Beamr Imaging Ltd. (BMR) quarterly income statement — complete revenue, gross profit & net income history
| Metric | Q4'25 | Q2'25 | Q4'24 | Q2'24 | Q4'23 | Q2'23 | Q4'22 | Q2'22 | Q4'21 | Q2'21 | Q4'20 | Q4'19 | Q4'14 | Q2'14 | Q4'13 | Q2'13 | Q4'12 | Q2'12 | Q4'11 | Q2'11 |
|---|
| Sales/Revenue | 2.03M | 1.07M | 2.06M | 1M | 1.95M | 955K | 1.94M | 928K | 2.29M | 1.01M | 2.2M | 2.05M | -3.22M | 171.16M | 412.15M | 159.64M | 144.28M | 124.85M | -61.22M | 106.8M |
| Revenue Growth % | -1.79% | 6.69% | 5.58% | 4.82% | 0.98% | 2.91% | -15.58% | -7.94% | 4.13% | - | 7.58% | - | -100.78% | 7.22% | 185.66% | 27.87% | 335.68% | 16.9% | -158.28% | - |
| Cost of Goods Sold | 186K | 151K | 165K | 85K | 46K | 50K | 49K | 49K | 51K | 39K | 51K | 57K | 351.11M | 53.64M | 184.07M | 41.94M | 152.22M | 37.04M | 72.23M | 31.5M |
| COGS % of Revenue | 9.18% | 14.14% | 8% | 8.49% | 2.35% | 5.24% | 2.53% | 5.28% | 2.23% | 3.87% | 2.32% | 2.79% | -10904.07% | 31.34% | 44.66% | 26.27% | 105.5% | 29.67% | -117.98% | 29.49% |
| Gross Profit | 1.84M | 917K | 1.9M | 916K | 1.91M | 905K | 1.89M | 879K | 2.24M | 969K | 2.15M | 1.99M | -354.33M | 117.53M | 228.08M | 117.7M | -7.94M | 87.8M | -133.45M | 75.3M |
| Gross Margin % | 90.82% | 85.86% | 92% | 91.51% | 97.65% | 94.76% | 97.47% | 94.72% | 97.77% | 96.13% | 97.68% | 97.21% | 11004.07% | 68.66% | 55.34% | 73.73% | -5.5% | 70.33% | 217.98% | 70.51% |
| Gross Profit Growth % | -3.06% | 0.11% | -0.52% | 1.22% | 1.17% | 2.96% | -15.84% | -9.29% | 4.23% | - | 8.09% | - | -255.35% | -0.15% | 2973.27% | 34.05% | 94.05% | 16.61% | -152.09% | - |
| Operating Expenses | 4.88M | 4.33M | 3.56M | 2.46M | 1.78M | 1.91M | 1.96M | 1.84M | 1.97M | 1.67M | 2.24M | 3.8M | -353.31M | 12.44M | -313.85M | 10.4M | -259.05M | 8.58M | 203.78M | 7.52M |
| OpEx % of Revenue | 240.67% | 405.9% | 172.81% | 246.15% | 91.2% | 199.9% | 101.09% | 198.28% | 85.91% | 165.28% | 101.91% | 185.73% | 10972.24% | 7.27% | -76.15% | 6.51% | -179.54% | 6.87% | -332.88% | 7.04% |
| Selling, General & Admin | 2.32M | 2.29M | 1.67M | 1.46M | 870K | 997K | 892K | 841K | 924K | 808K | 809K | 1.62M | -353.31M | 12.44M | -313.85M | 10.4M | -259.05M | 8.58M | 203.78M | 7.52M |
| SG&A % of Revenue | 114.61% | 214.61% | 81.14% | 146.05% | 44.52% | 104.4% | 46.1% | 90.63% | 40.31% | 80.16% | 36.76% | 79.37% | 10972.24% | 7.27% | -76.15% | 6.51% | -179.54% | 6.87% | -332.88% | 7.04% |
| Research & Development | 2.55M | 2.04M | 1.89M | 1M | 912K | 912K | 1.06M | 999K | 1.1M | 933K | 1.18M | 1.99M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | 126.06% | 191.29% | 91.66% | 100.1% | 46.67% | 95.5% | 54.99% | 107.65% | 47.95% | 92.56% | 53.43% | 97.41% | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -3.04M | -3.42M | -1.67M | -1.55M | 126K | -1M | -70K | -961K | 218K | -697K | 165K | -1.63M | -10.79M | 41.21M | 37.48M | 41.63M | 35.68M | 19.41M | -1.18M | 31.66M |
| Operating Margin % | -149.85% | -320.04% | -80.8% | -154.65% | 6.45% | -105.13% | -3.62% | -103.56% | 9.51% | -69.15% | 7.5% | -79.52% | 334.97% | 24.08% | 9.09% | 26.07% | 24.73% | 15.55% | 1.92% | 29.64% |
| Operating Income Growth % | -82.12% | -120.8% | -1423.02% | -54.18% | 280% | -4.47% | -132.11% | -37.88% | 32.12% | - | 110.14% | - | -128.77% | -0.99% | 5.07% | 114.47% | 3133.76% | -38.69% | 98.65% | - |
| EBITDA | -2.91M | -3.3M | -1.55M | -1.5M | 139K | -991K | -57K | -946K | 235K | -521K | 503K | -1.28M | 53.96M | 103.95M | 96.27M | 105.18M | 88.55M | 66.98M | 8.26M | 67.44M |
| EBITDA Margin % | -143.78% | -308.9% | -75.13% | -149.35% | 7.11% | -103.77% | -2.95% | -101.94% | 10.25% | -51.69% | 22.85% | -62.56% | -1675.71% | 60.73% | 23.36% | 65.89% | 61.37% | 53.65% | -13.49% | 63.15% |
| EBITDA Growth % | -87.94% | -120.67% | -1215.11% | -50.86% | 343.86% | -4.76% | -124.26% | -81.57% | -53.28% | - | 139.3% | - | -43.95% | -1.17% | 8.72% | 57.03% | 972% | -0.69% | -86.77% | - |
| D&A (Non-Cash Add-back) | 123K | 119K | 117K | 53K | 13K | 13K | 13K | 15K | 17K | 176K | 338K | 347K | 64.74M | 62.74M | 58.78M | 63.56M | 52.87M | 47.58M | 9.44M | 35.79M |
| EBIT | -2.82M | -3.42M | -1.31M | -1.88M | 358K | -809K | -70K | -818K | 218K | -772K | 185K | -1.63M | -59.57M | -4.5M | -177.04M | -11.32M | -171.58M | -28.89M | -47.49M | -15.58M |
| Net Interest Income | 238K | 266K | 316K | 332K | -12K | -60K | -90K | 6K | 20K | 39K | 59K | 100K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.54M |
| Interest Income | 253K | 296K | 370K | 456K | 97K | 48K | 0 | 6K | 20K | 39K | 59K | 100K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79K |
| Interest Expense | 15K | 30K | 54K | 124K | 97K | 108K | 130K | 12K | 0 | 0 | 0 | 0 | -168.64M | -23.13M | -187.62M | -26.12M | -172.47M | -23.82M | -95.53M | -23.46M |
| Other Income/Expense | 205K | 244K | 304K | -396K | 135K | 87K | -296K | 131K | -194K | -227K | -337K | -283K | 119.85M | -22.58M | -26.91M | -26.82M | -34.79M | -24.47M | 49.22M | -23.78M |
| Pretax Income | -2.83M | -3.17M | -1.36M | -1.94M | 261K | -917K | -366K | -830K | 24K | -924K | -152K | -1.91M | 109.06M | 18.64M | 10.58M | 14.8M | 889K | -5.06M | 48.04M | 7.88M |
| Pretax Margin % | -139.73% | -297.19% | -66.07% | -194.21% | 13.36% | -96.02% | -18.91% | -89.44% | 1.05% | -91.67% | -6.91% | -93.4% | -3387.05% | 10.89% | 2.57% | 9.27% | 0.62% | -4.05% | -78.47% | 7.38% |
| Income Tax | 4K | 11K | 25K | 21K | 32K | 7K | 46K | 6K | 31K | 21K | 67K | 57K | -16.75M | 0 | 266K | 0 | -4.41M | 0 | 3.44M | 0 |
| Effective Tax Rate % | -0.14% | -0.35% | -1.83% | -1.08% | 12.26% | -0.76% | -12.57% | -0.72% | 129.17% | -2.27% | -44.08% | -2.98% | -15.35% | 0% | 2.52% | 0% | -495.95% | 0% | 7.15% | 0% |
| Net Income | -2.83M | -3.19M | -1.39M | -1.97M | 229K | -924K | -412K | -836K | -7K | -945K | -219K | -1.97M | 125.81M | 18.64M | 10.31M | 14.8M | 5.3M | -5.06M | 44.6M | 7.88M |
| Net Margin % | -139.93% | -298.22% | -67.28% | -196.3% | 11.72% | -96.75% | -21.29% | -90.09% | -0.31% | -93.75% | -9.95% | -96.19% | -3907.08% | 10.89% | 2.5% | 9.27% | 3.67% | -4.05% | -72.86% | 7.38% |
| Net Income Growth % | -104.25% | -62.09% | -706.11% | -112.66% | 155.58% | -10.53% | -5785.71% | 11.53% | 96.8% | - | 88.87% | - | 1120.25% | 25.89% | 94.6% | 392.43% | -88.12% | -164.25% | 228.94% | - |
| Net Income (Continuing) | -2.83M | -3.19M | -1.39M | -1.97M | 229K | -924K | -412K | -836K | -7K | -945K | -219K | -1.97M | 125.81M | 18.64M | 10.31M | 14.8M | 5.3M | -5.06M | 44.6M | 7.88M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.03M | 0 | 47.14M | 0 | 8.8M | 0 | 9.76M |
| EPS (Diluted) | -0.18 | -0.21 | -0.09 | -0.13 | 0.02 | -0.10 | -0.16 | -0.04 | -0.00 | -0.36 | -0.09 | -0.76 | 0.00 | 0.09 | 0.00 | 0.08 | 0.00 | -0.03 | 0.00 | 0.06 |
| EPS Growth % | -101.34% | -61.54% | -610.86% | -32.38% | 110.94% | -139.51% | - | 88.61% | 96.71% | - | 88.82% | - | - | 21.72% | - | 335.05% | - | -155.82% | 100.12% | - |
| EPS (Basic) | -0.18 | -0.21 | -0.09 | -0.13 | 0.02 | -0.10 | -0.16 | -0.04 | -0.00 | -0.36 | -0.09 | -0.76 | 0.00 | 0.10 | 0.00 | 0.08 | 0.00 | -0.03 | 0.00 | 0.06 |
| Diluted Shares Outstanding | 15.53M | 15.52M | 15.52M | 14.81M | 13.05M | 9.41M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.57M | 207.23B | 196.8M | 186.4B | 190.15M | 155.7B | 152.78M | 68.74B | 132.84M |
| Basic Shares Outstanding | 15.53M | 15.17M | 15.52M | 14.81M | 13.05M | 9.41M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.57M | 193B | 191M | 182.04B | 186.74M | 152.75B | 152.78M | 65.3B | 129.86M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | 78.49% | 529.85% | 450.22% | 313.57% | 1320.23% | - | 112.19% | 635.12% |