BrainsWay Ltd. (TLV:BWAY)
Israel · Delayed Price · Currency is ILS · Price in ILA 4,311.00
+3.00 (0.07%)
Aug 28, 2026, 1:44 PM IDT
BrainsWay Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 60.7 | 52.23 | 41.02 | 31.79 | 27.18 | 29.66 | |
Revenue Growth | 31.70% | 27.33% | 29.04% | 16.96% | -8.36% | 34.46% |
Cost of Revenue | 14.98 | 12.84 | 10.44 | 8.31 | 7.13 | 6.6 |
Gross Profit | 45.72 | 39.39 | 30.58 | 23.48 | 20.05 | 23.06 |
Selling, General & Admin | 27.13 | 25.46 | 22 | 21.77 | 25.05 | 21.66 |
Research & Development | 11.03 | 9.6 | 7.19 | 6.67 | 7.68 | 6.39 |
Operating Expenses | 38.15 | 35.06 | 29.19 | 28.44 | 32.73 | 28.06 |
Operating Income | 7.57 | 4.32 | 1.39 | -4.96 | -12.68 | -5 |
Interest Expense | -1.55 | -1.56 | -1.25 | -0.85 | -1.19 | -1.23 |
Interest & Investment Income | 1.72 | 3.01 | 2.48 | 2.17 | 1.11 | 0.23 |
Currency Exchange Gain (Loss) | -0.57 | -0.57 | -0.16 | -0.06 | -0.25 | -0.36 |
Other Non Operating Income (Expenses) | 2.52 | 2.52 | 1 | -0.25 | -0.01 | -0.05 |
EBT Excluding Unusual Items | 9.68 | 7.71 | 3.46 | -3.95 | -13.03 | -6.42 |
Pretax Income | 9.68 | 7.71 | 3.46 | -3.95 | -13.03 | -6.42 |
Income Tax Expense | 0.24 | 0.14 | 0.54 | 0.25 | 0.32 | 0.04 |
Net Income | 9.44 | 7.58 | 2.92 | -4.2 | -13.35 | -6.46 |
Net Income to Common | 9.44 | 7.58 | 2.92 | -4.2 | -13.35 | -6.46 |
Net Income Growth | 76.67% | 159.33% | - | - | - | - |
Shares Outstanding (Basic) | 38 | 38 | 34 | 33 | 33 | 31 |
Shares Outstanding (Diluted) | 38 | 40 | 35 | 33 | 33 | 31 |
Shares Change | 2.01% | 13.91% | 4.87% | 0.53% | 5.86% | 38.75% |
EPS (Basic) | 0.25 | 0.20 | 0.09 | -0.13 | -0.40 | -0.21 |
EPS (Diluted) | 0.24 | 0.18 | 0.06 | -0.13 | -0.40 | -0.21 |
EPS Growth | 118.45% | 229.13% | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 5.79 | 15.15 | 6.5 | -1.1 | -9.76 | -1.35 |
Free Cash Flow Per Share | 0.15 | 0.38 | 0.19 | -0.03 | -0.30 | -0.04 |
Gross Margin | 75.32% | 75.42% | 74.56% | 73.86% | 73.77% | 77.75% |
Operating Margin | 12.46% | 8.28% | 3.39% | -15.60% | -46.67% | -16.86% |
Profit Margin | 15.55% | 14.51% | 7.12% | -13.20% | -49.12% | -21.79% |
Free Cash Flow Margin | 9.53% | 29.00% | 15.86% | -3.47% | -35.91% | -4.57% |
EBITDA | 8.48 | 5.12 | 2.68 | -3.62 | -11.15 | -3.31 |
EBITDA Margin | 13.98% | 9.80% | 6.53% | -11.39% | -41.02% | -11.17% |
D&A For EBITDA | 0.92 | 0.79 | 1.29 | 1.34 | 1.53 | 1.69 |
EBIT | 7.57 | 4.32 | 1.39 | -4.96 | -12.68 | -5 |
EBIT Margin | 12.46% | 8.28% | 3.39% | -15.60% | -46.67% | -16.86% |
Effective Tax Rate | 2.44% | 1.75% | 15.55% | - | - | - |