BrainsWay Ltd.
BWAY · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $41,016 | $31,785 | $27,177 | $29,657 |
| % Growth | 29% | 17% | -8.4% | – |
| Cost of Goods Sold | $10,435 | $8,308 | $7,129 | $6,599 |
| Gross Profit | $30,581 | $23,477 | $20,048 | $23,058 |
| % Margin | 74.6% | 73.9% | 73.8% | 77.7% |
| R&D Expenses | $7,190 | $6,665 | $7,678 | $6,393 |
| G&A Expenses | $5,797 | $15,718 | $6,854 | $5,784 |
| SG&A Expenses | $22,000 | $21,638 | $25,053 | $21,664 |
| Sales & Mktg Exp. | $16,203 | $5,920 | $18,199 | $15,880 |
| Other Operating Expenses | $0 | $133 | $0 | $0 |
| Operating Expenses | $29,190 | $28,436 | $32,731 | $28,057 |
| Operating Income | $1,391 | -$4,959 | -$12,683 | -$4,999 |
| % Margin | 3.4% | -15.6% | -46.7% | -16.9% |
| Other Income/Exp. Net | $2,068 | $1,013 | -$351 | -$1,420 |
| Pre-Tax Income | $3,459 | -$3,946 | -$13,034 | -$6,419 |
| Tax Expense | $538 | $251 | $315 | $43 |
| Net Income | $2,921 | -$4,197 | -$13,349 | -$6,462 |
| % Margin | 7.1% | -13.2% | -49.1% | -21.8% |
| EPS | 0.17 | -0.26 | -0.86 | -0.42 |
| % Growth | 165.4% | 69.8% | -104.8% | – |
| EPS Diluted | 0.18 | -0.26 | -0.86 | -0.42 |
| Weighted Avg Shares Out | 16,985 | 16,578 | 16,490 | 15,577 |
| Weighted Avg Shares Out Dil | 17,384 | 16,578 | 16,490 | 15,577 |
| Supplemental Information | – | – | – | – |
| Interest Income | $2,477 | $2,171 | $1,109 | $225 |
| Interest Expense | $1,356 | $298 | $68 | $141 |
| Depreciation & Amortization | $1,771 | $1,337 | $1,534 | $1,686 |
| EBITDA | $5,357 | -$2,561 | -$11,454 | -$4,673 |
| % Margin | 13.1% | -8.1% | -42.1% | -15.8% |