Will GoodRX Stock Bounce Back?
GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…
Sell
17
BNRG Quote, Financials, Valuation and Earnings
Last price:
$2.03
Seasonality move
:
-15.15%
Day range:
$1.96 - $2.35
52-week range:
$1.96 - $15.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
1.27x
Volume:
8.4M
Avg. volume:
524.7K
1-year change:
-52.11%
Market cap:
$5.7M
Revenue:
$621K
EPS (TTM):
-$1.09
| Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
|---|---|---|---|---|---|---|
| Revenue | -- | $395K | $1.5M | $621K | -- | |
| Revenue Growth (YoY) | -- | -- | 284.81% | -59.15% | -- | |
| Cost of Revenues | $122K | $4.1M | $1.9M | $1.6M | $985K | |
| Gross Profit | -$122K | -$3.7M | -$370K | -$934K | -$985K | |
| Gross Profit Margin | -- | -934.94% | -24.34% | -150.4% | -- | |
| R&D Expenses | $3.9M | $3.7M | $4.7M | $3.2M | $3.6M | |
| Selling, General & Admin | $1.5M | $2.7M | $5.2M | $5M | $5.1M | |
| Other Inc / (Exp) | -$3.8M | -$435K | -$316K | $142K | $4.1M | |
| Operating Expenses | $6.1M | $6.8M | $10.3M | $8.9M | $9.3M | |
| Operating Income | -$6.2M | -$10.5M | -$10.7M | -$9.9M | -$10.3M | |
| Net Interest Expenses | -- | $87K | $81K | -- | -- | |
| EBT. Incl. Unusual Items | -$9.5M | -$11M | -$11.1M | -$9.6M | -$6.8M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | -- | -- | -- | -- | -- | |
| Net Income to Company | -$9.5M | -$11M | -$11.1M | -$9.6M | -$6.8M | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -$9.5M | -$11M | -$11.1M | -$9.6M | -$6.8M | |
| Basic EPS (Cont. Ops) | -$59.50 | -$46.15 | -$37.90 | -$24.95 | -$6.45 | |
| Diluted EPS (Cont. Ops) | -$59.50 | -$46.15 | -$37.90 | -$24.95 | -$6.45 | |
| Weighted Average Basic Share | $159K | $238.7K | $292.6K | $390.4K | $1M | |
| Weighted Average Diluted Share | $159.1K | $238.7K | $292.6K | $390.4K | $1M | |
| EBITDA | -$8.4M | -$10.8M | -$10.7M | -$9.4M | -$6.3M | |
| EBIT | -$9.1M | -$11M | -$11M | -$9.5M | -$6.5M | |
| Revenue (Reported) | -- | $395K | $1.5M | $621K | -- | |
| Operating Income (Reported) | -$6.2M | -$10.5M | -$10.7M | -$9.9M | -$10.3M | |
| Operating Income (Adjusted) | -$9.1M | -$11M | -$11M | -$9.5M | -$6.5M | |
| Period Ending | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 | |
|---|---|---|---|---|---|---|
| Revenue | -- | -- | $285K | $1.5M | $580K | |
| Revenue Growth (YoY) | -- | -- | -- | 426.32% | -61.33% | |
| Cost of Revenues | -- | -- | $425K | $383K | $863K | |
| Gross Profit | -- | -- | -$140K | $1.1M | -$283K | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| R&D Expenses | -- | -- | $1M | $1.1M | $1.1M | |
| Selling, General & Admin | -- | -- | $590K | $1.2M | $1.6M | |
| Other Inc / (Exp) | -- | -- | -- | $3K | -- | |
| Operating Expenses | -- | -- | $1.9M | $2.7M | $2.9M | |
| Operating Income | -- | -- | -$2.1M | -$1.6M | -$3.2M | |
| Net Interest Expenses | -- | -- | -- | -- | -- | |
| EBT. Incl. Unusual Items | -- | -- | -$2.1M | -$896K | -$3M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | -- | -- | -- | -- | -- | |
| Net Income to Company | -- | -- | -$2.1M | -$896K | -- | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -- | -- | -$2.1M | -$896K | -$3M | |
| Basic EPS (Cont. Ops) | -- | -- | -$0.17 | -$3.00 | -$8.10 | |
| Diluted EPS (Cont. Ops) | -- | -- | -$0.17 | -$3.00 | -$8.10 | |
| Weighted Average Basic Share | -- | -- | $277.7K | $283K | $368.9K | |
