BMR Chart
About

Beamr Imaging Ltd. provides video encoding, transcoding, and optimization solutions in the United States, Israel, and internationally. It offers a suite of video compression software encoder solutions, including Beamr 4 H.264, Beamr 4X H.264 content adaptive, Beamr 5 HEVC, and Beamr 5X HEVC content adaptive encoders; Beamr JPEGmini photo optimization software solutions for reducing joint photographic experts group file sizes; and Beamr Cloud, a cloud-based Beamr HW-accelerated content adaptive encoding SaaS solution. The company serves tier one over-the-top, 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. Beamr Imaging Ltd. was incorporated in 2009 and is headquartered in Herzliya, Israel.

Fundamentals
Scroll to Statements
Sector Technology Industry Software - Application Market Cap 26.48M
Enterprise Value 12.74M Income -4.57M Sales 3.13M
Book/sh 1.18 Cash/sh 0.90 Dividend Yield —
Payout 0.00% Employees 38 IPO —
P/E — Forward P/E — PEG —
P/S 8.46 P/B 1.45 P/C —
EV/EBITDA -2.55 EV/Sales 4.07 Quick Ratio 13.44
Current Ratio 13.85 Debt/Eq 0.83 LT Debt/Eq —
EPS (ttm) -0.30 EPS next Y — EPS Growth —
Revenue Growth 6.70% Earnings — ROA -14.95%
ROE -22.65% ROIC — Gross Margin 90.23%
Oper. Margin -3.20% Profit Margin -146.06% Shs Outstand 15.53M
Shs Float 10.91M Short Float 4.11% Short Ratio 1.90
Short Interest — 52W High 4.32 52W Low 1.54
Beta 3.79 Avg Volume 148.66K Volume 13.63K
Target Price — Recom None Prev Close $1.68
Price $1.71 Change 1.49%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$1.80
Latest analyst target
3. DCF / Fair value
$-2.60
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.80
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-120.75K71.82K-4.83K-53.19K
TaxRateForCalcs0.210.210.210.27
NormalizedEBITDA-2.45M-767.00K-1.00M-451.00K
TotalUnusualItems-575.00K342.00K-23.00K-197.00K
TotalUnusualItemsExcludingGoodwill-575.00K342.00K-23.00K-197.00K
NetIncomeFromContinuingOperationNetMinorityInterest-3.35M-695.00K-1.25M-952.00K
ReconciledDepreciation170.00K26.00K28.00K193.00K
ReconciledCostOfRevenue91.00K91.00K92.00K90.00K
EBITDA-3.02M-425.00K-1.03M-648.00K
EBIT-3.19M-451.00K-1.05M-841.00K
NetInterestIncome483.00K-120.00K-142.00K-149.00K
InterestExpense116.00K205.00K142.00K59.00K
InterestIncome599.00K97.00K0.000.00
NormalizedIncome-2.90M-965.18K-1.23M-808.19K
NetIncomeFromContinuingAndDiscontinuedOperation-3.35M-695.00K-1.25M-952.00K
TotalExpenses6.28M3.79M3.89M3.85M
TotalOperatingIncomeAsReported-3.21M-878.00K-1.03M-425.00K
DilutedAverageShares15.17M11.45M2.58M2.58M
BasicAverageShares15.17M11.19M2.58M2.58M
DilutedEPS-0.22-0.09-0.48-0.37
BasicEPS-0.22-0.06-0.48-0.37
DilutedNIAvailtoComStockholders-3.35M-1.04M-1.25M-952.00K
AverageDilutionEarnings0.00-335.00K0.00
NetIncomeCommonStockholders-3.35M-702.00K-1.25M-952.00K
OtherunderPreferredStockDividend0.007.00K0.00
NetIncome-3.35M-695.00K-1.25M-952.00K
NetIncomeIncludingNoncontrollingInterests-3.35M-695.00K-1.25M-952.00K
NetIncomeContinuousOperations-3.35M-695.00K-1.25M-952.00K
TaxProvision46.00K39.00K52.00K52.00K
PretaxIncome-3.31M-656.00K-1.20M-900.00K
