Financhill
Sell
34

BNGO Quote, Financials, Valuation and Earnings

Last price:
$3.84
Seasonality move :
0.98%
Day range:
$3.61 - $3.76
52-week range:
$2.68 - $72.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.09x
P/B ratio:
0.32x
Volume:
35.2K
Avg. volume:
165.4K
1-year change:
-93.57%
Market cap:
$11.4M
Revenue:
$30.8M
EPS (TTM):
-$4.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.5M $18M $27.8M $36.1M $30.8M
Revenue Growth (YoY) -16.06% 111.47% 54.62% 29.9% -14.79%
 
Cost of Revenues $5.7M $14.1M $21.9M $26.6M $30.4M
Gross Profit $2.8M $3.9M $5.9M $9.6M $380K
Gross Profit Margin 32.61% 21.55% 21.38% 26.49% 1.24%
 
R&D Expenses $10.3M $22.5M $49M $54M $24.8M
Selling, General & Admin $31.1M $58.5M $88.6M $92.8M $51.9M
Other Inc / (Exp) -$7K -$360K -$223K -$74.6M -$33.9M
Operating Expenses $41.3M $81M $137.6M $146.8M $76.7M
Operating Income -$38.6M -$77.1M -$131.7M -$137.2M -$76.3M
 
Net Interest Expenses $2.5M $691K -- $20.6M $1.8M
EBT. Incl. Unusual Items -$41.1M -$78.2M -$130.7M -$232.4M -$112M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29K -$5.7M $1.9M $62K $33K
Net Income to Company -$41.1M -$72.4M -$132.6M -$232.5M -$112M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.1M -$72.4M -$132.6M -$232.5M -$112M
 
Basic EPS (Cont. Ops) -$234.00 -$156.00 -$274.80 -$408.60 -$88.13
Diluted EPS (Cont. Ops) -$234.00 -$156.00 -$274.80 -$408.60 -$88.13
Weighted Average Basic Share $173.8K $461.3K $482K $569K $1.3M
Weighted Average Diluted Share $173.8K $461.3K $482K $569K $1.3M
 
EBITDA -$37.1M -$73.9M -$120.6M -$217.9M -$97.5M
EBIT -$38.6M -$77.2M -$130.4M -$231.8M -$111.7M
 
Revenue (Reported) $8.5M $18M $27.8M $36.1M $30.8M
Operating Income (Reported) -$38.6M -$77.1M -$131.7M -$137.2M -$76.3M
Operating Income (Adjusted) -$38.6M -$77.2M -$130.4M -$231.8M -$111.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4M $6.3M $8.2M $10.7M $8.2M
Revenue Growth (YoY) 43.04% 57.95% 30.36% 30.51% -23.86%
 
Cost of Revenues $2.8M $6.1M $6.4M $8.3M $4.7M
Gross Profit $1.2M $239K $1.8M $2.4M $3.4M
Gross Profit Margin 29.55% 3.79% 21.97% 22.74% 41.86%
 
R&D Expenses $2.9M $9.2M $14M $11.7M $3.5M
Selling, General & Admin $9.4M $19.8M $25.3M $14.9M $11.7M
Other Inc / (Exp) -- $37K -$40K $2.8M -$8.2M
Operating Expenses $12.3M $29M $39.3M $26.7M $15.2M
Operating Income -$11.1M -$28.8M -$37.5M -$24.2M -$11.8M
 
Net Interest Expenses $608K -- -- $22.5M $105K
EBT. Incl. Unusual Items -$11.7M -$28.7M -$36.9M -$43.9M -$20.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11K -$5.8M $1.8M -$36K $1K
Net Income to Company -$11.7M -$22.9M -$38.7M -$43.9M -$20.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.7M -$22.9M -$38.7M -$43.9M -$20.1M
 
Basic EPS (Cont. Ops) -$37.05 -$47.55 -$78.09 -$57.60 -$10.79
Diluted EPS (Cont. Ops) -$37.05 -$47.55 -$78.09 -$57.60 -$10.79
Weighted Average Basic Share $316.6K $473.3K $494.9K $663.7K $1.9M
Weighted Average Diluted Share $316.6K $473.3K $494.9K $663.7K $1.9M
 