| Weighted Average Diluted Share | -- | -- | $277.7K | $304.5K | $414.7K | |
| EBITDA | -- | -- | -$1.8M | -$674K | -$3.1M | |
| EBIT | -- | -- | -$2M | -$868K | -$3.1M | |
| Revenue (Reported) | -- | -- | $285K | $1.5M | $580K | |
| Operating Income (Reported) | -- | -- | -$2.1M | -$1.6M | -$3.2M | |
| Operating Income (Adjusted) | -- | -- | -$2M | -$868K | -$3.1M | |
| Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
|---|---|---|---|---|---|---|
| Revenue | -- | -- | -- | -- | -- | |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
| Cost of Revenues | -- | -- | -- | -- | $985K | |
| Gross Profit | -- | -- | -- | -- | -$985K | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| R&D Expenses | -- | -- | -- | -- | $3.6M | |
| Selling, General & Admin | -- | -- | -- | -- | $5.1M | |
| Other Inc / (Exp) | -- | -- | -- | -- | $4.1M | |
| Operating Expenses | -- | -- | -- | -- | $9.3M | |
| Operating Income | -- | -- | -- | -- | -$10.3M | |
| Net Interest Expenses | -- | -- | -- | -- | -- | |
| EBT. Incl. Unusual Items | -- | -- | -- | -- | -$6.8M | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | -- | -- | -- | -- | -- | |
| Net Income to Company | -- | -- | -- | -- | -- | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -- | -- | -- | -- | -$6.8M | |
| Basic EPS (Cont. Ops) | -- | -- | -- | -- | -$5.46 | |
| Diluted EPS (Cont. Ops) | -- | -- | -- | -- | -$5.46 | |
| Weighted Average Basic Share | ||||||
| Weighted Average Diluted Share | ||||||
| EBITDA | -- | -- | -- | -- | -$4.7M | |
| EBIT | -- | -- | -- | -- | -$6.5M | |
| Revenue (Reported) | -- | -- | -- | -- | -- | |
| Operating Income (Reported) | -- | -- | -- | -- | -$10.3M | |
| Operating Income (Adjusted) | -- | -- | -- | -- | -$6.5M | |
| Period Ending | 2021-07-18 | 2022-07-18 | 2023-07-18 | 2024-07-18 | ||
|---|---|---|---|---|---|---|
| Revenue | -- | -- | -- | -- | -- | |
| Revenue Growth (YoY) | -- | -- | -- | -- | -- | |
| Cost of Revenues | -- | -- | -- | -- | -- | |
| Gross Profit | -- | -- | -- | -- | -- | |
| Gross Profit Margin | -- | -- | -- | -- | -- | |
| R&D Expenses | -- | -- | -- | -- | -- | |
| Selling, General & Admin | -- | -- | -- | -- | -- | |
| Other Inc / (Exp) | -- | -- | -- | -- | -- | |
| Operating Expenses | -- | -- | -- | -- | -- | |
| Operating Income | -- | -- | -- | -- | -- | |
| Net Interest Expenses | -- | -- | -- | -- | -- | |
| EBT. Incl. Unusual Items | -- | -- | -- | -- | -- | |
| Earnings of Discontinued Ops. | -- | -- | -- | -- | -- | |
| Income Tax Expense | -- | -- | -- | -- | -- | |
| Net Income to Company | -- | -- | -- | -- | -- | |
| Minority Interest in Earnings | -- | -- | -- | -- | -- | |
| Net Income to Common Excl Extra Items | -- | -- | -- | -- | -- | |
| Basic EPS (Cont. Ops) | -- | -- | -- | -- | -- | |
| Diluted EPS (Cont. Ops) | -- | -- | -- | -- | -- | |
| Weighted Average Basic Share | -- | -- | -- | -- | -- | |
| Weighted Average Diluted Share | -- | -- | -- | -- | -- | |
| EBITDA | -- | -- | -- | -- | -- | |
| EBIT | -- | -- | -- | -- | -- | |
| Revenue (Reported) | -- | -- | -- | -- | -- | |
| Operating Income (Reported) | -- | -- | -- | -- | -- | |
| Operating Income (Adjusted) | -- | -- | -- | -- | -- | |
| Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
|---|---|---|---|---|---|---|
| Cash and Equivalents | -- | $8.3M | $6.5M | $3.2M | $4.1M | |
| Short Term Investments | -- | -- | -- | -- | -- | |
| Accounts Receivable, Net | -- | $162K | $657K | $278K | -- | |
| Inventory | -- | $95K | $935K | $607K | $1.6M | |
| Prepaid Expenses | -- | -- | $164K | $215K | $322K | |
| Other Current Assets | -- | -- | -- | -- | -- | |
| Total Current Assets | -- | $9.1M | $8.7M | $4.6M | $6.3M | |
| Property Plant And Equipment | -- | $5.3M | $3.4M | $5.7M | $5.5M | |
| Long-Term Investments | -- | -- | -- | -- | $74K | |
| Goodwill | -- | -- | -- | -- | -- | |
| Other Intangibles | -- | -- | -- | -- | -- | |
| Other Long-Term Assets | -- | $179K | $325K | $318K | $86K | |
| Total Assets | -- | $14.6M | $12.5M | $10.6M | $11.9M | |
| Accounts Payable | -- | $264K | $246K | $321K | $276K | |
| Accrued Expenses | -- | -- | -- | -- | -- | |
| Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
| Current Portion Of Capital Lease Obligations | -- | $954K | $606K | $611K | $501K | |
| Other Current Liabilities | -- | $41K | $11K | $9K | $16K | |
| Total Current Liabilities | -- | $4.2M | $2.6M | $2.7M | $2.8M | |
| Long-Term Debt | -- | -- | $4.3M | $4.5M | $4.3M | |
| Capital Leases | -- | -- | -- | -- | -- | |
| Total Liabilities | -- | $9.1M | $7.8M | $7.7M | $7.4M | |
| Common Stock | -- | $79K | $88K | $124K | $124K | |
| Other Common Equity Adj | -- | $55.4M | -- | -- | -- | |
| Common Equity | -- | $5.5M | $4.6M | $2.9M | $4.5M | |
| Total Preferred Equity | -- | -- | -- | -- | -- | |
| Minority Interest, Total | -- | -- | -- | -- | -- | |
| Total Equity | -- | $5.5M | $4.6M | $2.9M | $4.5M | |
| Total Liabilities and Equity | -- | $14.6M | $12.5M | $10.6M | $11.9M | |
| Cash and Short Terms | -- | $8.3M | $6.5M | $3.2M | $4.1M | |
| Total Debt | -- | $5K | $4.3M | $4.5M | -- | |
| Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
|---|---|---|---|---|---|---|
| Cash and Equivalents | -- | $8.3M | $6.5M | -- | $4.1M | |
| Short Term Investments | -- | -- | -- | -- | -- | |
| Accounts Receivable, Net | -- | $162K | $657K | -- | -- | |
| Inventory | -- | $95K | $935K | -- | $1.6M | |
| Prepaid Expenses | -- | -- | $164K | -- | $322K | |
| Other Current Assets | -- | -- | -- | -- | -- | |
| Total Current Assets | -- | $9.1M | $8.7M | -- | $6.3M | |
| Property Plant And Equipment | -- | $5.3M | $3.4M | -- | $5.5M | |
| Long-Term Investments | -- | -- | -- | -- | $74K | |
| Goodwill | -- | -- | -- | -- | -- | |
| Other Intangibles | -- | -- | -- | -- | -- | |
| Other Long-Term Assets | -- | $179K | $325K | -- | $86K | |
| Total Assets | -- | $14.6M | $12.5M | -- | $11.9M | |
| Accounts Payable | -- | $264K | $246K | -- | $276K | |
| Accrued Expenses | -- | -- | -- | -- | -- | |
| Current Portion Of Long-Term Debt | -- | -- | -- | -- | -- | |
| Current Portion Of Capital Lease Obligations | -- | $954K | $606K | -- | $501K | |
| Other Current Liabilities | -- | $41K | $11K | -- | $16K | |
| Total Current Liabilities | -- | $4.2M | $2.6M | -- | $2.8M | |
| Long-Term Debt | -- | -- | $4.3M | -- | $4.3M | |
| Capital Leases | -- | -- | -- | -- | -- | |
| Total Liabilities | -- | $9.1M | $7.8M | -- | $7.4M | |
| Common Stock | -- | $79K | $88K | -- | $124K | |
| Other Common Equity Adj | -- | $55.4M | -- | -- | -- | |
| Common Equity | -- | -- | -- | -- | -- | |
| Total Preferred Equity | -- | -- | -- | -- | -- | |
| Minority Interest, Total | -- | -- | -- | -- | -- | |
