BRAI
Braiin Limited
Price Chart
No historical data available
Latest Quote
$5.48
+0.18 (+3.40%)
Current Price
| Previous Close | $5.30 |
| Open | $5.31 |
| Day High | $5.94 |
| Day Low | $5.24 |
| Volume | 152,153 |
Stock Information
| Shares Outstanding | 206.09M |
| Total Debt | $3.69M |
| Cash Equivalents | $111K |
| Net Income | $-1.97M |
| Sector | Technology |
| Industry | Computer Hardware |
| Market Cap | $1.13B |
| EPS (TTM) | $-0.14 |
| Exchange | NGM |
Recent Price History
No history data available. Data will be fetched automatically.
About Braiin Limited
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 in Australia and New Zealand. It has strategic partnership with Muval to support and expand residential lifecycle opportunities in the United Kingdom and United States. 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.
đ° Latest News
No news articles available at the moment. Check back later for updates on BRAI.
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 |
|---|---|---|---|
| Revenue | |||
| Reconciled Cost Of Revenue | $50,220,000 | $46,599,000 | - |
| Cost Of Revenue | $50,220,000 | $46,599,000 | - |
| Total Revenue | $73,412,000 | $0 | $0 |
| Operating Revenue | $73,412,000 | $0 | $0 |
| Expenses | |||
| Interest Expense | $2,638,000 | $82,755 | $7,973 |
| Total Expenses | $95,411,000 | $1,442,374 | $759,142 |
| Other Income Expense | $-3,356,000 | $-185,080 | $-10,795 |
| Other Non Operating Income Expenses | $-3,317,000 | $-2,904,000 | - |
| Net Non Operating Interest Income Expense | $-2,638,000 | $-87,921 | $-8,075 |
| Interest Expense Non Operating | $2,638,000 | $82,755 | $7,973 |
| Operating Expense | $45,191,000 | $1,442,374 | $759,142 |
| Selling And Marketing Expense | $11,000 | $56,000 | - |
| General And Administrative Expense | $35,035,000 | $1,294,061 | $675,689 |
| Rent Expense Supplemental | - | $0 | - |
| Total Other Finance Cost | - | $5,166 | $102 |
| Income & Earnings | |||
| Net Income From Continuing Operation Net Minority Interest | $-28,861,000 | $-1,715,375 | $-778,012 |
| Net Interest Income | $-2,638,000 | $-87,921 | $-8,075 |
| Normalized Income | $-28,861,000 | $-1,530,295 | $-767,217 |
| Net Income From Continuing And Discontinued Operation | $-28,861,000 | $-1,715,375 | $-778,012 |
| Net Income Common Stockholders | $-28,861,000 | $-1,715,375 | $-778,012 |
| Net Income | $-28,861,000 | $-1,715,375 | $-778,012 |
| Net Income Including Noncontrolling Interests | $-28,860,000 | $-1,715,375 | $-778,012 |
| Net Income Continuous Operations | $-28,860,000 | $-1,715,375 | $-778,012 |
| Pretax Income | $-27,992,000 | $-1,715,375 | $-778,012 |
| Earnings From Equity Interest | $-39,000 | $-170,000 | - |
| Operating Income | $-21,999,000 | $-1,442,374 | $-759,142 |
| Depreciation Amortization Depletion Income Statement | $10,145,000 | $148,313 | $83,453 |
| Depreciation And Amortization In Income Statement | $10,145,000 | $148,313 | $83,453 |
| Gross Profit | $23,192,000 | $23,299,000 | - |
| Special Income Charges | - | $-180,855 | $0 |
| Amortization Of Intangibles Income Statement | - | $0 | $0 |
| Depreciation Income Statement | - | $148,313 | $83,453 |
| Per Share | |||
| Diluted EPS | - | $-0.01 | $-0.00 |
| Basic EPS | - | $-0.01 | $-0.00 |
| Other | |||
| Tax Effect Of Unusual Items | $0 | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $-15,209,000 | $-1,299,227 | $-675,791 |
| Reconciled Depreciation | $10,145,000 | $148,313 | $83,453 |
| EBITDA (Bullshit earnings) | $-15,209,000 | $-1,484,307 | $-686,586 |
| EBIT | $-25,354,000 | $-1,632,620 | $-770,039 |
