Financhill
Sell
50

BMRA Quote, Financials, Valuation and Earnings

Last price:
$0.63
Seasonality move :
10%
Day range:
$0.66 - $0.73
52-week range:
$0.24 - $1.27
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.04x
P/B ratio:
2.41x
Volume:
116.2K
Avg. volume:
742.4K
1-year change:
-22.79%
Market cap:
$12.3M
Revenue:
$5.4M
EPS (TTM):
-$0.34
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Revenue $6.7M $7.2M $18.9M $5.3M $5.4M
Revenue Growth (YoY) 28.69% 7.57% 162.13% -71.71% 1.42%
 
Cost of Revenues $5M $6.8M $15.9M $4.9M $4.8M
Gross Profit $1.7M $366.3K $3M $446K $611K
Gross Profit Margin 25.97% 5.09% 15.78% 8.35% 11.28%
 
R&D Expenses $1.9M $2.2M $1.8M $1.6M $1.5M
Selling, General & Admin $2.5M $5.7M $5.7M $6.1M $5.5M
Other Inc / (Exp) -- -- -- $1K --
Operating Expenses $4.5M $7.9M $7.5M $7.7M $7M
Operating Income -$2.7M -$7.5M -$4.5M -$7.2M -$6.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$2.7M -$7.4M -$4.5M -$7.1M -$5.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4K $13.1K $24K $51K $42K
Net Income to Company -$2.7M -$7.4M -$4.5M -$7.1M -$6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$7.4M -$4.5M -$7.1M -$6M
 
Basic EPS (Cont. Ops) -$0.26 -$0.62 -$0.36 -$0.50 -$0.36
Diluted EPS (Cont. Ops) -$0.26 -$0.62 -$0.36 -$0.50 -$0.36
Weighted Average Basic Share $10.2M $11.9M $12.7M $14.2M $16.8M
Weighted Average Diluted Share $10.2M $11.9M $12.7M $14.2M $16.8M
 
EBITDA -$2.3M -$7.1M -$3.9M -$6.9M -$6M
EBIT -$2.7M -$7.4M -$4.5M -$7.2M -$6.4M
 
Revenue (Reported) $6.7M $7.2M $18.9M $5.3M $5.4M
Operating Income (Reported) -$2.7M -$7.5M -$4.5M -$7.2M -$6.4M
Operating Income (Adjusted) -$2.7M -$7.4M -$4.5M -$7.2M -$6.4M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $1.4M $4.6M $1.5M $1.6M $1.6M
Revenue Growth (YoY) -14.02% 238.57% -68.11% 5.74% 4.4%
 
Cost of Revenues $1.1M $3.9M $1.1M $1.2M $1.2M
Gross Profit $308.7K $771.8K $352K $325K $437K
Gross Profit Margin 22.49% 16.61% 23.75% 20.74% 26.71%
 
R&D Expenses $616.6K $547.9K $462K $412K $257K
Selling, General & Admin $1.4M $1.4M $1.6M $1.5M $1.2M
Other Inc / (Exp) -- $6.9K -- -- --
Operating Expenses $2M $1.9M $2M $1.9M $1.4M
Operating Income -$1.7M -$1.1M -$1.7M -$1.6M -$993K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.7M -$1.1M -$1.6M -$1.5M -$953K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.4K $2.4K $1K $8K -$3K
Net Income to Company -$1.7M -$1.1M -$1.6M -$1.5M -$950K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.7M -$1.1M -$1.6M -$1.5M -$950K
 
Basic EPS (Cont. Ops) -$0.15 -$0.09 -$0.12 -$0.09 -$0.06
Diluted EPS (Cont. Ops) -$0.15 -$0.09 -$0.12 -$0.09 -$0.06
Weighted Average Basic Share $11.8M $12.6M $13.5M $16.8M $17.1M
Weighted Average Diluted Share $11.8M $12.6M $13.5M $16.8M $17.1M
 
EBITDA -$1.6M -$1M -$1.6M -$1.5M -$893K
EBIT -$1.7M -$1.1M -$1.7M -$1.6M -$993K
 
Revenue (Reported) $1.4M $4.6M $1.5M $1.6M $1.6M
Operating Income (Reported) -$1.7M -$1.1M -$1.7M -$1.6M -$993K
Operating Income (Adjusted) -$1.7M -$1.1M -$1.7M -$1.6M -$993K
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $6.4M $10.6M $16.1M $5.5M $5.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1M $10M $13.5M $4.6M $5M
Gross Profit $1.3M $622.3K $2.6M $886K $597K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.5M $1.8M $1.7M $1.6M $1.2M
Selling, General & Admin $4.2M $5.4M $6.5M $5.6M $5.3M
Other Inc / (Exp) -- $13.7K -- -- --
Operating Expenses $6.7M $7.2M $8.2M $7.2M $6.5M
Operating Income -$5.4M -$6.6M -$5.6M -$6.3M -$5.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.3M -$6.5M -$5.5M -$6M -$5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21.9K $10K $15.6K $79K $12K
Net Income to Company -$5.3M -$6.5M -$5.6M -$6.1M -$5.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.3M -$6.5M -$5.6M -$6.1M -$5.6M
 
Basic EPS (Cont. Ops) -$0.47 -$0.52 -$0.43 -$0.38 -$0.34
Diluted EPS (Cont. Ops) -$0.47 -$0.52 -$0.43 -$0.38 -$0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.9M -$6.1M -$5M -$6M -$5.5M
EBIT -$5.3M -$6.5M -$5.6M -$6.3M -$5.9M
 
Revenue (Reported) $6.4M $10.6M $16.1M $5.5M $5.6M
Operating Income (Reported) -$5.4M -$6.6M -$5.6M -$6.3M -$5.9M
Operating Income (Adjusted) -$5.3M -$6.5M -$5.6M -$6.3M -$5.9M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $2.5M $5.9M $3.1M $3.3M $3.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $5.2M $2.8M $2.5M $2.7M
Gross Profit $426.8K $682.8K $297K $737K $726K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3M $929.5K $823K $884K $554K
Selling, General & Admin $2.7M $2.4M $3.2M $2.7M $2.5M
Other Inc / (Exp) -- $13.7K -- -- --
Operating Expenses $4M $3.4M $4M $3.6M $3.1M
Operating Income -$3.6M -$2.7M -$3.7M -$2.8M -$2.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.6M -$2.7M -$3.7M -$2.6M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.5K $11.5K $3K $31K $1K
Net Income to Company -$3.6M -$2.7M -$3.7M -$2.6M -$2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.6M -$2.7M -$3.7M -$2.6M -$2.3M
 
Basic EPS (Cont. Ops) -$0.31 -$0.21 -$0.28 -$0.16 -$0.14
Diluted EPS (Cont. Ops) -$0.31 -$0.21 -$0.28 -$0.16 -$0.14
Weighted Average Basic Share $23.5M $25M $26.6M $33.6M $33.9M
Weighted Average Diluted Share $23.5M $25M $26.6M $33.6M $33.9M
 
EBITDA -$3.4M -$2.5M -$3.6M -$2.7M -$2.2M
EBIT -$3.6M -$2.7M -$3.7M -$2.8M -$2.4M
 
Revenue (Reported) $2.5M $5.9M $3.1M $3.3M $3.4M
Operating Income (Reported) -$3.6M -$2.7M -$3.7M -$2.8M -$2.4M
Operating Income (Adjusted) -$3.6M -$2.7M -$3.7M -$2.8M -$2.4M
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Cash and Equivalents $8.6M $4.2M $5.9M $9.7M $4.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8M $1.5M $774K $722K $947K
Inventory $2.9M $3.2M $2.4M $2.1M $2.4M
Prepaid Expenses -- -- -- $300K $238K
Other Current Assets $1.5M $370.6K $320K -- --
Total Current Assets $14.8M $9.2M $9.4M $12.8M $7.7M
 
Property Plant And Equipment $2M $1.9M $1.5M $1.2M $943K
Long-Term Investments $165.3K $165.3K $165K $165K $165K
Goodwill -- -- -- -- --
Other Intangibles $168.7K $295K $170K $165K $212K
Other Long-Term Assets $168.2K $264.2K $96K $79K $203K
Total Assets $17.3M $11.8M $11.4M $14.5M $9.3M
 
Accounts Payable $833.4K $431K $736K $344K $288K
Accrued Expenses $153.3K $152K $236K $548K $850K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $211.8K $327.9K $341K $297K $326K
Other Current Liabilities -- $380 -- -- --
Total Current Liabilities $1.5M $1.3M $2M $1.9M $2.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3M $2.6M $3M $2.7M $2.7M
 
Common Stock $964.9K $984.6K $1M $1.3M $1.3M
Other Common Equity Adj -$39.8K -$48K -$74K -$110K -$102K
Common Equity $14.2M $9.2M $8.3M $11.7M $6.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $14.2M $9.2M $8.3M $11.7M $6.6M
 
Total Liabilities and Equity $17.3M $11.8M $11.4M $14.5M $9.3M
Cash and Short Terms $8.6M $4.2M $5.9M $9.7M $4.2M
Total Debt -- -- -- -- --
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $5.7M $7.2M $5.1M $7.1M $2.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6M $1.1M $850K $1.1M $1.3M
Inventory $4.2M $3M $2.1M $1.8M $1.8M
Prepaid Expenses -- -- -- $223K $458K
Other Current Assets $453.4K $1.1M $121.2K -- --
Total Current Assets $11.9M $12.4M $8.1M $10.3M $5.9M
 
Property Plant And Equipment $1.9M $1.7M $1.4M $1.1M $755K
Long-Term Investments $165.3K $165.3K $165.3K $165K $165K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $262.3K $149.6K $79.7K $96K $173K
Total Assets $14.5M $14.8M $9.9M $11.8M $7.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $223.9K $335.4K $346.9K $311K $342K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9M $4.7M $1.8M $1.8M $1.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.3M $5.9M $2.7M $2.4M $2.2M
 
Common Stock $967.3K $1M $1.1M $1.3M $1.5M
Other Common Equity Adj -$43.1K -$58.3K -$95.4K -$104K -$112K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.1M $8.9M $7.2M $9.4M $5.1M
 
Total Liabilities and Equity $14.5M $14.8M $9.9M $11.8M $7.3M
Cash and Short Terms $5.7M $7.2M $5.1M $7.1M $2.4M
Total Debt -- -- -- -- --
Period Ending 2020-05-31 2021-05-31 2022-05-31 2023-05-31 2024-05-31
Net Income to Stockholders -$2.7M -$7.4M -$4.5M -$7.1M -$6M
Depreciation & Amoritzation $398.6K $375.9K $595K $351K $374K
Stock-Based Compensation $538.6K $1.4M $1.3M $1.2M $837K
Change in Accounts Receivable -$309.1K -$455.6K $1.4M -$291K -$215K
Change in Inventories -$717.5K -$1.9M $1.6M $534K -$115K
Cash From Operations -$4.3M -$5.3M -$479K -$5.5M -$5.4M
 
Capital Expenditures $118.9K $295.6K $170K $78K $115K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$118.9K -$295.6K -$170K -$78K -$115K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$165.9K -$85K -$705K --
Other Financing Activities -- -$165.9K -$85K -$705K -$81K
Cash From Financing $12.4M $1.1M $2.4M $9.4M -$81K
 
Beginning Cash (CF) $686.8K $8.6M $4.2M $5.9M $9.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M -$4.4M $1.7M $3.8M -$5.6M
Ending Cash (CF) $8.6M $4.2M $5.9M $9.7M $4.2M
 
Levered Free Cash Flow -$4.4M -$5.5M -$649K -$5.6M -$5.5M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$1.7M -$1.1M -$1.6M -$1.5M -$950K
Depreciation & Amoritzation $89.6K $97.1K $86K $91K $100K
Stock-Based Compensation $253.4K $314.4K $318K $122K $155K
Change in Accounts Receivable -$237.1K $361.7K -$57K $370K $229K
Change in Inventories -$103.8K -$122.5K $69K $71K $156K
Cash From Operations -$1.3M $1.3M -$1.2M -$842K -$791K
 
Capital Expenditures $30.4K $49.6K $24K $12K $33K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30.4K -$49.6K -$24K -$12K -$33K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$29.5K -$5K -- --
Other Financing Activities -- -$29.5K -$5K -- -$12K
Cash From Financing $34.4K $914K $237K -- $380K
 
Beginning Cash (CF) $7M $5M $6.1M $8M $2.8M
Foreign Exchange Rate Adjustment -$1.5K -$4.8K -$8K -- -$4K
Additions / Reductions -$1.3M $2.2M -$1M -$854K -$444K
Ending Cash (CF) $5.7M $7.2M $5.1M $7.1M $2.4M
 
Levered Free Cash Flow -$1.3M $1.3M -$1.2M -$854K -$824K
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$5.3M -$6.5M -$5.6M -$6.1M -$5.6M
Depreciation & Amoritzation $355.2K $391.1K $582.3K $352K $388K
Stock-Based Compensation $1M $1.5M $1.2M $855K $777K
Change in Accounts Receivable -$733.3K $939.9K -$219.5K -$184K -$264K
Change in Inventories -$2M -$504.5K $1.9M $497K $80K
Cash From Operations -$6.8M -$952.8K -$4.7M -$5.2M -$5M
 
Capital Expenditures $220.7K $299.6K $100.9K $95K $73K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$220.7K -$299.6K -$100.9K -$95K -$73K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$69.9K -- --
Other Financing Activities -- -- -$69.9K -- --
Cash From Financing $11.9M $2.8M $2.7M -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.8M $1.5M -$2.1M $2.1M -$4.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7M -$1.3M -$4.8M -$5.3M -$5.1M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$3.6M -$2.7M -$3.7M -$2.6M -$2.3M
Depreciation & Amoritzation $179.5K $194.7K $182K $183K $197K
Stock-Based Compensation $500.1K $634K $622K $292K $232K
Change in Accounts Receivable -$256.1K $1.1M -$445K -$338K -$387K
Change in Inventories -$1.4M $42.2K $427K $390K $585K
Cash From Operations -$2.9M $1.4M -$2.8M -$2.5M -$2.1M
 
Capital Expenditures $123.1K $127.1K $58K $75K $33K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$123.1K -$127.1K -$58K -$75K -$33K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$67.1K -$52K -- --
Other Financing Activities -- -$67.1K -$52K -- -$12K
Cash From Financing $49.3K $1.7M $2M -- $380K
 
Beginning Cash (CF) $15.6M $9.2M $12M $17.7M $7M
Foreign Exchange Rate Adjustment -$3.3K -$10.4K -$21K $6K -$10K
Additions / Reductions -$3M $3M -$829K -$2.6M -$1.8M
Ending Cash (CF) $12.6M $12.2M $11.1M $15.1M $5.2M
 
Levered Free Cash Flow -$3M $1.3M -$2.8M -$2.6M -$2.2M

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock