XNAS
BMR
Market cap47mUSD
Jun 20, Last price
3.17USD
1D
1.93%
1Q
25.30%
IPO
-3.94%
Name
Beamr Imaging Ltd
Chart & Performance
P/E
—
P/S
16.06
EPS
—
Div Yield, %
—
Shrs. gr., 5y
42.64%
Rev. gr., 5y
-5.62%
Revenues
3m
+5.33%
Net income
-3m
L+382.45%
CFO
-2m
L+186.19%
Dividend
Sep 28, 20150.26 USD/sh
Profile
Beamr Imaging Ltd. provides video encoding, transcoding, and optimization solutions in the United States, Israel, and internationally. The company offers a suite of video compression software encoder solutions, including Beamr 4, Beamr 4X content adaptive, Beamr 5, and Beamr 5X content adaptive encoders; Beamr JPEGmini photo optimization software solutions for reducing joint photographic experts group file sizes; and Beamr Silicon IP block, a hardware solution for integration into dedicated video encoding application-specific integrated circuits, graphics processing units, and application processors. It serves tier one over-the-top platforms, content distributors, video streaming platforms, and Hollywood studios. The company was formerly known as I.C.V.T Ltd. and changed its name to Beamr Imaging Ltd. in January 2015. The company was incorporated in 2009 and is headquartered in Herzliya, Israel.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 3,064 5.33% | 2,909 1.61% | 2,863 -13.24% | |||
Cost of revenue | 6,258 | 3,766 | 3,894 | |||
Unusual Expense (Income) | ||||||
NOPBT | (3,194) | (857) | (1,031) | |||
NOPBT Margin | ||||||
Operating Taxes | 46 | 39 | 52 | |||
Tax Rate | ||||||
NOPAT | (3,240) | (896) | (1,083) | |||
Net income | (3,353) 382.45% | (695) -44.31% | (1,248) 31.09% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 12,286 | 6,695 | ||||
BB yield | -16.46% | -40.33% | ||||
| Debt | ||||||
Debt current | 250 | 330 | 330 | |||
Long-term debt | 170 | 387 | ||||
Deferred revenue | ||||||
Other long-term liabilities | 50 | 72 | 5,240 | |||
Net debt | (16,233) | (5,616) | 24 | |||
| Cash flow | ||||||
Cash from operating activities | (1,886) | (659) | (645) | |||
CAPEX | (36) | (10) | (2) | |||
Cash from investing activities | (330) | (193) | (2) | |||
Cash from financing activities | 12,583 | 6,275 | 312 | |||
FCF | (3,226) | (908) | (1,055) | |||
| Balance | ||||||
Cash | 16,483 | 6,116 | 693 | |||
Long term investments | ||||||
Excess cash | 16,330 | 5,971 | 550 | |||
Stockholders' equity | (34,811) | (31,492) | (30,835) | |||
Invested Capital | 56,189 | 42,324 | 36,332 | |||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 15,167 | 11,450 | 2,579 | |||
Price | 4.92 239.31% | 1.45 | ||||
Market cap | 74,624 349.48% | 16,602 | ||||
EV | 58,391 | 10,986 | ||||
EBITDA | (3,024) | (831) | (1,003) | |||
EV/EBITDA | ||||||
Interest | 116 | 205 | 165 | |||
Interest/NOPBT | ||||||