| Diluted NI Availto Com Stockholders | $-28,861,000 | $-1,715,375 | $-778,012 |
| Tax Provision | $868,000 | $0 | $0 |
| Selling General And Administration | $35,046,000 | $1,294,061 | $675,689 |
| Other Gand A | $35,035,000 | $1,197,028 | $675,689 |
| Total Unusual Items | - | $-185,080 | $-10,795 |
| Total Unusual Items Excluding Goodwill | - | $-185,080 | $-10,795 |
| Diluted Average Shares | - | $206,088,228 | $206,088,228 |
| Basic Average Shares | - | $206,088,228 | $206,088,228 |
| Gain On Sale Of Business | - | $-5,469 | $0 |
| Other Special Charges | - | $175,386 | - |
| Gain On Sale Of Security | - | $-4,225 | $-10,795 |
| Amortization | - | $0 | $0 |
| Insurance And Claims | - | $0 | - |
| Rent And Landing Fees | - | $0 | - |
| Salaries And Wages | - | $97,033 | $0 |
Fetched: 2026-08-29
Balance Sheet (Annual)
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 |
|---|---|---|---|
| Assets | |||
| Net Tangible Assets | $-18,763,000 | $-2,915,300 | $-1,219,734 |
| Total Assets | $290,284,000 | $844,848 | $1,541,429 |
| Total Non Current Assets | $251,048,000 | $139,916 | $287,467 |
| Other Non Current Assets | $589,000 | - | - |
| Goodwill And Other Intangible Assets | $243,069,000 | $89,092 | $88,934 |
| Other Intangible Assets | $243,069,000 | $89,092 | $88,934 |
| Current Assets | $39,236,000 | $704,932 | $1,253,962 |
| Other Current Assets | $12,213,000 | - | - |
| Prepaid Assets | $3,000 | $1,638 | $4,991 |
| Inventory | $3,209,000 | - | - |
| Receivables | $19,527,000 | $125,776 | $46,273 |
| Accounts Receivable | $19,527,000 | - | - |
| Cash Cash Equivalents And Short Term Investments | $4,284,000 | $577,518 | $1,202,698 |
| Cash And Cash Equivalents | $4,284,000 | $577,518 | $1,202,698 |
| Non Current Prepaid Assets | - | $1,638 | $1,623 |
| Taxes Receivable | - | $15,329 | $17,231 |
| Notes Receivable | - | $0 | - |
| Loans Receivable | - | $110,447 | $29,042 |
| Debt | |||
| Total Debt | $3,439,000 | $754,748 | $368,071 |
| Long Term Debt And Capital Lease Obligation | $3,388,000 | $2 | $83,081 |
| Long Term Debt | $3,205,000 | - | $81,510 |
| Current Debt And Capital Lease Obligation | $51,000 | $754,746 | $284,990 |
| Net Debt | - | $175,877 | - |
| Current Debt | - | $753,395 | $283,639 |
| Other Current Borrowings | - | $46,412 | $117,266 |
| Liabilities | |||
| Total Liabilities Net Minority Interest | $65,978,000 | $3,671,056 | $2,672,229 |
| Total Non Current Liabilities Net Minority Interest | $41,201,000 | $2 | $-16,919 |
| Other Non Current Liabilities | $14,794,000 | - | $-100,000 |
| Non Current Deferred Liabilities | $23,019,000 | - | - |
| Non Current Deferred Taxes Liabilities | $12,888,000 | - | - |
| Current Liabilities | $24,777,000 | $3,671,054 | $2,689,148 |
| Other Current Liabilities | $10,491,000 | $1,929,667 | $2,029,667 |
| Current Deferred Liabilities | $588,000 | $468,000 | $0 |
| Payables And Accrued Expenses | $13,647,000 | $518,641 | $374,491 |
| Payables | $13,476,000 | $303,411 | $43,201 |
| Accounts Payable | $13,460,000 | $303,411 | $43,201 |
| Current Notes Payable | - | $525,815 | $0 |
| Equity | |||
| Common Stock Equity | $224,306,000 | $-2,826,208 | $-1,130,800 |
| Total Equity Gross Minority Interest | $224,306,000 | $-2,826,208 | $-1,130,800 |
| Stockholders Equity | $224,306,000 | $-2,826,208 | $-1,130,800 |
| Gains Losses Not Affecting Retained Earnings | $45,000 | $25,026 | $5,059 |
| Retained Earnings | $-23,050,000 | $-2,854,875 | $-1,139,500 |
| Other | |||
| Ordinary Shares Number | $206,088,228 | $206,088,228 | $206,088,228 |
| Share Issued | $206,088,228 | $206,088,228 | $206,088,228 |