OtherIncomeExpense-575.00K342.00K-23.00K-197.00K
SpecialIncomeCharges129.00K
OtherSpecialCharges-129.00K
GainOnSaleOfSecurity-575.00K342.00K-23.00K-197.00K
NetNonOperatingInterestIncomeExpense483.00K-120.00K-142.00K-149.00K
TotalOtherFinanceCost12.00K110.00K90.00K
InterestExpenseNonOperating116.00K205.00K142.00K59.00K
InterestIncomeNonOperating599.00K97.00K0.000.00
OperatingIncome-3.21M-878.00K-1.03M-554.00K
OperatingExpense6.04M3.69M3.80M3.76M
OtherOperatingExpenses-129.00K
DepreciationAmortizationDepletionIncomeStatement21.00K21.00K22.00K81.00K
DepreciationAndAmortizationInIncomeStatement21.00K21.00K22.00K81.00K
ResearchAndDevelopment2.89M1.82M2.06M2.03M
SellingGeneralAndAdministration3.12M1.85M1.71M1.65M
SellingAndMarketingExpense226.00K71.00K83.00K77.00K
GeneralAndAdministrativeExpense2.90M1.77M1.63M1.57M
OtherGandA1.83M1.22M718.00K717.00K
SalariesAndWages1.07M553.00K910.00K857.00K
GrossProfit2.82M2.81M2.77M3.21M
CostOfRevenue240.00K96.00K98.00K90.00K
TotalRevenue3.06M2.91M2.86M3.30M
OperatingRevenue3.06M2.91M2.86M3.30M
Line Item2023-12-31
TreasurySharesNumber0.00
OrdinarySharesNumber15.52M13.05M12.10M13.70M
ShareIssued15.52M13.05M12.10M13.70M
NetDebt24.00K
TotalDebt250.00K500.00K717.00K508.00K
TangibleBookValue16.21M5.60M-4.98M-4.09M
InvestedCapital21.33M10.76M179.00K884.00K
WorkingCapital16.22M5.82M393.00K572.00K
NetTangibleAssets16.21M5.60M-4.91M-4.01M
CommonStockEquity21.08M10.26M-538.00K376.00K
PreferredStockEquity78.00K78.00K
TotalCapitalization21.08M10.43M-73.00K454.00K
TotalEquityGrossMinorityInterest21.08M10.26M-460.00K454.00K
StockholdersEquity21.08M10.26M-460.00K454.00K
RetainedEarnings-35.02M-31.67M-30.97M-29.72M
AdditionalPaidInCapital55.89M41.75M30.38M30.04M
CapitalStock213.00K179.00K134.00K134.00K
CommonStock213.00K179.00K56.00K56.00K
PreferredStock0.0078.00K78.00K
TotalLiabilitiesNetMinorityInterest1.02M1.26M6.57M6.23M
TotalNonCurrentLiabilitiesNetMinorityInterest50.00K242.00K5.63M4.82M
OtherNonCurrentLiabilities4.84M4.77M
DerivativeProductLiabilities50.00K72.00K138.00K50.00K
DuetoRelatedPartiesNonCurrent0.00262.00K0.00
TradeandOtherPayablesNonCurrent0.000.000.00
LongTermDebtAndCapitalLeaseObligation170.00K387.00K
LongTermDebt170.00K387.00K
CurrentLiabilities967.00K1.02M945.00K1.41M
OtherCurrentLiabilities42.00K33.00K
CurrentDeferredLiabilities30.00K27.00K31.00K33.00K
CurrentDeferredRevenue30.00K27.00K31.00K33.00K
CurrentDebtAndCapitalLeaseObligation250.00K330.00K330.00K508.00K
CurrentDebt250.00K330.00K330.00K508.00K
OtherCurrentBorrowings330.00K508.00K
PayablesAndAccruedExpenses687.00K664.00K542.00K839.00K
CurrentAccruedExpenses677.00K458.00K383.00K467.00K
InterestPayable4.00K7.00K11.00K
Payables10.00K206.00K159.00K372.00K
DuetoRelatedPartiesCurrent0.00199.00K126.00K345.00K
AccountsPayable10.00K7.00K33.00K27.00K
TotalAssets22.09M11.52M6.11M6.69M
TotalNonCurrentAssets4.91M4.68M4.77M4.70M
NonCurrentDeferredAssets0.00313.00K215.00K
GoodwillAndOtherIntangibleAssets4.87M4.66M4.45M4.47M
OtherIntangibleAssets489.00K280.00K67.00K87.00K
Goodwill4.38M4.38M4.38M4.38M
NetPPE43.00K19.00K15.00K21.00K