| Total Equity | -- | $5.5M | $4.6M | -- | $4.5M | |
| Total Liabilities and Equity | -- | $14.6M | $12.5M | -- | $11.9M | |
| Cash and Short Terms | -- | $8.3M | $6.5M | -- | $4.1M | |
| Total Debt | -- | -- | -- | -- | -- | |
| Period Ending | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -$9.5M | -$11M | -$11.1M | -$9.6M | -$6.8M | |
| Depreciation & Amoritzation | $678K | $250K | $239K | $120K | $228K | |
| Stock-Based Compensation | $137K | $236K | $1.5M | $1.8M | $1.4M | |
| Change in Accounts Receivable | -$205K | -- | -- | -- | -- | |
| Change in Inventories | -$400K | $621K | -$892K | $295K | -$961K | |
| Cash From Operations | -$3.4M | -$8.5M | -$11.7M | -$6.9M | -$9.5M | |
| Capital Expenditures | -- | $240K | $1.5M | $2.7M | -- | |
| Cash Acquisitions | -- | -- | -- | -- | -$78K | |
| Cash From Investing | -$360K | -$248K | -$1.4M | -$2.6M | -$422K | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | ||||||
| Long-Term Debt Issued | $874K | -- | $4M | -- | $3.2M | |
| Long-Term Debt Repaid | -$3.1M | -$965K | -$5K | -- | -- | |
| Repurchase of Common Stock | -- | -- | -- | -- | -- | |
| Other Financing Activities | -- | -- | -$297K | -$176K | -$939K | |
| Cash From Financing | $5.7M | $14.7M | $11.2M | $6.4M | $10.9M | |
| Beginning Cash (CF) | $352K | $2.3M | $8.3M | $6.5M | $3.2M | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | $2M | $6M | -$1.9M | -$3.2M | $1M | |
| Ending Cash (CF) | $2.3M | $8.3M | $6.5M | $3.2M | $4.1M | |
| Levered Free Cash Flow | -$3.8M | -$8.7M | -$13.2M | -$9.6M | -$9.9M | |
| Period Ending | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -- | -- | -- | -$3.6M | -$4.4M | |
| Depreciation & Amoritzation | -- | -- | -- | -$252K | -$344K | |
| Stock-Based Compensation | -- | -- | -- | $40K | $296K | |
| Change in Accounts Receivable | -- | -- | -- | $8K | $1.2M | |
| Change in Inventories | -- | -- | -- | $114K | -$259K | |
| Cash From Operations | -- | -- | -- | -$2.7M | -$3.5M | |
| Capital Expenditures | -- | -- | -- | -- | -- | |
| Cash Acquisitions | -- | -- | -- | -- | $33K | |
| Cash From Investing | -- | -- | -- | -$44K | -$996K | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | -- | -- | -- | -- | -- | |
| Long-Term Debt Issued | -- | -- | -- | -- | $305K | |
| Long-Term Debt Repaid | -- | -- | -- | $396K | $430K | |
| Repurchase of Common Stock | -- | -- | -- | -- | -- | |
| Other Financing Activities | -- | -- | -- | -$40K | -$571K | |
| Cash From Financing | -- | -- | -- | $7.6M | $461K | |
| Beginning Cash (CF) | -- | -- | -- | $3.4M | $9.5M | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | $43K | $1.1M | |
| Additions / Reductions | -- | -- | -- | $4.8M | -$4M | |
| Ending Cash (CF) | -- | -- | -- | $8.3M | $6.5M | |
| Levered Free Cash Flow | -- | -- | -- | -- | -- | |
| Period Ending | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | |
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -- | -- | -- | -- | -- | |
| Depreciation & Amoritzation | -- | -- | -- | -- | -- | |
| Stock-Based Compensation | -- | -- | -- | -- | -- | |
| Change in Accounts Receivable | -- | -- | -- | -- | -- | |
| Change in Inventories | -- | -- | -- | -- | -- | |
| Cash From Operations | -- | -- | -- | -$8.5M | -$11.7M | |
| Capital Expenditures | -- | -- | -- | -- | -- | |
| Cash Acquisitions | -- | -- | -- | -- | -- | |