| Tangible Book Value | $-18,763,000 | $-2,915,300 | $-1,219,734 |
| Invested Capital | $227,511,000 | $-2,072,813 | $-765,651 |
| Working Capital | $14,459,000 | $-2,966,122 | $-1,435,186 |
| Capital Lease Obligations | $234,000 | $1,353 | $2,922 |
| Total Capitalization | $227,511,000 | $-2,826,208 | $-1,049,290 |
| Foreign Currency Translation Adjustments | $45,000 | $25,026 | - |
| Additional Paid In Capital | $0 | - | - |
| Capital Stock | $247,311,000 | $3,641 | $3,641 |
| Common Stock | $247,311,000 | $3,641 | $3,641 |
| Long Term Capital Lease Obligation | $183,000 | $2 | $1,571 |
| Current Deferred Revenue | $588,000 | $468,000 | $0 |
| Current Capital Lease Obligation | $51,000 | $1,351 | $1,351 |
| Current Accrued Expenses | $171,000 | $215,230 | $331,290 |
| Dueto Related Parties Current | $16,000 | - | - |
| Investments And Advances | $1,045,000 | - | - |
| Net PPE | $6,345,000 | $50,824 | $196,910 |
| Gross PPE | $6,345,000 | $342,886 | $343,176 |
| Other Properties | $6,345,000 | $2,069 | $3,244 |
| Line Of Credit | - | $181,168 | $166,373 |
| Accumulated Depreciation | - | $-292,062 | $-146,266 |
| Leases | - | $0 | - |
| Machinery Furniture Equipment | - | $342,886 | $339,932 |
| Properties | - | $0 | - |
Fetched: 2026-08-29
Cash Flow Statement (Annual)
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 |
|---|---|---|---|
| Free Cash Flow | |||
| Free Cash Flow | $-1,177,659 | $-707,755 | $-612,515 |
| Operating Activities | |||
| Cash Flowsfromusedin Operating Activities Direct | $-1,177,659 | $-706,870 | $-300,491 |
| Classesof Cash Receiptsfrom Operating Activities | $120,000 | $468,000 | - |
| Investing Activities | |||
| Investing Cash Flow | $-24,000 | $-885 | $-312,024 |
| Cash Flow From Continuing Investing Activities | $-24,000 | $-885 | $-312,024 |
| Net Other Investing Changes | $-24,000 | - | - |
| Capital Expenditure | - | $-885 | $-312,024 |
| Financing Activities | |||
| Financing Cash Flow | $715,024 | $63,826 | $1,275,373 |
| Cash Flow From Continuing Financing Activities | $715,024 | $63,826 | $1,275,373 |
| Net Other Financing Charges | $123,243 | $-189,800 | $999,856 |
| Cash Dividends Paid | $0 | $0 | - |
| Issuance Of Capital Stock | - | $0 | $641 |
| Net Common Stock Issuance | - | $0 | $641 |
| Common Stock Issuance | - | $0 | $641 |
| Other | |||
| Repayment Of Debt | $-28,910 | $-246,374 | $-1,303 |
| Issuance Of Debt | $646,355 | $500,000 | $276,179 |
| End Cash Position | $110,779 | $577,518 | $1,202,698 |
| Beginning Cash Position | $577,518 | $1,202,698 | $596,794 |
| Effect Of Exchange Rate Changes | $19,896 | $18,749 | $-56,954 |
| Changes In Cash | $-486,635 | $-643,929 | $662,858 |
| Interest Paid Cff | $-25,664 | $0 | - |
| Net Issuance Payments Of Debt | $617,445 | $253,626 | $274,876 |
| Net Short Term Debt Issuance | $636,355 | $255,195 | $276,179 |
| Short Term Debt Payments | $-10,000 | $-244,805 | $0 |
| Short Term Debt Issuance | $646,355 | $500,000 | $276,179 |
| Net Long Term Debt Issuance | $-18,910 | $-1,569 | $-1,303 |
| Long Term Debt Payments | $-18,910 | $-1,569 | $-1,303 |
| Net PPE Purchase And Sale | $0 | $-885 | $-223,090 |
| Purchase Of PPE | $0 | $-885 | $-223,090 |
| Interest Paid Direct | $-3,418 | $-43,490 | - |
| Classesof Cash Payments | $-1,294,241 | $-1,131,380 | $-300,491 |
| Paymentsto Suppliersfor Goodsand Services | $-1,294,241 | $-1,131,380 | $-300,491 |
| Receiptsfrom Customers | $120,000 | $468,000 | - |
| Net Intangibles Purchase And Sale | - | $0 | $-88,934 |
| Purchase Of Intangibles | - | $0 | $-88,934 |
Fetched: 2026-08-29