BMGL
Price
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on BMGL open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Total revenue | $11.32M | $10.05M | $9.70M | $10.66M | +12.6% |
| Operating revenue | $11.32M | $10.05M | $9.70M | $10.66M | +12.6% |
| Cost of revenue | $2.55M | $2.25M | $2.34M | $2.18M | +13.5% |
| Gross profit | $8.77M | $7.80M | $7.36M | $8.48M | +12.4% |
| Selling, general & admin | $6.54M | $3.64M | $3.27M | $4.04M | +79.5% |
| Total operating expense | $10.94M | $5.61M | $5.29M | $6.01M | +95.2% |
| Operating income | -$2.18M | $2.20M | $2.07M | $2.47M | -199.1% |
| Net interest income | -$122.60K | -$176.24K | $56.98K | -$74.16K | +30.4% |
| Pre-tax income | -$11.05M | $2.40M | $2.13M | $2.39M | -559.7% |
| Tax provision | -$417.39K | $331.76K | $348.28K | $408.48K | -225.8% |
| Net income | -$10.64M | $2.07M | $1.78M | $1.98M | -613.1% |
| Net income to common | -$10.64M | $2.07M | $1.78M | $1.98M | -613.1% |
| Basic EPS | — | 0.11 | 0.10 | 0.12 | — |
| Diluted EPS | — | 0.11 | 0.10 | 0.12 | — |
| EBIT | -$10.85M | $2.58M | $2.37M | $2.71M | -520.4% |
| EBITDA | -$9.67M | $3.11M | $2.93M | $3.28M | -410.9% |
| Basic shares | — | 18.45M | 18.45M | 16.25M | — |
| Diluted shares | — | 18.45M | 18.45M | 16.25M | — |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $3.04M | $1.95M | $1.22M | $1.56M | +56.0% |
| Cash & short-term investments | $3.04M | $1.95M | $1.22M | $1.56M | +56.0% |
| Accounts receivable | $2.15M | $1.67M | $1.44M | $2.01M | +28.6% |
| Inventory | $489.06K | $72.03K | $94.60K | $69.83K | +579.0% |
| Total current assets | $13.29M | $16.17M | $14.77M | $15.67M | -17.8% |
| Property, plant & equipment | $5.34M | $57.97K | $578.78K | $1.18M | +9,107.8% |
| Total assets | $18.68M | $16.31M | $15.38M | $16.85M | +14.5% |
| Total current liabilities | $10.16M | $7.16M | $6.47M | $7.19M | +41.8% |
| Current debt | $61.37K | $2.68M | $3.22M | $3.63M | -97.7% |
| Long-term debt | — | $1.58M | $3.40M | $5.31M | — |
| Total debt | $5.08M | $4.29M | $7.21M | $10.15M | +18.4% |
| Total liabilities | $13.24M | $8.75M | $9.89M | $13.14M | +51.4% |
| Retained earnings | -$3.85M | $7.56M | $5.49M | $3.71M | -151.0% |
| Shareholder equity | $5.43M | $7.56M | $5.49M | $3.71M | -28.1% |
| Working capital | $3.13M | $9.01M | $8.31M | $8.47M | -65.2% |
| Net tangible assets | $5.43M | $7.56M | $5.49M | $3.71M | -28.1% |
| Shares issued | 18.79M | 18.45M | 18.45M | 18.45M | +1.8% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Net income | -$8.69M | $2.40M | $2.13M | $2.39M | -461.4% |
| Depreciation & amortisation | $928.63K | $528.73K | $557.13K | $575.92K | +75.6% |
| Change in working capital | -$3.90M | -$4.82K | $286.80K | $81.37K | -80,793.4% |
| Operating cash flow | -$3.18M | $2.51M | $2.60M | $2.79M | -226.7% |
| Capital expenditure | -$437.88K | -$7.92K | -$6.16K | -$88.50K | -5,428.8% |
| Investing cash flow | -$8.57M | -$7.92K | -$6.16K | -$88.50K | -108,074.4% |
| Financing cash flow | $12.97M | -$1.77M | -$2.94M | -$12.92M | +833.8% |
| Free cash flow | -$3.62M | $2.50M | $2.59M | $2.70M | -244.6% |
| End cash position | $2.39M | $1.95M | $1.22M | $1.56M | +22.7% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2025-06-30 | 2024-12-31 | YoY |
|---|---|---|---|
| Cash & equivalents | $3.04M | $7.45M | -59.1% |
| Cash & short-term investments | $3.04M | $7.45M | -59.1% |
| Accounts receivable | $2.15M | $1.42M | +51.3% |
| Inventory | $489.06K | $99.31K | +392.5% |
| Total current assets | $13.29M | $14.46M | -8.0% |
| Property, plant & equipment | $5.34M | $399.80K | +1,235.2% |
| Total assets | $18.68M | $14.93M | +25.1% |
| Total current liabilities | $10.16M | $7.67M | +32.5% |
| Current debt | $61.37K | $4.00M | -98.5% |
| Total debt | $5.08M | $4.37M | +16.2% |
| Total liabilities | $13.24M | $7.67M | +72.6% |
| Retained earnings | -$3.85M | $7.27M | -153.0% |
| Shareholder equity | $5.43M | $7.26M | -25.2% |
| Working capital | $3.13M | $6.79M | -53.8% |
| Net tangible assets | $5.43M | $7.26M | -25.2% |
| Shares issued | 18.79M | 18.45M | +1.8% |
Newly listed companies often have nothing on file until their first annual report.
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
Headlines
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.