EBITDA -$10.6M -$26.8M -$34M -$39.9M -$17.6M
EBIT -$11.1M -$28.7M -$36.8M -$43.6M -$20.1M
 
Revenue (Reported) $4M $6.3M $8.2M $10.7M $8.2M
Operating Income (Reported) -$11.1M -$28.8M -$37.5M -$24.2M -$11.8M
Operating Income (Adjusted) -$11.1M -$28.7M -$36.8M -$43.6M -$20.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.5M $18M $27.8M $36.1M $30.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7M $14.1M $21.9M $26.6M $30.4M
Gross Profit $2.8M $3.9M $5.9M $9.6M $380K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.3M $22.5M $49M $54M $24.8M
Selling, General & Admin $31.1M $58.5M $88.6M $92.8M $52.3M
Other Inc / (Exp) -$1K -$361K -$224K -$74.6M -$36.8M
Operating Expenses $41.3M $81M $137.6M $146.8M $77.1M
Operating Income -$38.6M -$77.1M -$131.7M -$137.2M -$76.7M
 
Net Interest Expenses $2.5M $691K -- $20.6M --
EBT. Incl. Unusual Items -$41.1M -$78.2M -$130.7M -$232.4M -$112M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29K -$5.7M $1.9M $62K $33K
Net Income to Company -$41.1M -$72.4M -$132.6M -$232.5M -$112M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41.1M -$72.4M -$132.6M -$232.5M -$112M
 
Basic EPS (Cont. Ops) -$319.05 -$155.55 -$277.89 -$399.00 -$502.79
Diluted EPS (Cont. Ops) -$319.05 -$155.55 -$277.89 -$399.00 -$502.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$37.1M -$73.9M -$120.6M -$218.4M -$97.1M
EBIT -$38.6M -$77.2M -$130.4M -$232.3M -$111.4M
 
Revenue (Reported) $8.5M $18M $27.8M $36.1M $30.8M
Operating Income (Reported) -$38.6M -$77.1M -$131.7M -$137.2M -$76.7M
Operating Income (Adjusted) -$38.6M -$77.2M -$130.4M -$232.3M -$111.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18M $27.8M $36.1M $30.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.1M $21.9M $26.6M $30.4M --
Gross Profit $3.9M $5.9M $9.6M $380K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.5M $49M $54M $24.8M --
Selling, General & Admin $58.5M $88.6M $92.8M $52.3M --
Other Inc / (Exp) -$361K -$224K -$74.6M -$36.8M --
Operating Expenses $81M $137.6M $146.8M $77.1M --
Operating Income -$77.1M -$131.7M -$137.2M -$76.7M --
 
Net Interest Expenses $748K -- $22.5M $105K --
EBT. Incl. Unusual Items -$78.2M -$130.7M -$232.4M -$112M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.7M $1.9M $62K $33K --
Net Income to Company -$72.4M -$132.6M -$232.5M -$112M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$72.4M -$132.6M -$232.5M -$112M --
 
Basic EPS (Cont. Ops) -$155.55 -$277.89 -$399.00 -$502.79 --
Diluted EPS (Cont. Ops) -$155.55 -$277.89 -$399.00 -$502.79 --
Weighted Average Basic Share $1.8M $1.9M $2.3M $3M --
Weighted Average Diluted Share $1.8M $1.9M $2.3M $3M --
 
EBITDA -$73.9M -$120.6M -$218.4M -$97.1M --
EBIT -$77.2M -$130.4M -$232.3M -$111.4M --
 
Revenue (Reported) $18M $27.8M $36.1M $30.8M --
Operating Income (Reported) -$77.1M -$131.7M -$137.2M -$76.7M --
Operating Income (Adjusted) -$77.2M -$130.4M -$232.3M -$111.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $38.4M $24.6M $5.1M $17.9M $9.2M
Short Term Investments -- $226M $108.1M $48.8M $302K
Accounts Receivable, Net $2.8M $4.9M $7M $9.3M $4.8M
Inventory $3.3M $12.4M $29.8M $22.9M $11.1M
Prepaid Expenses $1.8M $2.7M $4.4M $4.7M $1.8M
Other Current Assets $462K $1.4M $2.4M $976K $1.3M
Total Current Assets $46.8M $272.4M $157.3M $140.1M $39.5M
 
Property Plant And Equipment $4.9M $20.9M $29M $32.5M $24.3M
Long-Term Investments -- -- -- -- --
Goodwill $7.2M $56.2M $77.3M -- --
Other Intangibles $1.5M $26.8M $41.1M $34M $9.7M
Other Long-Term Assets $103K $749K $2.8M $7.8M $3.2M
Total Assets $60.5M $377.1M $307.5M $214.4M $76.7M
 
Accounts Payable $2.9M $10.8M $12.5M $10.4M $7M
Accrued Expenses $1.7M $2.6M $2.7M $1.6M $2.6M
Current Portion Of Long-Term Debt -- -- -- $69.8M --
Current Portion Of Capital Lease Obligations -- $1.8M $2.5M $2.4M $3.3M
Other Current Liabilities $113K -- $9.4M $78.3M $20.4M
Total Current Liabilities $8.9M $21.8M $35.9M $100M $37.3M
 
Long-Term Debt $16.3M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $25.4M $40M $58.1M $118.2M $41.3M
 
Common Stock $19K $29K $3K -- --
Other Common Equity Adj -- -$539K -$1.1M $23K $27K
Common Equity $35.1M $337.1M $249.4M $96.2M $35.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35.1M $337.1M $249.4M $96.2M $35.4M
 
Total Liabilities and Equity $60.5M $377.1M $307.5M $214.4M $76.7M
Cash and Short Terms $38.4M $250.6M $113.2M $66.8M $9.5M
Total Debt $16.3M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $38.4M $24.6M $5.1M $17.9M $9.2M
Short Term Investments -- $226M $108.1M $48.8M $302K
Accounts Receivable, Net $2.8M $4.9M $7M $9.3M $4.8M
Inventory $3.3M $12.4M $29.8M $22.9M $11.1M
Prepaid Expenses $1.8M $2.7M $4.4M $4.7M $1.8M
Other Current Assets $462K $1.4M $2.4M $976K $1.3M
Total Current Assets $46.8M $272.4M $157.3M $140.1M $39.5M
 
Property Plant And Equipment $4.9M $20.9M $29M $32.5M $24.3M
Long-Term Investments -- -- -- -- --
Goodwill $7.2M $56.2M $77.3M -- --
Other Intangibles $1.5M $26.8M $41.1M $34M $9.7M
Other Long-Term Assets $103K $749K $2.8M $7.8M $3.2M
Total Assets $60.5M $377.1M $307.5M $214.4M $76.7M
 
Accounts Payable $2.9M $10.8M $12.5M $10.4M $7M
Accrued Expenses $1.7M $2.6M $2.7M $1.6M $2.6M
Current Portion Of Long-Term Debt -- -- -- $69.8M --
Current Portion Of Capital Lease Obligations -- $1.8M $2.5M $2.4M $3.3M
Other Current Liabilities $113K -- $9.4M $78.3M $20.4M
Total Current Liabilities $8.9M $21.8M $35.9M $100M $37.3M
 
Long-Term Debt $16.3M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $25.4M $40M $58.1M $118.2M $41.3M
 
Common Stock $19K $29K $3K -- --
Other Common Equity Adj -- -$539K -$1.1M $23K $27K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35.1M $337.1M $249.4M $96.2M $35.4M
 
Total Liabilities and Equity $60.5M $377.1M $307.5M $214.4M $76.7M
Cash and Short Terms $38.4M $250.6M $113.2M $66.8M $9.5M
Total Debt $16.3M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$41.1M -$72.4M -$132.6M -$232.5M -$112M
Depreciation & Amoritzation $1.5M $3.4M $9.8M $13.9M $14.2M
Stock-Based Compensation $1.6M $9.7M $22.4M $15.2M $9.7M
Change in Accounts Receivable $2.1M -$493K -$2.3M -$2.3M $4.1M
Change in Inventories -$4.2M -$15.9M -$23.7M -$4.2M -$587K
Cash From Operations -$38.3M -$71.9M -$124.8M -$125.2M -$68.9M
 
Capital Expenditures -- $1.5M $3.3M $1.7M $103K
Cash Acquisitions -$2.5M -$49.1M -$31.3M $96K --
Cash From Investing -$2.5M -$278.1M $82.8M $24.2M $73.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5M -- -- $80M $18M
Long-Term Debt Repaid -$7.3M -$15M -$36K -$9M -$66.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -$1.7M -$578K -$15M -$10.1M
Cash From Financing $61.9M $336.1M $23M $113.8M -$13.7M
 
Beginning Cash (CF) $17.3M $38.4M $24.6M $5.5M $18.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.1M -$13.9M -$19M $12.8M -$8.8M
Ending Cash (CF) $38.4M $24.6M $5.5M $18.3M $9.6M
 
Levered Free Cash Flow -$38.3M -$73.4M -$128.1M -$126.9M -$69M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.7M -$22.9M -$38.7M -$43.9M -$20.1M
Depreciation & Amoritzation $570K $1.9M $2.8M $3.6M $2.4M
Stock-Based Compensation $451K $4.8M $5.5M $3.4M $1.9M
Change in Accounts Receivable $378K -$157K -$1.1M -$650K $133K
Change in Inventories -$589K -$5.6M -$5.6M -$331K $2.9M
Cash From Operations -$12.1M -$25.6M -$34.5M -$29.8M -$6.5M
 
Capital Expenditures -- $1.1M $1.6M $745K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$92.5M $11.6M -$55.4M $3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1K -- -- $80M --
Long-Term Debt Repaid -- $2M -$10K -$9M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$403K -- -- -$13.8M -$818K
Cash From Financing $31.7M $2M $146K $68.5M $3.9M
 
Beginning Cash (CF) $18.9M $140.7M $28.2M $35M $9.2M
Foreign Exchange Rate Adjustment -- -- $86K $48K -$4K
Additions / Reductions $19.6M -$116.2M -$22.8M -$16.7M $383K
Ending Cash (CF) $38.4M $24.6M $5.5M $18.3M $9.6M
 
Levered Free Cash Flow -$12.1M -$26.7M -$36.1M -$30.5M -$6.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$41.1M -$72.4M -$132.6M -$232.5M -$112M
Depreciation & Amoritzation $1.5M $3.4M $9.8M $13.9M $14.2M
Stock-Based Compensation $1.6M $9.7M $22.4M $15.2M $9.7M
Change in Accounts Receivable $2.1M -$493K -$2.3M -$2.3M $4.1M
Change in Inventories -$4.2M -$15.9M -$23.7M -$4.2M -$587K
Cash From Operations -$38.3M -$71.9M -$124.8M -$125.2M -$68.9M
 
Capital Expenditures -- $1.5M $3.3M $1.7M $103K
Cash Acquisitions -$2.5M -- -- -- --
Cash From Investing -$2.5M -$278.1M $82.8M $24.2M $73.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5M -- -- -- --
Long-Term Debt Repaid -$7.3M -$15M -$36K -$9M -$66.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.7M -- -$15M -$10.1M
Cash From Financing $61.9M $336.1M $23M $113.8M -$13.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.1M -$13.9M -$19M $12.8M -$8.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$38.3M -$73.4M -$128.1M -$126.9M -$69M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$72.4M -$132.6M -$232.5M -$112M --
Depreciation & Amoritzation $3.4M $9.8M $13.9M $14.2M --
Stock-Based Compensation $9.7M $22.4M $15.2M $9.7M --
Change in Accounts Receivable -$493K -$2.3M -$2.3M $4.1M --
Change in Inventories -$15.9M -$23.7M -$4.2M -$587K --
Cash From Operations -$71.9M -$124.8M -$125.2M -$68.9M --
 
Capital Expenditures $1.5M $3.3M $1.7M $103K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$278.1M $82.8M $24.2M $73.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $80M $18M --
Long-Term Debt Repaid -$15M -$36K -$9M -$66.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.7M -$578K -$15M -$10.1M --
Cash From Financing $336.1M $23M $113.8M -$13.7M --
 
Beginning Cash (CF) $873.8M $103.9M $60.2M $65.5M --
Foreign Exchange Rate Adjustment -- -$38K $65K -$7K --
Additions / Reductions -$13.9M -$19M $12.8M -$8.8M --
Ending Cash (CF) $859.9M $84.9M $73.1M $56.8M --
 
Levered Free Cash Flow -$73.4M -$128.1M -$126.9M -$69M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock