7M $5.6M $5.3M
Other Inc / (Exp) $9.6M $2.8M $1.4M -$1.8M --
Operating Expenses $7.3M $8.2M $7M $5.2M $7.1M
Operating Income -$4M $2.2M -$2.5M -$2.6M -$5.7M
 
Net Interest Expenses $13K $1K $2K $2K $7K
EBT. Incl. Unusual Items $7.5M $6.5M -$864K -$4M -$7.4M
Earnings of Discontinued Ops. -- -- -- -$1.1M $331K
Income Tax Expense $332K $347K -$53K $213K $71K
Net Income to Company $7.2M $6.2M -$811K -$5.3M -$7.1M
 
Minority Interest in Earnings $950K $659K $150K $234K -$8K
Net Income to Common Excl Extra Items $7.2M $6.2M -$811K -$4.2M -$7.4M
 
Basic EPS (Cont. Ops) $0.72 $0.57 -$0.10 -$0.56 -$0.69
Diluted EPS (Cont. Ops) $0.72 $0.57 -$0.10 -$0.56 -$0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.5M $5.8M $2.7M $3.1M -$1.7M
EBIT -$4M $2.2M -$2.5M -$2.6M -$5.7M
 
Revenue (Reported) $16.4M $27.3M $25M $18.6M $14.2M
Operating Income (Reported) -$4M $2.2M -$2.5M -$2.6M -$5.7M
Operating Income (Adjusted) -$4M $2.2M -$2.5M -$2.6M -$5.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $27.3M $25M $18.6M $14.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.8M $20.6M $16M $12.9M --
Gross Profit $10.4M $4.4M $2.5M $1.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8M $7M $5.6M $5.3M --
Other Inc / (Exp) $2.8M $1.4M -$1.8M -$1M --
Operating Expenses $8.2M $7M $5.2M $7.1M --
Operating Income $2.2M -$2.5M -$2.6M -$5.7M --
 
Net Interest Expenses $1K $2K $2K $7K --
EBT. Incl. Unusual Items $6.5M -$864K -$4M -$7.4M --
Earnings of Discontinued Ops. -- -- -$1.1M $331K --
Income Tax Expense $347K -$53K $213K $71K --
Net Income to Company $6.2M -$811K -$5.3M -$7.1M --
 
Minority Interest in Earnings $659K $150K $234K -$8K --
Net Income to Common Excl Extra Items $6.2M -$811K -$4.2M -$7.4M --
 
Basic EPS (Cont. Ops) $0.57 -$0.10 -$0.56 -$0.69 --
Diluted EPS (Cont. Ops) $0.57 -$0.10 -$0.56 -$0.69 --
Weighted Average Basic Share $38.9M $39.9M $40.1M $40.2M --
Weighted Average Diluted Share $38.9M $39.9M $40.1M $40.2M --
 
EBITDA $5.8M $2.7M $3.1M -$1.7M --
EBIT $2.2M -$2.5M -$2.6M -$5.7M --
 
Revenue (Reported) $27.3M $25M $18.6M $14.2M --
Operating Income (Reported) $2.2M -$2.5M -$2.6M -$5.7M --
Operating Income (Adjusted) $2.2M -$2.5M -$2.6M -$5.7M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $11.3M $12.8M $2.8M $4.3M $2.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.7M $4.9M $4.2M $2.2M $1.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5M $2.9M $3M $1.5M --
Total Current Assets $18M $20.1M $9.1M $8.9M $5.2M
 
Property Plant And Equipment $4.2M $13.7M $21.9M $16.6M $9.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $24.4M $39.9M $40.2M $35.3M $24.6M
 
Accounts Payable $1.4M $1.5M $881K $1.8M $2.2M
Accrued Expenses $2.1M $3.2M $2.8M $4.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $619K $1.9M $609K $301K --
Total Current Liabilities $5.9M $8.9M $6.6M $7.8M $4.7M
 
Long-Term Debt $227K $161K $47K $7K $93K
Capital Leases -- -- -- -- --
Total Liabilities $14.9M $20.8M $21.5M $22.3M $17.6M
 
Common Stock $4.8M $5.1M $5.1M $5.1M $5.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $9.5M $19.1M $18.7M $13M $7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8K $20K $13K $22K $14K
Total Equity $9.5M $19.2M $18.8M $13.1M $7M
 
Total Liabilities and Equity $24.4M $39.9M $40.2M $35.3M $24.6M
Cash and Short Terms $11.3M $12.8M $2.8M $4.3M $2.9M
Total Debt $227K $161K $47K $7K $93K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $11.3M $12.8M $2.8M $4.3M $2.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.7M $4.9M $4.2M $2.2M $1.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5M $2.9M $3M $1.5M --
Total Current Assets $18M $20.1M $9.1M $8.9M $5.2M
 
Property Plant And Equipment $4.2M $13.7M $21.9M $16.6M $9.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $24.4M $39.9M $40.2M $35.3M $24.6M
 
