BrainsWay Ltd.
BRSYF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $41 | $32 | $27 | $30 |
| % Growth | 29% | 17% | -8.4% | – |
| Cost of Goods Sold | $10 | $8 | $7 | $7 |
| Gross Profit | $31 | $23 | $20 | $23 |
| % Margin | 74.6% | 73.9% | 73.8% | 77.7% |
| R&D Expenses | $7 | $7 | $8 | $6 |
| G&A Expenses | $14 | $5 | $7 | $6 |
| SG&A Expenses | $21 | $22 | $25 | $22 |
| Sales & Mktg Exp. | $7 | $16 | $18 | $16 |
| Other Operating Expenses | $1 | $0 | $0 | $0 |
| Operating Expenses | $29 | $28 | $33 | $28 |
| Operating Income | $1 | -$5 | -$13 | -$5 |
| % Margin | 3.4% | -15.6% | -46.7% | -16.9% |
| Other Income/Exp. Net | $2 | $1 | -$0 | -$1 |
| Pre-Tax Income | $3 | -$4 | -$13 | -$6 |
| Tax Expense | $1 | $0 | $0 | $0 |
| Net Income | $3 | -$4 | -$13 | -$6 |
| % Margin | 7.1% | -13.2% | -49.1% | -21.8% |
| EPS | 0.086 | -0.13 | -0.43 | -0.21 |
| % Growth | 166.2% | 69.8% | -104.8% | – |
| EPS Diluted | 0.09 | -0.13 | -0.43 | -0.21 |
| Weighted Avg Shares Out | 35 | 33 | 31 | 31 |
| Weighted Avg Shares Out Dil | 35 | 33 | 31 | 31 |
| Supplemental Information | – | – | – | – |
| Interest Income | $2 | $2 | $1 | $0 |
| Interest Expense | $0 | $0 | $0 | $1 |
| Depreciation & Amortization | $2 | $1 | $2 | $2 |
| EBITDA | $5 | -$3 | -$11 | -$5 |
| % Margin | 13.1% | -8.1% | -42.1% | -15.8% |