BGM Group Ltd. financial statements

Income statement, balance sheet and cash flow statement for the last 8 fiscal years, taken from the XBRL data BGM Group Ltd. files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2018	FY2020	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	50.4	46.1	50	57.1	64.9	46.5	25.1	37.9
Cost of revenue	42.2	36.4	42.5	51.5	58.6	44.7	21	31.6
Gross profit	8.13	9.68	7.54	5.64	6.23	1.75	4.11	6.31
Research and development		0.04	0.05	0.01	1.22	0.57	1.36	0.67
Selling, general and administrative	2.16	3.5	2.73	3.25	4.13	3.79	3.32	18.2
General and administrative				2.26	2.15	2.83	2.72	17.5
Operating income	5.97	6.18	4.81	2.39	2.1	-2.61	-0.56	-12.6
Interest expense	0.22	0.22	0.24	0.06
Other non-operating income	0.17	0.76	0.99	0.98	-0.54	-5.29	-1.57	-7.36
Pre-tax income	6.15	6.94	5.81	3.36	1.56	-7.9	-2.14	-19.9
Income tax	0.94	1.03	0.86	0.26	0.19	0.22	-0.62	0.28
Net income to minority interests	0.03	0.58	-0.12	-0.04	0.29	-0.34	-0.07	-0.27
Net income	5.2	5.91	5.06	3.15	1.08	-7.78	-1.44	-19.9
EBITDA	7.23	7.37	5.92	3.59	3.33	-1.47	0.67	-11.1
EPS, basic	0.85	0.90	0.85	0.45	0.15	-1.08	-0.20	-0.18
EPS, diluted	0.85	0.90	0.85	0.45	0.15	-1.08	-0.20	-0.18
Shares, basic (weighted)	6	6	6	6.82	7.23	7.23	7.23	113
Shares, diluted (weighted)	6	6	6	6.82	7.23	7.23	7.23	113

Balance sheet

	FY2018	FY2020	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	5.62	4.59	11.9	10.5	14.3	7.48	9.82	9.82
Short-term investments						1
Receivables		0.6	1.12	1.73	0.82	1.98	1.54	4.25
Inventory		12.5	12	12.5	8.88	4.99	5.05	20.1
Other current assets		0.81	0.55	0.43	1.56	0.29	0.89	9.88
Total current assets		25	37.5	40.4	30	34.5	29.8	51.5
Property, plant and equipment		7.67	7.42	9.12	10.2
Lease right-of-use assets			0.24	0.12	0.09	0.06		0.32
Goodwill								351
Intangible assets		1.83	1.88	1.93	1.73	3.42	4.54	4.49
Long-term investments		0.54	0.54	0.64	0.62	0.61	3.36	11.5
Other non-current assets			0.18	0.19				0.12
Total assets		35.3	48.1	75.4	64.5	51.3	53	434
Accounts payable		3.57	4.38	6.64	5.29	3.59	4.13	6.56
Deferred revenue		1.91	3.51	2.47	0.56	1.03	0.49	3.14
Total current liabilities		11.7	18.4	18.2	9.18	6.66	8.78	41.6
Lease liabilities			0.16	0.11	0.07	0.02		0.08
Total liabilities		12.6	19.3	18.7	9.56	6.91	8.91	41.9
Paid-in capital		12.3	12.3	36.4	36.4	36.4	36.4	399
Retained earnings		7.56	12.2	14.7	15.5	5.9	4.35	-15.8
Other comprehensive income		-1.74	-0.6	0.86	-2.05	-2.74	-1.34	2.52
Shareholders' equity		19.9	26.1	54.9	53.1	42.8	42.7	391
Minority interests		2.74	2.74	1.81	1.91	1.56	1.35	1.02
Total equity	17.7	22.6	28.8	56.7	55	44.4	44.1	392
Total liabilities and equity		35.3	48.1	75.4	64.5	51.3	53	434
Shares outstanding		6	6	7.15	7.23	7.23	7.23	201

Cash flow statement

	FY2018	FY2020	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	5.2	5.91	4.94	3.11	1.37	-8.12	-1.52	-20.2
Depreciation and amortization	1.25	1.19	1.11	1.2	1.22	1.14	1.24	1.46
Stock-based compensation					0.02			10.2
Deferred income tax	0.02	0.05	-0.09	-0.05	0.19	0.2	-0.41	0.17
Change in receivables	-1.07	0.71	-0.66	-0.55	1.03	-1.22	0.38	-3.35
Change in inventory	2.81	-3.49	1.4	0.05	2.23	3.4	0.96	-1.85
Cash from operations	4.44	-0.58	5.08	0.35	12.7	0.31	0.54	-2.37
Capital expenditures	-1.12	-0.62	-0.45	-1.49	-2.03	-0.18	-0.24	-1.57
Purchases of investments				-20		-1
Sales and maturities of investments							4.8
Cash from investing	-1.39	-0.8	-0.38	-24.2	-3.26	-4.74	0.98	-0.16
Stock issued	0.25
Dividends paid	-0.73					-1.79
Cash from financing	-3.12	0.51	2.14	24	-5.94	-2.92	-0.49	2.62
Exchange rate effect	-0.18	-0.16	0.43	0.6	-1.09	-0.15	1.31	-0.08
Net change in cash	-0.25	-1.03	7.27	0.74	2.37	-7.5	2.34	0
Free cash flow	3.32	-1.2	4.63	-1.15	10.6	0.13	0.3	-3.94
Interest paid	0.22	0.21	0.28	0.15	0.12	0	0	0.04
Income taxes paid	0.66	1.11	0.28	0.82		0.03	0.02	0.07

Key metrics

Worked out from the statements above. Latest values use fiscal 2025. Valuation uses the share price of $0.24 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Gross margin	16.6%	Gross profit / revenue.
Operating margin	-33.2%	Operating income / revenue.
EBITDA margin	-29.3%	EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin	-52.6%	Pre-tax income / revenue.
Net margin	-52.6%	Net income / revenue.
FCF margin	-10.4%	Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin	-6.3%	Cash from operations / revenue.
Return on equity (ROE)	-9.2%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	-8.2%	Net income / average total assets.
Return on invested capital (ROIC)	-4.8%	Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
R&D / revenue	1.8%	Research and development expense / revenue.
SG&A / revenue	48.1%	Selling, general and administrative expense / revenue.
Stock-based pay / revenue	27.0%	Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue	4.1%	Capital expenditures / revenue.
D&A / revenue	3.9%	Depreciation and amortization / revenue.

Growth

Metric	Value	How it is calculated
Revenue growth, 1y	51.1%	Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y	-16.4%	Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y	-5.4%	Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y	53.4%	Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y	0.4%	Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 5y	-3.5%	Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EBITDA growth, 1y	-1,751.0%	EBITDA vs the same period a year earlier. Only from a positive base.
Operating cash flow growth, 1y	-535.9%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow growth, 1y	-1,395.0%	Free cash flow vs the same period a year earlier. Only from a positive base.
Book value growth, 1y	814.5%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	94.6%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	71.8%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	718.5%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	88.7%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	55.2%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	1,467.0%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	150.3%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	80.0%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Current ratio	1.24x	Current assets / current liabilities.
Quick ratio	0.34x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	0.24x	(Cash + short-term investments) / current liabilities.
Liabilities / assets	9.7%	Total liabilities / total assets.
Working capital	$9.9M	Current assets - current liabilities.
Goodwill and intangibles / assets	81.9%	(Goodwill + intangible assets) / total assets.
Tangible book value	$35.5M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
Asset turnover	0.16x	Revenue / average total assets.
Inventory turnover	2.51x	Cost of revenue / average inventory.
Days inventory	145 days	365 x average inventory / cost of revenue.
Receivables turnover	13.1x	Revenue / average receivables.
Days sales outstanding	28 days	365 x average receivables / revenue.
Days payables	62 days	365 x average accounts payable / cost of revenue.
Cash conversion cycle	111 days	Days inventory + days sales outstanding - days payables.

Per share

Metric	Value	How it is calculated
EPS, diluted	-$0.18	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
EPS, basic	-$0.18	Net income per basic share, as reported (split-adjusted).
Revenue per share	$0.33	Revenue / diluted weighted shares.
FCF per share	-$0.03	Free cash flow / diluted weighted shares.
Operating cash flow per share	-$0.02	Cash from operations / diluted weighted shares.
Book value per share	$1.95	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$0.18	Tangible book value / shares outstanding.
Cash per share	$0.05	(Cash + short-term investments) / shares outstanding.

Valuation

Metric	Value	How it is calculated
Market cap	$96.1M	Share price x shares outstanding.
Enterprise value	$86.3M	Market cap + total debt - cash - short-term investments.
P/S	2.54x	Market cap / revenue.
P/B	0.25x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	2.71x	Market cap / tangible book value, when positive.
EV/Sales	2.28x	Enterprise value / revenue.
FCF yield	-4.1%	Free cash flow / market cap.
Earnings yield	-20.7%	Net income / market cap (the inverse of P/E).

What was BGM Group Ltd.'s revenue in fiscal 2025?

BGM Group Ltd. reported revenue of $37.9M for fiscal 2025, 51.1% higher than the year before.

Was BGM Group Ltd. profitable in fiscal 2025?

No. It reported a net loss of $19.9M.

How much free cash flow did BGM Group Ltd. generate in fiscal 2025?

Cash from operations of $2.4M minus capital expenditures of $1.6M left free cash flow of -$3.9M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to BGM Group Ltd.