Symbols / BRAI Stock $23.69 +11.64% Braiin Limited

Technology • Computer Hardware • Australia • NGM
BRAI (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Technology
Industry Computer Hardware
CEO Mr. Natraj Balasubramanian
Exch · Country NGM · Australia
Market Cap 1.63B
Enterprise Value 1.05B
Income -1.97M
Sales —
FCF (ttm) -639.62K
Book/sh -0.11
Cash/sh 0.00
Employees 5
Insider 10d —
IPO Feb 12, 2026
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S —
P/B -219.35
P/C —
EV/EBITDA -679.87
EV/Sales —
Quick Ratio 0.03
Current Ratio 0.03
Debt/Eq —
LT Debt/Eq —
EPS (ttm) -0.42
EPS next Y —
EPS Growth —
Revenue Growth —
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -179.05%
ROE —
ROIC —
Gross Margin 0.00%
Oper. Margin 0.00%
Profit Margin 0.00%
Shs Outstand 68.70M
Shs Float 1.84M
Insider Own 64.97%
Instit Own 0.00%
Short Float 0.22%
Short Ratio 0.54
Short Interest 14.14K
52W High 98.99
vs 52W High -76.07%
52W Low 12.56
vs 52W Low 88.61%
Beta —
Impl. Vol. —
Rel Volume 0.18
Avg Volume 55.04K
Volume 9.98K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $21.22
Price $23.69
Change 11.64%
About

Braiin Limited operates as an agriculture and analytics services company that provides solutions to improve farming productivity using IoTs, Wireless Connectivity, Robotics, Software, and AI/ML. The company was incorporated in 2022 and is based in Subiaco, Australia. As of March 20, 2023, Braiin Limited operates as a subsidiary of Northern Revival Acquisition Corporation.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$23.69
Latest analyst target
3. DCF / Fair value
$-0.17
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$23.69
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-06-30 2024-06-30 2023-06-30
Total Revenue
73.41
0.00
0.00
Operating Revenue
73.41
0.00
0.00
Cost Of Revenue
50.22
+7.77%
46.60
—
Reconciled Cost Of Revenue
50.22
+7.77%
46.60
—
Gross Profit
23.19
-0.46%
23.30
—
Operating Expense
45.19
+3033.10%
1.44
+90.00%
0.76
Selling General And Administration
35.05
+2608.22%
1.29
+91.52%
0.68
Selling And Marketing Expense
0.01
-80.36%
0.06
—
General And Administrative Expense
35.03
+2607.37%
1.29
+91.52%
0.68
Salaries And Wages
—
0.10
0.00
Other Gand A
35.03
+2826.83%
1.20
+77.16%
0.68
Total Expenses
95.41
+6514.86%
1.44
+90.00%
0.76
Operating Income
-22.00
-1425.19%
-1.44
-90.00%
-0.76
EBITDA
-15.21
-924.65%
-1.48
-116.19%
-0.69
Normalized EBITDA
-15.21
-1070.62%
-1.30
-92.25%
-0.68
Reconciled Depreciation
10.14
+6740.26%
0.15
+77.72%
0.08
EBIT
-25.35
-1452.96%
-1.63
-112.02%
-0.77
Total Unusual Items
—
-0.19
-1614.50%
-0.01
Total Unusual Items Excluding Goodwill
—
-0.19
-1614.50%
-0.01
Special Income Charges
—
-0.18
0.00
Other Special Charges
—
0.18
—
Net Income
-28.86
-1582.49%
-1.72
-120.48%
-0.78
Pretax Income
-27.99
-1531.83%
-1.72
-120.48%
-0.78
Net Non Operating Interest Income Expense
-2.64
-2900.42%
-0.09
-988.80%
-0.01
Interest Expense Non Operating
2.64
+3087.72%
0.08
+937.94%
0.01
Net Interest Income
-2.64
-2900.42%
-0.09
-988.80%
-0.01
Interest Expense
2.64
+3087.72%
0.08
+937.94%
0.01
Other Income Expense
-3.36
-1713.27%
-0.19
-1614.50%
-0.01
Other Non Operating Income Expenses
-3.32
-14.22%
-2.90
—
Gain On Sale Of Security
—
-0.00
+60.86%
-0.01
Gain On Sale Of Business
—
-0.01
0.00
Tax Provision
0.87
0.00
0.00
Tax Rate For Calcs
0.00
0.00
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-28.86
-1582.43%
-1.72
-120.48%
-0.78
Net Income From Continuing Operation Net Minority Interest
-28.86
-1582.49%
-1.72
-120.48%
-0.78
Net Income From Continuing And Discontinued Operation
-28.86
-1582.49%
-1.72
-120.48%
-0.78
Net Income Continuous Operations
-28.86
-1582.43%
-1.72
-120.48%
-0.78
Normalized Income
-28.86
-1785.98%
-1.53
-99.46%
-0.77
Net Income Common Stockholders
-28.86
-1582.49%
-1.72
-120.48%
-0.78
Diluted EPS
—
-0.02
-120.49%
-0.01
Basic EPS
—
-0.02
-120.49%
-0.01
Basic Average Shares
—
68.70
+0.00%
68.70
Diluted Average Shares
—
68.70
+0.00%
68.70
Diluted NI Availto Com Stockholders
-28.86
-1582.49%
-1.72
-120.48%
-0.78
Amortization
—
0.00
0.00
Amortization Of Intangibles Income Statement
—
0.00
0.00
Depreciation Amortization Depletion Income Statement
10.14
+6740.26%
0.15
+77.72%
0.08
Depreciation And Amortization In Income Statement
10.14
+6740.26%
0.15
+77.72%
0.08
Depreciation Income Statement
—
0.15
+77.72%
0.08
Earnings From Equity Interest
-0.04
+77.06%
-0.17
—
Insurance And Claims
—
0.00
—
Rent And Landing Fees
—
0.00
—
Rent Expense Supplemental
—
0.00
—
Total Other Finance Cost
—
0.01
+4964.71%
0.00
Line Item Trend 2025-06-30 2024-06-30 2023-06-30
Total Assets
290.28
+34259.32%
0.84
-45.19%
1.54
Current Assets
39.24
+5465.93%
0.70
-43.78%
1.25
Cash Cash Equivalents And Short Term Investments
4.28
+641.80%
0.58
-51.98%
1.20
Cash And Cash Equivalents
4.28
+641.80%
0.58
-51.98%
1.20
Receivables
19.53
+15425.22%
0.13
+171.81%
0.05
Accounts Receivable
19.53
—
—
Taxes Receivable
—
0.02
-11.04%
0.02
Loans Receivable
—
0.11
+280.30%
0.03
Inventory
3.21
—
—
Prepaid Assets
0.00
+83.15%
0.00
-67.18%
0.00
Other Current Assets
12.21
—
—
Total Non Current Assets
251.05
+179327.66%
0.14
-51.33%
0.29
Net PPE
6.34
+12384.26%
0.05
-74.19%
0.20
Gross PPE
6.34
+1750.47%
0.34
-0.08%
0.34
Accumulated Depreciation
—
-0.29
-99.68%
-0.15
Properties
—
0.00
—
Machinery Furniture Equipment
—
0.34
+0.87%
0.34
Other Properties
6.34
+306569.89%
0.00
-36.22%
0.00
Leases
—
0.00
—
Goodwill And Other Intangible Assets
243.07
+272729.21%
0.09
+0.18%
0.09
Other Intangible Assets
243.07
+272729.21%
0.09
+0.18%
0.09
Investments And Advances
1.04
—
—
Non Current Prepaid Assets
—
0.00
+0.92%
0.00
Other Non Current Assets
0.59
—
—
Total Liabilities Net Minority Interest
65.98
+1697.25%
3.67
+37.38%
2.67
Current Liabilities
24.78
+574.93%
3.67
+36.51%
2.69
Payables And Accrued Expenses
13.65
+2531.30%
0.52
+38.49%
0.37
Payables
13.48
+4341.50%
0.30
+602.32%
0.04
Accounts Payable
13.46
+4336.23%
0.30
+602.32%
0.04
Current Accrued Expenses
0.17
-20.55%
0.22
-35.03%
0.33
Current Debt And Capital Lease Obligation
0.05
-93.24%
0.75
+164.83%
0.28
Current Debt
—
0.75
+165.62%
0.28
Other Current Borrowings
—
0.05
-60.42%
0.12
Current Capital Lease Obligation
0.05
+3674.98%
0.00
+0.00%
0.00
Current Deferred Liabilities
0.59
+25.64%
0.47
0.00
Current Deferred Revenue
0.59
+25.64%
0.47
0.00
Other Current Liabilities
10.49
+443.67%
1.93
-4.93%
2.03
Total Non Current Liabilities Net Minority Interest
41.20
+2060049900.00%
0.00
+100.01%
-0.02
Long Term Debt And Capital Lease Obligation
3.39
+169399900.00%
0.00
-100.00%
0.08
Long Term Debt
3.21
—
0.08
Long Term Capital Lease Obligation
0.18
+9149900.00%
0.00
-99.87%
0.00
Non Current Deferred Liabilities
23.02
—
—
Non Current Deferred Taxes Liabilities
12.89
—
—
Other Non Current Liabilities
14.79
—
-0.10
Stockholders Equity
224.31
+8036.64%
-2.83
-149.93%
-1.13
Common Stock Equity
224.31
+8036.64%
-2.83
-149.93%
-1.13
Capital Stock
247.31
+6792292.20%
0.00
+0.00%
0.00
Common Stock
247.31
+6792292.20%
0.00
+0.00%
0.00
Share Issued
68.70
+0.00%
68.70
+0.00%
68.70
Ordinary Shares Number
68.70
+0.00%
68.70
+0.00%
68.70
Additional Paid In Capital
0.00
—
—
Retained Earnings
-23.05
-707.39%
-2.85
-150.54%
-1.14
Gains Losses Not Affecting Retained Earnings
0.04
+79.81%
0.03
+394.68%
0.01
Total Equity Gross Minority Interest
224.31
+8036.64%
-2.83
-149.93%
-1.13
Total Capitalization
227.51
+8150.04%
-2.83
-169.34%
-1.05
Working Capital
14.46
+587.47%
-2.97
-106.67%
-1.44
Invested Capital
227.51
+11075.95%
-2.07
-170.73%
-0.77
Total Debt
3.44
+355.65%
0.75
+105.06%
0.37
Net Debt
—
0.18
—
Capital Lease Obligations
0.23
+17194.90%
0.00
-53.70%
0.00
Net Tangible Assets
-18.76
-543.60%
-2.92
-139.01%
-1.22
Tangible Book Value
-18.76
-543.60%
-2.92
-139.01%
-1.22
Current Notes Payable
—
0.53
0.00
Dueto Related Parties Current
0.02
—
—
Foreign Currency Translation Adjustments
0.04
+79.81%
0.03
—
Line Of Credit
—
0.18
+8.89%
0.17
Notes Receivable
—
0.00
—
Line Item Trend 2025-06-30 2024-06-30 2023-06-30
Investing Cash Flow
-0.02
-2611.86%
-0.00
+99.72%
-0.31
Cash Flow From Continuing Investing Activities
-0.02
-2611.86%
-0.00
+99.72%
-0.31
Net PPE Purchase And Sale
0.00
+100.00%
-0.00
+99.60%
-0.22
Purchase Of PPE
0.00
+100.00%
-0.00
+99.60%
-0.22
Capital Expenditure
—
-0.00
+99.72%
-0.31
Net Intangibles Purchase And Sale
—
0.00
+100.00%
-0.09
Purchase Of Intangibles
—
0.00
+100.00%
-0.09
Net Other Investing Changes
-0.02
—
—
Financing Cash Flow
0.72
+1020.27%
0.06
-95.00%
1.28
Cash Flow From Continuing Financing Activities
0.72
+1020.27%
0.06
-95.00%
1.28
Net Issuance Payments Of Debt
0.62
+143.45%
0.25
-7.73%
0.27
Issuance Of Debt
0.65
+29.27%
0.50
+81.04%
0.28
Repayment Of Debt
-0.03
+88.27%
-0.25
-18808.21%
-0.00
Long Term Debt Payments
-0.02
-1105.23%
-0.00
-20.41%
-0.00
Net Long Term Debt Issuance
-0.02
-1105.23%
-0.00
-20.41%
-0.00
Short Term Debt Issuance
0.65
+29.27%
0.50
+81.04%
0.28
Short Term Debt Payments
-0.01
+95.92%
-0.24
0.00
Net Short Term Debt Issuance
0.64
+149.36%
0.26
-7.60%
0.28
Net Common Stock Issuance
—
0.00
-100.00%
0.00
Cash Dividends Paid
0.00
0.00
—
Net Other Financing Charges
0.12
+164.93%
-0.19
-118.98%
1.00
Changes In Cash
-0.49
+24.43%
-0.64
-197.14%
0.66
Effect Of Exchange Rate Changes
0.02
+6.12%
0.02
+132.92%
-0.06
Beginning Cash Position
0.58
-51.98%
1.20
+101.53%
0.60
End Cash Position
0.11
-80.82%
0.58
-51.98%
1.20
Free Cash Flow
-1.18
-66.39%
-0.71
-15.55%
-0.61
Cash Flowsfromusedin Operating Activities Direct
-1.18
-66.60%
-0.71
-135.24%
-0.30
Classesof Cash Payments
-1.29
-14.39%
-1.13
-276.51%
-0.30
Classesof Cash Receiptsfrom Operating Activities
0.12
-74.36%
0.47
—
Common Stock Issuance
—
0.00
-100.00%
0.00
Interest Paid CFF
-0.03
0.00
—
Interest Paid Direct
-0.00
+92.14%
-0.04
—
Issuance Of Capital Stock
—
0.00
-100.00%
0.00
Paymentsto Suppliersfor Goodsand Services
-1.29
-14.39%
-1.13
-276.51%
-0.30
Receiptsfrom Customers
0.12
-74.36%
0.47
—
SEC Filings

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

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category