BrainsWay Ltd. (BWAY)
9.24
-0.06 (-0.65%)
At close: Mar 31, 2025, 12:38 PM
BrainsWay Ltd. Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 |
| Revenue | 41.02M | 31.79M | 27.18M | 29.66M | 22.06M | 23.1M | 16.4M | 11.14M | 11.52M | 6.8M | 3.38M | 1.19M | 364.25K |
| Cost of Revenue | 10.44M | 8.31M | 7.13M | 6.6M | 5.06M | 5.13M | 3.59M | 2.6M | 2.43M | 1.47M | 656K | 199K | 46.07K |
| Gross Profit | 30.58M | 23.48M | 20.05M | 23.06M | 17M | 17.97M | 12.81M | 8.55M | 9.1M | 5.33M | 2.72M | 990K | 318.18K |
| Operating Income | 1.39M | -4.96M | -12.68M | -5M | -4.83M | -8.48M | -5.11M | -6.61M | -2.07M | -4.5M | -7.28M | -4.27M | -5.68M |
| Interest Income | n/a | 2.17M | 1.11M | 225K | 61K | 175K | 44K | 22K | 12K | 18K | 93K | 304K | 288.19K |
| Pretax Income | 3.46M | -3.95M | -13.03M | -6.42M | -5.15M | -9.91M | -6.27M | -6.88M | -2.4M | -4.09M | -6.54M | -7.09M | -5.92M |
| Net Income | 2.92M | -4.2M | -13.35M | -6.46M | -5.38M | -10.33M | -6.48M | -7.05M | -2.4M | -4.09M | -6.54M | -7.12M | -5.92M |
| Selling & General & Admin | 22M | 21.64M | 25.05M | 21.66M | 16M | 17.66M | 11.34M | 9.29M | 6.95M | 5.54M | 3.55M | 2.06M | 1.45M |
| Research & Development | 7.19M | 6.53M | 7.68M | 6.39M | 5.82M | 7.88M | 6.16M | 5.34M | 3.79M | 4.1M | 6.44M | 3.69M | 5.97M |
| Other Expenses | n/a | 273K | n/a | n/a | n/a | 916K | 427K | 523K | 426K | 200K | 11K | -504K | n/a |
| Operating Expenses | 29.19M | 28.44M | 32.73M | 28.06M | 21.83M | 26.45M | 17.92M | 15.16M | 11.17M | 9.84M | 10M | 5.26M | 5.95M |
| Interest Expense | n/a | 48K | 46K | 1.42M | 319K | 398K | 354K | 360K | 404K | 98K | 525K | 283K | n/a |
| Selling & Marketing Expenses | 16.2M | 16.46M | 18.2M | 15.88M | 11.28M | 13.27M | 3.11M | 1.83M | 1.21M | 1.93M | 1.21M | 633K | 140.34K |
| Cost & Expenses | 39.63M | 36.74M | 39.86M | 34.66M | 26.89M | 31.58M | 21.51M | 17.76M | 13.59M | 11.3M | 10.66M | 5.46M | 5.99M |
| Income Tax | 538K | 251K | 315K | 43K | 237K | 422K | 209K | 169K | 404K | 98K | 525K | 28K | n/a |
| Shares Outstanding (Basic) | 32.46M | 16.58M | 30.77M | 31.15M | 22.44M | 20.51M | 16.64M | 14.77M | 14.17M | 14.46M | 14.16M | 12.87M | 12.17M |
| Shares Outstanding (Diluted) | 32.46M | 16.58M | 30.77M | 31.15M | 22.44M | 20.51M | 16.64M | 14.77M | 14.51M | 14.46M | 14.26M | 12.87M | 12.17M |
| EPS (Basic) | 0.09 | -0.25 | -0.43 | -0.21 | -0.24 | -0.5 | -0.39 | -0.48 | -0.17 | -0.28 | -0.46 | -0.55 | -0.49 |
| EPS (Diluted) | 0.09 | -0.25 | -0.43 | -0.21 | -0.24 | -0.5 | -0.39 | -0.48 | -0.17 | -0.28 | -0.46 | -0.55 | -0.49 |
| EBITDA | 3.09M | -2.31M | -11.45M | -4.67M | -3.46M | -6.58M | -4.4M | -5.56M | -1.34M | -3.38M | -5.68M | -4.06M | -5.57M |
| Depreciation & Amortization | 1.7M | 1.34M | 1.53M | 1.69M | 1.62M | 2.79M | 1.23M | 1.07M | 649K | 611K | 336K | 206K | 109.28K |