2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $22M | $30M | $27M | $32M | $41M |
Cost of Revenue | $5.1M | $6.6M | $7.1M | $8.3M | $10M |
Gross Profit | $17M | $23M | $20M | $23M | $31M |
Gross Profit % | 77% | 78% | 74% | 74% | 75% |
R&D Expenses | $5.8M | $6.4M | $7.7M | $6.5M | $7.2M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$5.4M | -$6.5M | -$13M | -$4.2M | $2.9M |
Dep. & Amort. | $2.7M | $1.7M | $1.5M | $1.3M | $1.7M |
Def. Tax | $237K | $43K | $315K | $251K | $0 |
Stock Comp. | $799K | $1.9M | $1.5M | $381K | $1.4M |
Chg. in WC | $179K | $1.1M | -$1.5M | $1.6M | -$12K |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $17M | $17M | $48M | $11M | $69M |
ST Investments | $221K | $40M | $271K | $35M | $0 |
Cash & ST Inv. | $17M | $57M | $48M | $46M | $69M |
Receivables | $5.6M | $6.3M | $4.8M | $3.8M | $4.6M |
Inventory | $442K | $200K | $3.8M | $3.7M | $4.4M |
Brainsway reported $11.4 million in Q4 2024 revenue, a 27% year-over-year increase, and $41 million in full-year 2024 revenue, representing a 29% growth compared to 2023.
The company shipped 75 Deep TMS systems in Q4 2024, a 25% increase from the prior year, and achieved a gross margin of 75% for both Q4 and the full year.
For 2025, Brainsway projects revenue of $49-$51 million (20%-24% growth), operating income of 3%-4%, and adjusted EBITDA of 11%. Gross margins are expected to remain at approximately 75%.
Key growth drivers include increased demand for OCD and MDD treatments, expansion into international markets, and progress on accelerated treatment protocols with data expected in Q3 2025.
The company ended 2024 with $69.4 million in cash, including $20 million from equity financing, and plans to invest in R&D, clinical trials, and expanding its commercial footprint.