| Cash From Investing | -- | -- | -- | -- | -- | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | ||||||
| Long-Term Debt Issued | -- | -- | -- | -- | -- | |
| Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
| Repurchase of Common Stock | -- | -- | -- | -- | -- | |
| Other Financing Activities | -- | -- | -- | -- | -- | |
| Cash From Financing | -- | -- | -- | -- | -- | |
| Beginning Cash (CF) | -- | -- | -- | -- | -- | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -- | -- | -- | -- | -- | |
| Ending Cash (CF) | -- | -- | -- | -- | -- | |
| Levered Free Cash Flow | -- | -- | -- | -- | -- | |
| Period Ending | 2021-07-18 | 2022-07-18 | 2023-07-18 | 2024-07-18 | ||
|---|---|---|---|---|---|---|
| Net Income to Stockholders | -- | -- | -- | -- | -- | |
| Depreciation & Amoritzation | -- | -- | -- | -- | -- | |
| Stock-Based Compensation | -- | -- | -- | -- | -- | |
| Change in Accounts Receivable | -- | -- | -- | -- | -- | |
| Change in Inventories | -- | -- | -- | -- | -- | |
| Cash From Operations | -- | -- | -- | -- | -- | |
| Capital Expenditures | -- | -- | -- | -- | -- | |
| Cash Acquisitions | -- | -- | -- | -- | -- | |
| Cash From Investing | -- | -- | -- | -- | -- | |
| Dividends Paid (Ex Special Dividend) | -- | -- | -- | -- | -- | |
| Special Dividend Paid | -- | -- | -- | -- | -- | |
| Long-Term Debt Issued | -- | -- | -- | -- | -- | |
| Long-Term Debt Repaid | -- | -- | -- | -- | -- | |
| Repurchase of Common Stock | -- | -- | -- | -- | -- | |
| Other Financing Activities | -- | -- | -- | -- | -- | |
| Cash From Financing | -- | -- | -- | -- | -- | |
| Beginning Cash (CF) | -- | -- | -- | -- | -- | |
| Foreign Exchange Rate Adjustment | -- | -- | -- | -- | -- | |
| Additions / Reductions | -- | -- | -- | -- | -- | |
| Ending Cash (CF) | -- | -- | -- | -- | -- | |
| Levered Free Cash Flow | -- | -- | -- | -- | -- | |
Get BNRG Stock Alert
Signup to receive the latest stock alerts
Financial Ratios
BNRG
Sector
P/E ratio
--
18.58x
PEG ratio
--
0.25x
P/B ratio
1.27x
1.75x
Price / LTM sales
--
0.94x
Growth Metrics
BNRG
Sector
Revenue growth
--
1.98%
Earnings growth
--
2.46%
Revenue (5-year growth)
--
4.35%
Earnings forecast
--
$0.40
Profitability
BNRG
Sector
Profitability FY 2024
-$985K
$393.9M
Return on invested capital
--
5.32%
Return on assets
--
3.49%
Return on equity
--
8.55%
Earnings Date
Last Earnings Date
Mar
4
Next Earnings Date
Mar
4
Estimated Next Earnings Date
Jun
3
Balance Sheet
BNRG
Sector
Total cash
$4.1M
$154.3M
Short term investments
--
$35.5M
Total assets
$11.9M
$1.7B
Long term debt
--
$252.4M
SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS
GET BETTER TRADE IDEAS
Popular
Will FCX Benefit From Tariffs?
Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…
Can Levi Stock Double?
Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…
Stock Ideas
Buy
70
Is NVDA Stock a Buy?
Market Cap: $4.2T
P/E Ratio: 58x
Buy
62
Is MSFT Stock a Buy?
Market Cap: $3.8T
P/E Ratio: 43x
Sell
40
Is AAPL Stock a Buy?
Market Cap: $3.1T
P/E Ratio: 35x
Alerts
Buy
82
SBET alert for Jul 17
SharpLink Gaming [SBET] is down 2.6% over the past day.
Buy
89
EXOD alert for Jul 17
Exodus Movement [EXOD] is down 4.14% over the past day.
Buy
60
U alert for Jul 17
Unity Software [U] is up 7.51% over the past day.
THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS
Show me the best stock
