Income statement, balance sheet and cash flow statement for the last 6 fiscal years, taken from the XBRL data Brenmiller Energy 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
FY2020
FY2022
FY2022
FY2023
FY2024
FY2025
Revenue
0.4
1.52
0.62
0.39
Cost of revenue
0.12
4.09
1.89
1.56
0.99
3.6
Gross profit
-3.69
-0.37
-0.93
-3.21
Research and development
3.91
3.66
4.7
3.18
3.59
3.96
Selling, general and administrative
0.64
1.2
1.15
Selling and marketing
1.2
1.15
1.2
1.24
General and administrative
2.5
4.43
4.64
4.56
4.33
Operating income
-10.9
-11.7
-9.86
-10.6
-12.7
Interest expense
1.11
0.36
0.09
0.1
0.24
0.37
Interest income
0.96
1.07
0.92
Other non-operating income
-0.15
0.68
0.21
3.79
-1.04
Net income
-9.48
-11
-11.1
-9.65
-6.77
-13.9
EBITDA
-10.6
-11.4
-9.74
-10.3
-12.2
EPS, basic
-408.92
-323.01
-265.27
-174.63
-45.27
-57.14
EPS, diluted
-408.92
-323.01
-265.27
-174.63
-45.27
-57.14
Shares, basic (weighted)
0.03
0.04
0.06
0.15
0.41
Shares, diluted (weighted)
0.03
0.04
0.06
0.15
0.41
Balance sheet
FY2020
FY2022
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
2.33
8.28
6.51
3.18
4.1
4.91
Receivables
0.66
0.28
Inventory
0.1
0.94
0.61
1.57
1.58
Other current assets
0.58
0.47
0.6
0.44
Total current assets
9.14
8.72
4.57
6.3
6.96
Property, plant and equipment
2.26
1.88
4.56
4.89
4.36
Lease right-of-use assets
3.02
1.54
1.14
0.56
0.9
Other non-current assets
0.24
0.23
Total assets
14.6
12.5
10.6
11.9
12.5
Accounts payable
0.31
0.39
0.28
0.71
Deferred revenue
0.42
0.39
0.39
0.67
Total current liabilities
4.16
2.64
2.72
2.8
5.22
Lease liabilities
2.45
0.93
0.53
0.02
0.38
Other non-current liabilities
0.3
Total liabilities
9.05
7.83
7.71
7.43
9
Total debt
5.31
5.17
Paid-in capital
45.6
91.9
100
109
122
Retained earnings
-95.7
-85.8
-95.4
-102
-116
Shareholders' equity
2.49
7.72
4.63
2.88
4.49
3.49
Total equity
-0.31
5.54
2.66
2.88
4.49
3.49
Total liabilities and equity
14.6
12.5
10.6
11.9
12.5
Shares outstanding
0.04
2.15
0.23
0.72
Cash flow statement
FY2020
FY2022
FY2022
FY2023
FY2024
FY2025
Net income
-9.48
-10.3
-11.1
-9.65
-6.77
-13.9
Depreciation and amortization
0.25
0.24
0.12
0.23
0.56
Stock-based compensation
0.24
1.47
1.78
1.39
1.21
Change in inventory
0.62
-0.89
0.3
-0.96
-0.01
Cash from operations
-3.4
-8.5
-11.7
-6.92
-9.51
-10.4
Capital expenditures
-0.02
-0.05
-0.04
-0.03
-0.04
-0.01
Cash from investing
-0.36
-0.25
-1.4
-2.61
-0.42
-0.4
Debt issued
3.73
Debt repaid
-0.95
Stock issued
7.35
15.7
7.17
0.2
Cash from financing
5.72
14.7
11.2
6.36
10.9
11.5
Exchange rate effect
-0.04
0.02
0.11
-0.16
-0.1
0.11
Net change in cash
5.98
-1.9
-3.17
1.01
0.7
Free cash flow
-3.42
-8.55
-11.7
-6.96
-9.54
-10.4
Interest paid
0.11
0.18
0.24
Key metrics
Worked out from the statements above. Latest values use fiscal 2025. Valuation uses the share price of $3.46 on August 13, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
-829.2%
Gross profit / revenue.
Operating margin
-3,291.0%
Operating income / revenue.
EBITDA margin
-3,147.0%
EBITDA (operating income + depreciation and amortization) / revenue.
Net margin
-3,593.0%
Net income / revenue.
FCF margin
-2,690.0%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-2,687.0%
Cash from operations / revenue.
Return on equity (ROE)
-348.5%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-113.9%
Net income / average total assets.
Return on invested capital (ROIC)
-486.4%
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
1,023.0%
Research and development expense / revenue.
Stock-based pay / revenue
311.9%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
3.4%
Capital expenditures / revenue.
D&A / revenue
145.0%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue CAGR, 3y
-36.6%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value growth, 1y
-22.1%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
-9.0%
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
7.0%
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
4.9%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
0.1%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Share count change, 1y
173.3%
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
113.9%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
1.33x
Current assets / current liabilities.
Quick ratio
0.94x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.94x
(Cash + short-term investments) / current liabilities.
Debt / equity
1.48x
Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets
41.4%
Total debt / total assets.
Liabilities / assets
72.0%
Total liabilities / total assets.
Net debt
$259.0K
Total debt - cash - short-term investments. Negative means more cash than debt.
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
-$57.14
Net income per basic share, as reported (split-adjusted).
Revenue per share
$0.95
Revenue / diluted weighted shares.
FCF per share
-$25.47
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$25.44
Cash from operations / diluted weighted shares.
Book value per share
$4.88
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
6.40x
Market cap / revenue.
P/B
0.71x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
0.71x
Market cap / tangible book value, when positive.
EV/Sales
7.07x
Enterprise value / revenue.
FCF yield
-420.4%
Free cash flow / market cap.
Earnings yield
-561.4%
Net income / market cap (the inverse of P/E).
What was Brenmiller Energy Ltd.'s revenue in fiscal 2025?
Brenmiller Energy Ltd. reported revenue of $387.0K for fiscal 2025.
Was Brenmiller Energy Ltd. profitable in fiscal 2025?
No. It reported a net loss of $13.9M.
How much free cash flow did Brenmiller Energy Ltd. generate in fiscal 2025?
Cash from operations of $10.4M minus capital expenditures of $13.0K left free cash flow of -$10.4M.
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.