BRN.AX
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 BRN.AX 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 | $1.89M | $398.01K | $232.00K | $5.07M | +374.1% |
| Operating revenue | $1.89M | $398.01K | $232.00K | $5.07M | +374.1% |
| Cost of revenue | $1.62M | $532.92K | $140.56K | $480.33K | +204.3% |
| Gross profit | $265.42K | -$134.91K | $91.44K | $4.59M | +296.7% |
| Research & development | $931.68K | $466.78K | $478.77K | $2.38M | +99.6% |
| Selling, general & admin | $16.99M | $20.68M | $26.04M | $22.17M | -17.9% |
| Total operating expense | $19.99M | $23.26M | $28.83M | $27.02M | -14.1% |
| Operating income | -$19.73M | -$23.40M | -$28.74M | -$22.42M | +15.7% |
| Net interest income | $421.94K | $553.61K | $387.40K | $169.64K | -23.8% |
| Pre-tax income | -$20.39M | -$24.36M | -$28.76M | -$22.05M | +16.3% |
| Tax provision | $78.50K | $68.25K | $116.43K | $36.69K | +15.0% |
| Net income | -$20.47M | -$24.43M | -$28.88M | -$22.09M | +16.2% |
| Net income to common | -$20.47M | -$24.43M | -$28.88M | -$22.09M | +16.2% |
| Basic EPS | -0.01 | -0.01 | -0.02 | -0.01 | +22.6% |
| Diluted EPS | -0.01 | -0.01 | -0.02 | -0.01 | +22.6% |
| EBIT | -$20.33M | -$24.28M | -$28.66M | -$21.96M | +16.3% |
| EBITDA | -$19.78M | -$23.67M | -$28.04M | -$21.41M | +16.5% |
| Basic shares | 2.12B | 1.96B | 1.84B | 1.79B | +8.0% |
| Diluted shares | 2.12B | 1.96B | 1.84B | 1.79B | +8.0% |
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Cash & equivalents | $31.71M | $20.00M | $14.34M | $23.17M | — | +58.6% |
| Cash & short-term investments | $31.71M | $20.00M | $14.34M | $23.17M | — | +58.6% |
| Accounts receivable | $279.26K | $179.70K | $60.80K | $1.50M | — | +55.4% |
| Inventory | $355.15K | $240.72K | $482.96K | $397.44K | — | +47.5% |
| Total current assets | $33.07M | $21.63M | $17.56M | $26.12M | — | +52.9% |
| Property, plant & equipment | $920.22K | $1.24M | $1.76M | $2.19M | — | -25.9% |
| Goodwill & intangibles | — | — | $608.77K | $674.24K | $739.71K | — |
| Total assets | $34.15M | $23.05M | $20.18M | $29.18M | — | +48.2% |
| Total current liabilities | $2.90M | $2.33M | $1.95M | $3.65M | — | +24.4% |
| Current debt | — | — | $34.70K | $44.92K | $42.88K | — |
| Long-term debt | — | $45.45K | $68.21K | $66.25K | $172.11K | — |
| Total debt | $816.51K | $1.17M | $1.70M | $2.05M | — | -30.2% |
| Total liabilities | $3.45M | $3.22M | $3.35M | $5.46M | — | +7.3% |
| Retained earnings | -$218.63M | -$198.18M | -$174.02M | -$145.13M | — | -10.3% |
| Shareholder equity | $30.69M | $19.83M | $16.83M | $23.72M | — | +54.8% |
| Working capital | $30.17M | $19.30M | $15.61M | $22.47M | — | +56.3% |
| Net tangible assets | $30.69M | $19.83M | $16.23M | $23.04M | — | +54.8% |
| Shares issued | 2.25B | 1.97B | 1.81B | 1.75B | — | +14.2% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Capital expenditure | -$2.02M | -$72.65K | -$132.60K | -$127.22K | -2,677.3% |
| Investing cash flow | -$2.02M | -$72.65K | -$132.60K | -$127.22K | -2,677.3% |
| Share buybacks | -$1.46M | -$1.03M | -$56.79K | -$46.81K | -41.7% |
| Financing cash flow | $28.39M | $22.60M | $8.84M | $17.59M | +25.7% |
| Free cash flow | -$17.46M | -$15.96M | -$17.66M | -$13.78M | -9.4% |
| End cash position | $31.71M | $20.00M | $14.34M | $23.17M | +58.6% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2025-12-31 | 2024-12-31 | YoY |
|---|---|---|---|
| Cash & equivalents | $31.71M | $20.00M | +58.6% |
| Cash & short-term investments | $31.71M | $20.00M | +58.6% |
| Accounts receivable | $279.26K | $179.70K | +55.4% |
| Inventory | $355.15K | $240.72K | +47.5% |
| Total current assets | $33.07M | $21.63M | +52.9% |
| Property, plant & equipment | $920.22K | $1.24M | -25.9% |
| Total assets | $34.15M | $23.05M | +48.2% |
| Total current liabilities | $2.90M | $2.33M | +24.4% |
| Long-term debt | — | $45.45K | — |
| Total debt | $816.51K | $1.17M | -30.2% |
| Total liabilities | $3.45M | $3.22M | +7.3% |
| Retained earnings | -$218.63M | -$198.18M | -10.3% |
| Shareholder equity | $30.69M | $19.83M | +54.8% |
| Working capital | $30.17M | $19.30M | +56.3% |
| Net tangible assets | $30.69M | $19.83M | +54.8% |
| Shares issued | 2.25B | 1.97B | +14.2% |
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.