AccumulatedDepreciation-128.00K-122.00K-114.00K
GrossPPE147.00K137.00K135.00K
MachineryFurnitureEquipment147.00K137.00K135.00K
CurrentAssets17.18M6.84M1.34M1.99M
OtherCurrentAssets107.00K56.00K32.00K33.00K
PrepaidAssets88.00K76.00K32.00K33.00K
Receivables506.00K597.00K581.00K891.00K
AccountsReceivable506.00K597.00K581.00K891.00K
CashCashEquivalentsAndShortTermInvestments16.48M6.12M693.00K1.03M
CashAndCashEquivalents16.48M6.12M693.00K1.03M
CashFinancial16.48M6.12M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-2.22M-852.00K-647.00K565.00K
RepaymentOfDebt-498.00K-494.00K-582.00K-500.00K
IssuanceOfDebt0.0025.00K1.00M54.00K
IssuanceOfCapitalStock12.29M6.70M0.000.00
CapitalExpenditure-330.00K-193.00K-2.00K-4.00K
InterestPaidSupplementalData85.00K133.00K77.00K90.00K
IncomeTaxPaidSupplementalData43.00K38.00K54.00K49.00K
EndCashPosition16.48M6.12M693.00K1.03M
BeginningCashPosition6.12M693.00K1.03M604.00K
ChangesInCash10.37M5.42M-335.00K424.00K
FinancingCashFlow12.58M6.28M312.00K-141.00K
CashFlowFromContinuingFinancingActivities12.58M6.28M312.00K-141.00K
NetOtherFinancingCharges-108.00K305.00K
ProceedsFromStockOptionExercised795.00K49.00K0.000.00
NetCommonStockIssuance12.29M6.70M0.000.00
CommonStockIssuance12.29M6.70M0.000.00
NetIssuancePaymentsOfDebt-498.00K-469.00K420.00K-446.00K
NetLongTermDebtIssuance-498.00K-469.00K420.00K-446.00K
LongTermDebtPayments-498.00K-494.00K-582.00K-500.00K
LongTermDebtIssuance0.0025.00K1.00M54.00K
InvestingCashFlow-330.00K-193.00K-2.00K-4.00K
CashFlowFromContinuingInvestingActivities-330.00K-193.00K-2.00K-4.00K
NetPPEPurchaseAndSale-36.00K-10.00K-2.00K-4.00K
SaleOfPPE0.000.00
PurchaseOfPPE-36.00K-10.00K-2.00K-4.00K
CapitalExpenditureReported-294.00K-183.00K0.000.00
OperatingCashFlow-1.89M-659.00K-645.00K569.00K
CashFlowFromContinuingOperatingActivities-1.89M-659.00K-645.00K569.00K
ChangeInWorkingCapital253.00K-81.00K241.00K902.00K
ChangeInOtherWorkingCapital3.00K-4.00K-2.00K-32.00K
ChangeInOtherCurrentLiabilities219.00K33.00K-75.00K240.00K
ChangeInOtherCurrentAssets-63.00K-68.00K2.00K-26.00K
ChangeInPayablesAndAccruedExpense3.00K-26.00K6.00K16.00K
ChangeInPayable3.00K-26.00K6.00K16.00K
ChangeInAccountPayable3.00K-26.00K6.00K16.00K
ChangeInReceivables91.00K-16.00K310.00K704.00K
ChangesInAccountReceivables91.00K-16.00K310.00K704.00K
OtherNonCashItems41.00K91.00K54.00K104.00K
StockBasedCompensation418.00K363.00K222.00K157.00K
UnrealizedGainLossOnInvestmentSecurities0.00-269.00K70.00K288.00K
DeferredTax-12.00K0.00
DeferredIncomeTax-12.00K0.00
DepreciationAmortizationDepletion170.00K26.00K28.00K193.00K
DepreciationAndAmortization170.00K26.00K28.00K193.00K
AmortizationCashFlow20.00K20.00K177.00K
AmortizationOfIntangibles20.00K20.00K177.00K
Depreciation6.00K8.00K16.00K
OperatingGainsLosses585.00K-94.00K-12.00K-123.00K
GainLossOnInvestmentSecurities577.00K-66.00K
NetForeignCurrencyExchangeGainLoss8.00K-28.00K-12.00K0.00
GainLossOnSaleOfPPE0.006.00K
NetIncomeFromContinuingOperations-3.35M-695.00K-1.25M-952.00K
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for BMR
Date User Asset Broker Type Position Size Entry Price Patterns