BWAY
BrainsWay Ltd.
$15.89
+$0.79(+5.23%)
46
Overall
25
Value
50
Tech
65
Quality
Market Cap
$596.09M
Volume
161.79K
52W Range
$5.01 - $17.35
Target Price
$16.00
Order:
Income Statement
| Metric | Trend | Chart | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||
| Total Revenue | $23.1M | $22.1M | $29.7M | $27.2M | $31.8M | $41.0M | $52.2M | ||
| Total Revenue | $23.1M | $22.1M | $29.7M | $27.2M | $31.8M | $41.0M | $52.2M | ||
| COST OF GOODS SOLD | |||||||||
| Cost of Revenue | $5.1M | $5.1M | $6.6M | $7.1M | $8.3M | $10.4M | $12.8M | ||
| GROSS PROFIT | |||||||||
| Gross Profit | $18.0M | $17.0M | $23.1M | $20.0M | $23.5M | $30.6M | $39.4M | ||
| OPERATING EXPENSES | |||||||||
| Operating Expenses | $27.9M | $22.1M | $29.5M | $32.7M | $28.4M | $29.2M | $35.1M | ||
| Research & Development | $7.9M | $5.8M | $6.4M | $7.7M | $6.7M | $7.2M | $9.6M | ||
| Research Expense | $7.9M | $5.8M | $6.4M | $7.7M | $6.7M | -- | -- | ||
| Selling, General & Administrative | $20.0M | $16.3M | $21.7M | $25.1M | $21.8M | $22.0M | $25.5M | ||
| Selling & Marketing Expenses | $13.3M | $11.6M | $15.9M | $18.2M | $16.5M | $16.2M | $18.9M | ||
| General & Administrative Expenses | $6.7M | $4.7M | $5.8M | $6.9M | $5.3M | $5.8M | $6.5M | ||
| Salaries & Wages | $-6.4M | $-6.5M | $-8.9M | $-10.3M | $17.2M | -- | -- | ||
| Depreciation & Amortization | $-39.0K | $-87.0K | $-107.0K | $-99.0K | $278.0K | -- | -- | ||
| Depreciation & Amortization | $-39.0K | $-87.0K | $-107.0K | $-99.0K | $278.0K | -- | -- | ||
| Other Operating Expenses | $-604.0K | $-383.0K | $1.4M | $-7.1M | $466.0K | -- | -- | ||
| OPERATING INCOME | |||||||||
| Operating income | $-9.9M | $-5.1M | $-6.4M | $-12.7M | $-5.0M | $1.4M | $4.3M | ||
| EBITDA | $-8.6M | $-3.5M | $-4.7M | $-11.5M | $-1.5M | $-422.0K | $11.5M | ||
| NON-OPERATING ITEMS | |||||||||
| Interest Expense (Non-Operating) | $-387.0K | $66.0K | $60.0K | $46.0K | $1.2M | $1.5M | $2.2M | ||
| Intinc | $237.0K | $549.0K | $255.0K | $1.1M | $2.2M | $-3.6M | $5.6M | ||
| Net Non-Operating Interest Income/Expense | $237.0K | $849.0K | $255.0K | $107.0K | $1.0M | $-5.1M | $3.4M | ||
| Other Income/Expense | $-257.0K | $-213.0K | $-101.0K | $-244.0K | $-61.0K | -- | -- | ||
| Other Special Charges | $257.0K | $213.0K | $101.0K | $10.0K | $-767.0K | -- | -- | ||
| SPECIAL ITEMS | |||||||||
| Special Income Charges | -- | -- | -- | -- | $-1.7M | -- | -- | ||
| PRE-TAX INCOME | |||||||||
| EBIT | $-10.3M | $-5.1M | $-6.4M | $-13.0M | $-2.8M | $-2.2M | $9.9M | ||
| Pre-Tax Income | $-9.9M | $-5.1M | $-6.4M | $-13.0M | $-3.9M | $-3.7M | $7.7M | ||
| INCOME TAX | |||||||||
| Tax Provision | $422.0K | $237.0K | $43.0K | $315.0K | $251.0K | $538.0K | $135.0K | ||
| NET INCOME | |||||||||
| Net Income | $-10.3M | $-5.4M | $-6.5M | $-13.3M | $-4.2M | $-4.2M | $7.6M | ||
| Net Income (Continuing Operations) | $-10.3M | $-5.4M | $-6.5M | $-13.3M | $-4.2M | $-4.2M | $7.6M | ||
| Net Income (Discontinued Operations) | $-10.3M | $-5.4M | $-6.5M | $-13.3M | $-4.2M | $-4.2M | $7.6M | ||
| Net Income (Common Stockholders) | $-10.3M | $-5.4M | $-6.5M | $-13.3M | $-4.2M | $-4.2M | $7.6M | ||
| Normalized Income | -- | -- | -- | -- | $-2.9M | $-3.7M | $7.6M | ||
| TOTALS | |||||||||
| Total Expenses | $33.0M | $27.2M | $36.1M | $39.9M | $36.7M | $39.6M | $47.9M | ||
| SHARE & EPS DATA | |||||||||
| Average Shares Outstanding | $10.3M | $11.2M | $15.6M | $16.5M | $16.6M | $17.0M | -- | ||
| Average Shares Outstanding (Diluted) | $10.3M | $11.2M | $15.6M | $16.5M | $16.6M | $17.4M | -- | ||
| Shares Outstanding | $88.9M | $89.0M | $131.6M | $33.1M | $40.0M | $18.8M | $39.2M | ||
| Basic EPS | $-1 | $-0.48 | -- | -- | $-0.26 | $0.18 | -- | ||
| Basic EPS (Continuing Operations) | $-1 | $-0.48 | -- | -- | $-0.26 | $0.18 | -- | ||
| Diluted EPS | $-1 | $-0.48 | -- | -- | $-0.26 | $0.10 | -- | ||
| Diluted EPS (Continuing Operations) | $-1 | $-0.48 | -- | -- | $-0.26 | $0.10 | -- | ||
| OTHER METRICS | |||||||||
| Acquisition Expense | $1.4M | -- | -- | -- | -- | -- | -- | ||
| Allowances For Construction | -- | -- | -- | $351.0K | -- | -- | -- | ||
| Commission Expenses | $-221.0K | $319.0K | $-392.0K | $-425.0K | $489.0K | -- | -- | ||
| Development Expense | -- | -- | $1.4M | -- | $343.0K | -- | -- | ||
| Fees | -- | $-319.0K | -- | -- | -- | -- | -- | ||
| Insurance And Claims | $1.4M | -- | -- | -- | -- | -- | -- | ||
| Other Costof Revenue | -- | -- | -- | -- | $8.3M | $10.4M | $12.8M | ||
| Other Gand A | $6.7M | $4.7M | $5.8M | $6.9M | $5.3M | $5.8M | $6.5M | ||
| Selling Expense | $13.3M | $11.3M | $15.9M | $18.2M | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | $1.7M | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BWAY | $15.89 | +5.2% | 161.79K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |