Biomerica Inc. (BMRA)
0.58
-0.00 (-0.31%)
At close: Mar 31, 2025, 12:38 PM
Biomerica Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 | FY91 | FY90 | FY89 | FY88 | FY87 | FY86 |
| Revenue | 5.42M | 5.34M | 18.87M | 7.2M | 6.69M | 5.2M | 5.56M | 5.79M | 5.14M | 4.96M | 5.12M | 6.47M | 6.08M | 4.9M | 5.08M | 4.93M | 4.93M | 5.75M | 7.18M | 9.27M | 9.17M | 9.06M | 8.6M | 8.94M | 8.03M | 8.7M | 9.4M | 9.2M | 9.5M | 9.2M | 8.3M | 8M | 7.8M | 10.4M | 8.2M | 1.2M | 1.4M | 1.9M | 1.7M |
| Cost of Revenue | 4.8M | 4.89M | 15.89M | 6.7M | 4.91M | 3.91M | 3.81M | 3.77M | 3.62M | 3.42M | 3.45M | 4.05M | 3.78M | 3.37M | 3.51M | 2.96M | 2.79M | 3.5M | 4.78M | 6.19M | 6.25M | 6.16M | 6.06M | 6.13M | 5.4M | 5.1M | 5.3M | 5.2M | 5.1M | 4.8M | 4.3M | 4.8M | 4.8M | 6.7M | 4M | 800K | 1M | 800K | 1.2M |
| Gross Profit | 611K | 446K | 2.98M | 496.98K | 1.78M | 1.29M | 1.75M | 2.02M | 1.52M | 1.54M | 1.67M | 2.43M | 2.3M | 1.53M | 1.56M | 1.97M | 2.14M | 2.25M | 2.41M | 3.09M | 2.92M | 2.9M | 2.54M | 2.81M | 2.63M | 3.6M | 4.1M | 4M | 4.4M | 4.4M | 4M | 3.2M | 3M | 3.7M | 4.2M | 400K | 400K | 1.1M | 500K |
| Operating Income | -6.37M | -7.22M | -4.53M | -6.52M | -2.4M | -2.41M | -1.48M | -954.63K | -826.95K | -670.6K | -446.59K | 514.01K | 505K | -132.26K | -364.52K | 247.66K | 509.49K | 520.79K | -97.09K | -234.76K | -316.14K | -209.88K | -465.42K | -683.58K | -4.19M | -300K | 200K | 600K | 700K | 400K | 200K | -300K | -1.4M | -1.9M | 300K | -900K | -1.6M | -1.3M | -2.1M |
| Interest Income | 431K | 133K | 26.64K | 66.86K | 71.19K | 44.01K | 47.76K | 46.35K | 24.12K | 21.91K | 17.18K | 10.71K | 8.35K | 7.37K | 14.71K | 29.87K | 33.55K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Pretax Income | -5.94M | -7.09M | -4.51M | -6.46M | -2.33M | -2.37M | -1.43M | -908.56K | -795.99K | -646.43K | -426.42K | 524.46K | 613.45K | 159.45K | -344.45K | 267.18K | 1.64M | 525.78K | 155.37K | -19.53K | -297.23K | -221.65K | -564.61K | -576.49K | -3.89M | n/a | 400K | 700K | n/a | n/a | 300K | -200K | -1.3M | -1M | n/a | -800K | -600K | -1.4M | -2.2M |
| Net Income | -5.98M | -7.14M | -4.53M | -6.47M | -2.34M | -2.39M | -1.47M | -908.56K | -1.5M | -331.41K | -215.66K | 536.96K | 548.43K | 157.45K | -331.45K | 354.18K | 1.71M | 536.88K | 230.27K | 162.26K | -223.2K | -223.87K | -420.74K | -2.67M | -3.89M | -100K | 100K | 400K | 400K | 100K | n/a | -400K | -900K | -1.2M | -600K | -900K | -400K | -1.3M | -1.9M |
| Selling & General & Admin | 5.49M | 6.08M | 5.7M | 4.61M | 2.27M | 2.03M | 1.84M | 1.85M | 1.57M | 1.48M | 1.53M | 1.45M | 1.45M | 1.24M | 1.47M | 1.44M | 1.37M | 1.47M | 2.26M | 3.05M | 2.96M | 2.85M | 2.84M | 3.17M | 5.7M | 3.1M | 3.1M | 2.9M | 3.1M | 3.3M | 3.4M | 3M | 3.6M | 4.8M | 3.7M | 1.2M | 1.9M | 2.3M | 2.4M |
| Research & Development | 1.49M | 1.58M | 1.81M | 2.41M | 1.91M | 1.68M | 1.4M | 1.13M | 780.33K | 733.64K | 589.87K | 459.09K | 347.13K | 420.57K | 455.17K | 278.31K | 259.08K | 256.1K | 239K | 274.29K | 273.98K | 262.84K | 159.76K | 322.12K | 898.12K | 500K | 600K | 300K | 300K | 300K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Other Expenses | n/a | 1K | n/a | n/a | n/a | n/a | n/a | n/a | 7.01K | 2.25K | 3.13K | 50.00 | n/a | 290.17K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating Expenses | 6.98M | 7.67M | 7.51M | 7.02M | 4.18M | 3.7M | 3.24M | 2.98M | 2.35M | 2.21M | 2.12M | 1.91M | 1.79M | 1.66M | 1.93M | 1.72M | 1.63M | 1.72M | 2.5M | 3.32M | 3.23M | 3.11M | 3M | 3.49M | 6.82M | 3.9M | 3.9M | 3.4M | 3.7M | 4M | 3.8M | 3.5M | 4.4M | 5.6M | 4.2M | 1.3M | 2M | 2.4M | 2.6M |
| Interest Expense | n/a | n/a | 26.64K | 367.00 | 9.00 | 47.00 | 37.00 | 282.00 | 167.00 | n/a | 142.00 | 302.00 | 1.58K | 5.83K | 12.32K | 27.52K | 49.54K | 35.05K | n/a | n/a | n/a | n/a | 40.37K | n/a | n/a | n/a | n/a | 100K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Selling & Marketing Expenses | n/a | n/a | n/a | n/a | n/a | n/a | 1.22K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 11.78M | 12.56M | 23.41M | 13.72M | 9.1M | 7.61M | 7.05M | 6.75M | 5.97M | 5.63M | 5.57M | 5.96M | 5.58M | 5.03M | 5.44M | 4.69M | 4.42M | 5.23M | 7.28M | 9.51M | 9.48M | 9.27M | 9.06M | 9.62M | 12.22M | 9M | 9.2M | 8.6M | 8.8M | 8.8M | 8.1M | 8.3M | 9.2M | 12.3M | 8.2M | 2.1M | 3M | 3.2M | 3.8M |
| Income Tax | 42K | 51K | 23.72K | 13.06K | 7.39K | 24.24K | 31.8K | 46.64K | 703.8K | -315.02K | -210.76K | -12.49K | 65.01K | 2K | -13K | -87K | -67K | 16.77K | 1.6K | 1.94K | 1.82K | 2.22K | 2.06K | 2.4K | 2.4K | -200K | 100K | 200K | 300K | 300K | 300K | 100K | -500K | 200K | 600K | n/a | -1.2M | n/a | -200K |
| Shares Outstanding (Basic) | 16.82M | 14.15M | 12.67M | 11.93M | 10.17M | 9.21M | 8.57M | 8.26M | 7.5M | 7.55M | 7.19M | 7.02M | 6.89M | 6.67M | 6.65M | 6.62M | 6.13M | 5.93M | 5.76M | 5.75M | 5.74M | 5.3M | 5.1M | 4.81M | 4.54M | 4M | 4M | 3.86M | 3.59M | 3.33M | 3.33M | 2.86M | 3M | 3M | 3.33M | 3M | 2.86M | 2.95M | 2.88M |
| Shares Outstanding (Diluted) | 16.82M | 14.15M | 12.67M | 11.93M | 10.17M | 9.21M | 8.57M | 8.33M | 7.63M | 7.55M | 7.37M | 7.45M | 7.11M | 6.7M | 6.65M | 7.01M | 6.98M | 6.51M | 6.22M | 6.62M | 5.74M | 5.3M | 5.1M | 4.81M | 4.54M | 4M | 4M | 3.87M | 3.59M | 3.33M | 3.33M | 2.86M | 3M | 3M | 3.33M | 3M | 2.86M | 2.95M | 2.88M |
| EPS (Basic) | -0.36 | -0.5 | -0.36 | -0.54 | -0.23 | -0.26 | -0.17 | -0.11 | -0.2 | -0.04 | -0.03 | 0.08 | 0.08 | 0.02 | -0.05 | 0.05 | 0.28 | 0.09 | 0.04 | 0.03 | -0.04 | -0.04 | -0.08 | -0.56 | -0.86 | -0.03 | 0.04 | 0.12 | 0.12 | 0.03 | 0.02 | -0.14 | -0.3 | -0.4 | -0.18 | -0.3 | -0.14 | -0.44 | -0.66 |
| EPS (Diluted) | -0.36 | -0.5 | -0.36 | -0.54 | -0.23 | -0.26 | -0.17 | -0.11 | -0.2 | -0.04 | -0.03 | 0.07 | 0.08 | 0.02 | -0.05 | 0.05 | 0.25 | 0.08 | 0.03 | 0.03 | -0.04 | -0.04 | -0.08 | -0.56 | -0.86 | -0.03 | 0.03 | 0.10 | 0.12 | 0.03 | 0.02 | -0.14 | -0.3 | -0.4 | -0.18 | -0.3 | -0.14 | -0.44 | -0.66 |
| EBITDA | -5.99M | -6.74M | -3.94M | -7.06M | -2.27M | -2.21M | -1.25M | -689.34K | -563.57K | -393.15K | -219.25K | 741.48K | 795.16K | 313.09K | -218.12K | 383.36K | 1.72M | 537.49K | 24.96K | -75.45K | -171.98K | -93.34K | -273K | -408.86K | -3.97M | n/a | 400K | 800K | 1M | 800K | 600K | 200K | -600K | -1.1M | 800K | -800K | -1.5M | -1.2M | -1.9M |
| Depreciation & Amortization | 374K | 351K | 594.82K | 375.86K | 398.63K | 162.91K | 186.6K | 219.22K | 232.42K | 253.28K | 207.03K | 216.71K | 180.12K | 147.81K | 114.01K | 88.65K | 65.83K | 56.74K | 122.05K | 159.32K | 144.16K | 116.55K | 192.42K | 208.99K | 222.32K | 300K | 200K | 200K | 300K | 400K | 400K | 500K | 800K | 800K | 500K | 100K | 100K | 100K | 200K |