BrainsWay Ltd.
BRSYF · OTC
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $13,512 | $12,632 | $11,536 | $11,414 |
| % Growth | 7% | 9.5% | 1.1% | – |
| Cost of Goods Sold | $3,353 | $3,133 | $2,926 | $2,903 |
| Gross Profit | $10,159 | $9,499 | $8,610 | $8,511 |
| % Margin | 75.2% | 75.2% | 74.6% | 74.6% |
| R&D Expenses | $2,396 | $2,344 | $2,332 | $2,044 |
| G&A Expenses | $1,781 | $1,637 | $1,540 | $10,008 |
| SG&A Expenses | $6,510 | $6,577 | $5,702 | $5,067 |
| Sales & Mktg Exp. | $4,729 | $4,940 | $4,162 | -$4,941 |
| Other Operating Expenses | $0 | $0 | $0 | $969 |
| Operating Expenses | $8,906 | $8,921 | $8,034 | $8,080 |
| Operating Income | $1,253 | $578 | $576 | $431 |
| % Margin | 9.3% | 4.6% | 5% | 3.8% |
| Other Income/Exp. Net | $555 | $1,519 | $688 | $1,305 |
| Pre-Tax Income | $1,808 | $2,097 | $1,264 | $1,736 |
| Tax Expense | $242 | $70 | $157 | $188 |
| Net Income | $1,566 | $2,027 | $1,107 | $1,548 |
| % Margin | 11.6% | 16% | 9.6% | 13.6% |
| EPS | 0.04 | 0.05 | 0.03 | 0.045 |
| % Growth | -20% | 66.7% | -33.3% | – |
| EPS Diluted | 0.04 | 0.05 | 0.02 | 0.045 |
| Weighted Avg Shares Out | 38,007 | 40,540 | 36,900 | 34,769 |
| Weighted Avg Shares Out Dil | 38,007 | 40,540 | 36,900 | 34,769 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $2,303 | $1,274 | $532 |
| Interest Expense | $0 | $784 | $586 | $174 |
| Depreciation & Amortization | $404 | $388 | $394 | $708 |
| EBITDA | $2,212 | $3,269 | $2,244 | $1,389 |
| % Margin | 16.4% | 25.9% | 19.5% | 12.2% |