← Brainsway Ltd.

Annual Trend FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025
Total Revenue $11.1m $16.4m $23.1m $22.1m $29.7m $27.2m $31.8m $41.0m $52.2m
Cost of Goods and Services Sold $2.6m $3.6m $5.1m $5.1m $6.6m $7.1m $8.3m $10.4m $12.8m
Cost of Revenue $2.6m $3.6m $5.1m $5.1m $6.6m $7.1m $8.3m $10.4m $12.8m
Reconciled Cost Of Revenue — — — — — $6.0m $7.2m $10.4m $12.8m
Gross Profit $8.6m $12.8m $18.0m $17.0m $23.1m $20.0m $23.5m $30.6m $39.4m
Research and development $5.3m $6.2m $7.9m $5.8m $6.4m $7.7m $6.7m $7.2m $9.6m
Operating expenses:
Total operating expenses $15.2m $17.9m $26.4m $21.8m $28.1m $32.7m $28.4m $29.2m $35.1m
Operating Income $6.3m $8.3m $13.3m $11.3m $15.9m $18.2m $16.5m $16.2m $18.9m
Additional Financial Items
General and administrative $3.5m $3.4m $5.3m $4.7m $5.8m $6.9m $5.3m $5.8m $6.5m
Applicable Tax Rate — — — — — — $0 $0 —
Depreciation Right of Use Assets — — — — — — — $483k —
Finance Income — — — — — — $2.2m $3.6m —
Profit Loss Before Tax — ($6.3m) ($9.9m) ($5.1m) ($6.4m) ($13.0m) ($3.9m) $3.5m $7.7m
Profit Loss From Operating Activities — ($5.1m) ($8.5m) ($4.8m) ($5.0m) ($12.7m) ($5.0m) $1.4m —
Tax Rate Effect Of Foreign Tax Rates — $0 — — — — — — —
Operating profit (loss) $6.6m $5.1m $8.5m $4.8m $5.0m $12.7m $5.0m $1.4m $4.3m
Interest Income — — — — $255k $1.1m $2.2m $3.6m $5.6m
Profit (loss) before income taxes $6.9m $6.3m $9.9m $5.1m $6.4m $13.0m $3.9m $3.5m $7.7m
Net profit (loss) and total comprehensive profit (loss) $7.1m $6.5m $10.3m $5.4m $6.5m $13.3m $4.2m $2.9m $7.6m
Depreciation Amortization Depletion Income Statement — — — — $471k $455k $278k $399k —
Depreciation And Amortization In Income Statement — — — — $471k $455k $278k $399k —
Depreciation Income Statement — — — — $471k $455k $278k $399k —
Diluted EPS — — — — ($0.21) ($0.40) ($0.13) $0.09 $0.18
Diluted NI Availto Com Stockholders — — — — — ($13.3m) ($4.2m) $1.9m $7.6m
Gain On Sale Of Security — — — — ($333k) ($244k) ($284k) $947k —
Interest Income Non Operating — — — — — $1.1m $2.2m $3.6m $5.6m
Net Income From Continuing And Discontinued Operation — — — — — ($13.3m) ($4.2m) $2.9m $7.6m
Net Income From Continuing Operation Net Minority Interest — — — — — ($13.3m) ($4.2m) $2.9m $7.6m
Net Interest Income — — — — — ($107k) $1.3m $2.1m $3.4m
Normalized EBITDA — — — — — ($11.2m) ($2.3m) $6.7m $11.5m
Normalized Income — — — — — ($13.2m) ($4.0m) $2.9m $7.6m
Other Gand A — — — — — $3.3m $2.7m $5.8m $6.5m
Provision For Doubtful Accounts — — — — $323k $281k ($145k) $570k —
Reconciled Depreciation — — — — — $1.5m $1.3m $1.8m $1.5m
Salaries And Wages — — — — $12.6m $13.7m $13.1m $12.2m —
Selling General And Administration — — — — — $24.3m $21.6m $22.0m $25.5m
Tax Effect Of Unusual Items — — — — — ($56k) ($65k) $0 $0
Tax Provision — — — — — $315k $251k $538k $77k
Tax Rate For Calcs — — — — — $0 $0 $0 $0
Net Foreign Exchange Loss — $3k $88k $50k $130k $8k $29k — —
Total Unusual Items — — — — ($333k) ($244k) ($284k) $947k —
Total Unusual Items Excluding Goodwill — — — — ($333k) ($244k) ($284k) $947k —
Pre-Tax Income — ($6.3m) ($9.9m) ($5.1m) ($6.4m) ($13.0m) ($3.9m) $3.5m $7.7m
Net Income — — — — — ($13.3m) ($4.2m) $2.9m $7.6m
Net Income Continuous Operations — — — — — ($13.3m) ($4.2m) $2.9m $7.6m
Net Income Including Noncontrolling Interests — — — — — ($13.3m) ($4.2m) $2.9m $7.6m
Basic Earnings (Loss) Per Share — — — — ($0.21) ($0.40) ($0.13) $0.09 $0.18
Diluted Earnings (Loss) Per Share — — — — — — ($0.13) $0.05 —
Basic Average Shares — — — — — $33.4m $32.3m $32.5m $38.2m
Diluted Average Shares — — — — — $33.4m $32.3m $32.5m $42.4m
Research and Development Expense $5.3m $6.2m $7.9m $5.8m $6.4m $7.7m $6.7m $7.2m $9.6m
Selling, General and Administrative Expense $3.5m $3.4m $5.3m $4.7m $5.8m $6.9m $5.3m $5.8m $6.5m
Current Tax Expense (Income) — — — — — — $5k $90k —
Employee Benefits Expense — $4.3m $6.4m $6.5m $8.9m $10.3m $10.3m $9.0m —
Finance Costs — $1.2m $1.4m $319k $1.4m $351k ($1.2m) $1.5m —
Postemployment Benefit Expense Defined Contribution Plans — $299k $325k $258k $329k $345k $343k $390k —
Interest Expense On Lease Liabilities — — — — — — — $127k —
Interest Expense $274k $1.2m $1.4m $319k $1.4m $351k $1.2m $1.5m $2.2m
Income Tax Expense Continuing Operations $169k $209k $422k $237k $43k $315k $251k $538k $135k
Income Tax Expense $169k $209k $422k $237k $43k $315k $251k $538k $135k
General And Administrative Expense — — — — — $17.0m $15.7m $5.8m $6.5m
Interest Expense Non Operating — — — — — $46k $48k $1.5m $2.2m
Net Non Operating Interest Income Expense — — — — — ($107k) $1.3m $2.1m $3.4m
Operating Expense $15.2m $17.9m $26.4m $21.8m $28.1m $32.7m $28.4m $29.2m $35.1m
Other Income Expense — — — — ($333k) ($244k) ($284k) $947k —
Rent Expense Supplemental — — — — $3.1m $2.2m — — —
Selling And Marketing Expense — — — — — $7.3m $5.9m $16.2m $18.9m
Total Expenses — — — — — $39.9m $36.7m $39.6m $47.9m
Total Other Finance Cost — — — — $1.3m $1.2m $826k $1.2m —

Data sourced from SEC EDGAR 10-K filings via EdgarTools. Amounts are shown in USD as reported in each fiscal year filing.