Biomerica, Inc. (BMRA)

NASDAQ: BMRA · Real-Time Price · USD

1.570

-0.060 (-3.68%)

Aug 11, 2026, 4:00 PM EDT - Market closed

Biomerica Cash Flow Statement

Financials in millions USD. Fiscal year is June - May.

Millions USD. Fiscal year is Jun - May.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Net Income	-4.17	-4.97	-5.98	-7.14	-4.53	-7.45
Depreciation & Amortization	0.41	0.4	0.37	0.35	0.6	0.38
Stock-Based Compensation	0.49	0.46	0.84	1.19	1.26	1.35
Other Adjustments	-0.01	0.01	-0.22	0.17	-1.4	2.32
Change in Receivables	0.32	0.21	-0.22	-0.29	1.37	-0.46
Changes in Inventories	0.03	0.88	-0.12	0.53	1.56	-1.91
Changes in Accounts Payable	0.1	-0.47	0.25	-0.08	0.39	-0.4
Changes in Accrued Expenses	-0	0	-0.04	0.05	0.26	0.11
Changes in Unearned Revenue	-0.03	-0.03	0.03	0.01	0.05	-
Changes in Other Operating Activities	-0.31	-0.34	-0.28	-0.26	-0.03	0.8
Operating Cash Flow	-3.17	-3.84	-5.36	-5.47	-0.48	-5.25
Operating Cash Flow Growth	-	-	-	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Capital Expenditures	-	-	-0.05	-0.06	-0.06	-0.14
Purchases of Intangible Assets	-0.02	-0.04	-0.06	-0.01	-0.11	-0.16
Investing Cash Flow	-0.02	-0.04	-0.12	-0.08	-0.17	-0.3

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Issuance of Common Stock	1.49	2.16	-	10.1	2.48	1.28
Net Common Stock Issued (Repurchased)	1.49	2.16	-	10.1	2.48	1.28
Other Financing Activities	-0.04	-0.05	-0.08	-0.71	-0.09	-0.17
Financing Cash Flow	1.46	2.11	-0.08	9.39	2.39	1.11

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Foreign Exchange Rate Adjustments	0.01	-0	0.01	-0.04	-0.03	-0.01
Net Cash Flow	-1.72	-1.77	-5.55	3.8	1.72	-4.44

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Free Cash Flow	-3.17	-3.84	-5.41	-5.54	-0.54	-5.39
Free Cash Flow Growth	-	-	-	-	-	-
FCF Margin	-73.28%	-72.32%	-99.94%	-103.73%	-2.84%	-74.84%
Free Cash Flow Per Share	-1.18	-1.67	-2.57	-3.13	-0.34	-3.61
Levered Free Cash Flow	-3.97	-4.52	-5.82	-6.6	-1.76	-8.6
Unlevered Free Cash Flow	-5.12	-4.68	-6.16	-6.63	-1.74	-8.64

SEC Filings: 10-K · 10-Q