Accounts Payable $1.4M $1.5M $881K $1.8M $2.2M
Accrued Expenses $2.1M $3.2M $2.8M $4.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $619K $1.9M $609K $301K --
Total Current Liabilities $5.9M $8.9M $6.6M $7.8M $4.7M
 
Long-Term Debt $227K $161K $47K $7K $93K
Capital Leases -- -- -- -- --
Total Liabilities $14.9M $20.8M $21.5M $22.3M $17.6M
 
Common Stock $4.8M $5.1M $5.1M $5.1M $5.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8K $20K $13K $22K $14K
Total Equity $9.5M $19.2M $18.8M $13.1M $7M
 
Total Liabilities and Equity $24.4M $39.9M $40.2M $35.3M $24.6M
Cash and Short Terms $11.3M $12.8M $2.8M $4.3M $2.9M
Total Debt $227K $161K $47K $7K $93K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.2M $6.2M -$811K -$5.3M -$7.1M
Depreciation & Amoritzation $1.5M $3.5M $5.3M $5.9M $4M
Stock-Based Compensation $643K $657K $263K $208K $372K
Change in Accounts Receivable -$357K -$1.7M $1.1M $607K $197K
Change in Inventories -- -- -- -- --
Cash From Operations $2.5M $7.5M $2.2M $4.7M -$1.9M
 
Capital Expenditures $1.9M $10.2M $11.6M $3.5M $3.1M
Cash Acquisitions -- -- -- $185K --
Cash From Investing $2M -$7.3M -$11.4M -$2.8M $773K
 
Dividends Paid (Ex Special Dividend) -- $149K $599K -- --
Special Dividend Paid
Long-Term Debt Issued $47K -- -- -- --
Long-Term Debt Repaid -- -- -$30K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$647K -$157K -$226K --
Cash From Financing $2.2M $1.6M -$786K -$226K -$418K
 
Beginning Cash (CF) $11.3M $12.8M $2.8M $4.3M $2.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M $1.5M -$10M $1.7M -$1.6M
Ending Cash (CF) $18M $14.1M -$7.1M $6M $1.2M
 
Levered Free Cash Flow $546K -$2.7M -$9.5M $1.2M -$4.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7M -$155K -$70K -$405K -$11.8M
Depreciation & Amoritzation $373K $1.1M $1.8M $1.1M $855K
Stock-Based Compensation $254K $116K $85K $55K $225K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M $1.6M $1.8M $1.2M -$860K
 
Capital Expenditures $654K $2.1M $1.3M $1.1M $120K
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.7M -$1M -$1.3M -$1.1M $2.7M
 
Dividends Paid (Ex Special Dividend) -- $149K $150K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$83K -$18K -$29K -- --
Cash From Financing $1.4M -$167K -$209K -- -$108K
 
Beginning Cash (CF) $11.3M $12.8M $2.8M $4.3M $2.9M
Foreign Exchange Rate Adjustment -$38K -$176K -$14K $41K -$20K
Additions / Reductions $1.8M $230K $258K $112K $1.7M
Ending Cash (CF) $13M $12.9M $3.1M $4.4M $4.6M
 
Levered Free Cash Flow -$1.9M -$481K $481K $92K -$980K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $7.2M $6.2M -$811K -$5.3M -$7.1M
Depreciation & Amoritzation $1.5M $3.5M $5.3M $5.9M $4M
Stock-Based Compensation $643K $657K $263K $208K $372K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.5M $7.5M $2.2M $4.7M -$1.9M
 
Capital Expenditures $1.9M $10.2M $11.6M $3.5M $3.1M
Cash Acquisitions -- -- -- $185K --
Cash From Investing $2M -$7.3M -$11.4M -$2.8M $773K
 
Dividends Paid (Ex Special Dividend) -- $149K $599K -- --
Special Dividend Paid
Long-Term Debt Issued $47K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$647K -$157K -$226K --
Cash From Financing $2.2M $1.6M -$786K -$226K -$418K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M $1.5M -$10M $1.7M -$1.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $546K -$2.7M -$9.5M $1.2M -$4.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $6.2M -$811K -$5.3M -$7.1M --
Depreciation & Amoritzation $3.5M $5.3M $5.9M $4M --
Stock-Based Compensation $657K $263K $208K $372K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.5M $2.2M $4.7M -$1.9M --
 
Capital Expenditures $10.2M $11.6M $3.5M $3.1M --
Cash Acquisitions -- -- $185K -- --
Cash From Investing -$7.3M -$11.4M -$2.8M $773K --
 
Dividends Paid (Ex Special Dividend) $149K $599K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$647K -$157K -$226K -$15K --
Cash From Financing $1.6M -$786K -$226K -$418K --
 
Beginning Cash (CF) $47.1M $17.9M $15.6M $7.4M --
Foreign Exchange Rate Adjustment -$214K $49K $23K -$106K --
Additions / Reductions $1.5M -$10M $1.7M -$1.6M --
Ending Cash (CF) $48.5M $8M $17.3M $5.7M --
 
Levered Free Cash Flow -$2.7M -$9.5M $1.2M -$4.9M --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock