Burning Rock Biotech Limited (BNR)
Every figure this model derived for BNR, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 751,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 68,409,000 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| current assets | 105,616,000 | AssetsCurrent |
2025-12-31 |
| current liabilities | 35,318,000 | LiabilitiesCurrent |
2025-12-31 |
| equity | 76,542,000 | StockholdersEquity |
2025-12-31 |
| interest expense | 4,000 | InterestPaidNet |
2025-12-31 |
| ocf | -4,068,000 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 77,157,000 | Revenues |
2025-12-31 |
| sbc | 1,984,000 | ShareBasedCompensation |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up BNR on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -3.56 |
| current ratio | 5.31 |
| current ratio reported | 2.99 |
| deferred revenue growth | -4.54 |
| ev owner earnings | -10.94 |
| ev sales | 0.96 |
| fcf margin | -6.25 |
| growth cv | 2.83 |
| interest cover | -1961.0 |
| operating margin | -10.17 |
| owner earnings margin | -8.82 |
| revenue growth | 9.18 |
| revenue growth per share | 9.18 |
| roic | -73.98 |
| rpo growth | 4.67 |
| rule of 40 | -0.98 |
| sbc pct revenue | 2.57 |
Everything else this filing tags
400 more elements from BNR's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
AdditionalPaidInCapital | 5,010,060,000 | 2025-12-31 | 14 | CNY |
RetainedEarningsAccumulatedDeficit | -4,255,607,000 | 2025-12-31 | 14 | CNY |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 1,877,705,000 | 2020-12-31 | 3 | CNY |
TemporaryEquityOtherChanges | -1,877,705,000 | 2020-12-31 | 1 | CNY |
StockIssuedDuringPeriodValueNewIssues | 1,842,193,000 | 2020-12-31 | 2 | CNY |
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests | 1,527,033,000 | 2019-12-31 | 3 | CNY |
NetIncomeLossAvailableToCommonStockholdersBasic | -971,233,000 | 2022-12-31 | 9 | CNY |
Assets | 820,375,000 | 2025-12-31 | 14 | CNY |
LiabilitiesAndStockholdersEquity | 820,375,000 | 2025-12-31 | 14 | CNY |
AdditionalPaidInCapital | 716,429,000 | 2025-12-31 | 7 | USD |
DeferredTaxAssetsGross | 625,686,000 | 2025-12-31 | 12 | CNY |
DeferredTaxAssetsValuationAllowance | 616,909,000 | 2025-12-31 | 12 | CNY |
RetainedEarningsAccumulatedDeficit | -608,544,000 | 2025-12-31 | 7 | USD |
RevenueRemainingPerformanceObligation | 575,653,000 | 2025-12-31 | 14 | CNY |
PropertyPlantAndEquipmentGross | 521,369,000 | 2025-12-31 | 14 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 481,088,000 | 2025-12-31 | 28 | CNY |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 457,973,000 | 2025-12-31 | 14 | CNY |
OperatingCostsAndExpenses | 457,759,000 | 2025-12-31 | 20 | CNY |
GrossProfit | 402,914,000 | 2025-12-31 | 20 | CNY |
DeferredTaxAssetsTaxCreditCarryforwardsResearch | 287,854,000 | 2025-12-31 | 12 | CNY |
Liabilities | 285,111,000 | 2025-12-31 | 14 | CNY |
DeferredTaxAssetsOperatingLossCarryforwards | 262,425,000 | 2025-12-31 | 12 | CNY |
AccountsReceivableGrossCurrent | 228,865,000 | 2025-12-31 | 14 | CNY |
TemporaryEquityStockIssuedDuringPeriodValueNewIssues | 201,118,000 | 2020-12-31 | 3 | CNY |
AccountsReceivableNetCurrent | 169,611,000 | 2025-12-31 | 14 | CNY |
ResearchAndDevelopmentExpense | 166,494,000 | 2025-12-31 | 20 | CNY |
SellingAndMarketingExpense | 165,175,000 | 2025-12-31 | 20 | CNY |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -162,137,000 | 2025-12-31 | 14 | CNY |
NetIncomeLossAvailableToCommonStockholdersBasic | -140,815,000 | 2022-12-31 | 3 | USD |
CostOfRevenue | 136,654,000 | 2025-12-31 | 20 | CNY |
GeneralAndAdministrativeExpense | 126,090,000 | 2025-12-31 | 20 | CNY |
Assets | 117,312,000 | 2025-12-31 | 7 | USD |
LiabilitiesAndStockholdersEquity | 117,312,000 | 2025-12-31 | 7 | USD |
DeferredRevenueCurrent | 107,819,000 | 2025-12-31 | 14 | CNY |
DeferredTaxAssetsGross | 89,470,000 | 2025-12-31 | 6 | USD |
DeferredTaxAssetsValuationAllowance | 88,216,000 | 2025-12-31 | 6 | USD |
RevenueRemainingPerformanceObligation | 82,318,000 | 2025-12-31 | 7 | USD |
AssetsNoncurrent | 81,789,000 | 2025-12-31 | 14 | CNY |
NoncurrentAssets | 81,505,000 | 2025-12-31 | 12 | CNY |
AccruedLiabilitiesAndOtherLiabilities | 80,861,000 | 2025-12-31 | 14 | CNY |
ContractWithCustomerAssetGrossCurrent | 77,952,000 | 2025-12-31 | 12 | CNY |
PropertyPlantAndEquipmentGross | 74,553,000 | 2025-12-31 | 7 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 68,795,000 | 2025-12-31 | 14 | USD |
CapitalizedContractCostImpairmentLoss | 65,651,000 | 2025-12-31 | 14 | CNY |
ContractWithCustomerAssetAccumulatedAllowanceForCreditLossCurrent | 65,651,000 | 2025-12-31 | 24 | CNY |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 65,488,000 | 2025-12-31 | 7 | USD |
OperatingCostsAndExpenses | 65,459,000 | 2025-12-31 | 7 | USD |
TemporaryEquityAccretionToRedemptionValue | 64,688,000 | 2020-12-31 | 3 | CNY |
DeferredRevenueRevenueRecognized1 | 61,049,000 | 2025-12-31 | 20 | CNY |
ComprehensiveIncomeNetOfTax | -59,435,000 | 2025-12-31 | 20 | CNY |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -59,435,000 | 2025-12-31 | 20 | CNY |
AllowanceForDoubtfulAccountsReceivable | 59,254,000 | 2025-12-31 | 28 | CNY |
AllowanceForDoubtfulAccountsReceivableCurrent | 59,254,000 | 2025-12-31 | 14 | CNY |
GrossProfit | 57,615,000 | 2025-12-31 | 7 | USD |
IncomeTaxReconciliationTaxCreditsResearch | 57,595,000 | 2025-12-31 | 18 | CNY |
TreasuryStockValue | 57,193,000 | 2025-12-31 | 8 | CNY |
OperatingLeasesFutureMinimumPaymentsDue | 56,222,000 | 2020-12-31 | 1 | CNY |
NetIncomeLoss | -55,346,000 | 2025-12-31 | 20 | CNY |
ProfitLoss | -55,346,000 | 2025-12-31 | 20 | CNY |
OperatingIncomeLoss | -54,845,000 | 2025-12-31 | 20 | CNY |
RelatedPartyTransactionAmountsOfTransaction | 53,850,000 | 2019-12-31 | 3 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -53,790,000 | 2025-12-31 | 20 | CNY |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 53,672,000 | 2025-12-31 | 6 | CNY |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 49,576,000 | 2025-12-31 | 18 | CNY |
InventoryNet | 48,576,000 | 2025-12-31 | 14 | CNY |
DefinedContributionPlanEmployerDiscretionaryContributionAmount | 47,018,000 | 2025-12-31 | 18 | CNY |
EmployeeRelatedLiabilitiesCurrent | 43,548,000 | 2025-12-31 | 12 | CNY |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves | 43,347,000 | 2025-12-31 | 12 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDue | 43,151,000 | 2025-12-31 | 5 | CNY |
OperatingLeaseRightOfUseAsset | 42,774,000 | 2025-12-31 | 12 | CNY |
UndistributedEarningsLossAvailableToCommonShareholdersBasic | 42,444,000 | 2025-12-31 | 5 | CNY |
OperatingLeaseLiability | 41,220,000 | 2025-12-31 | 5 | CNY |
DeferredTaxAssetsTaxCreditCarryforwardsResearch | 41,162,000 | 2025-12-31 | 6 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -41,074,000 | 2025-12-31 | 20 | CNY |
Liabilities | 40,770,000 | 2025-12-31 | 7 | USD |
AccountsPayableCurrent | 40,744,000 | 2025-12-31 | 14 | CNY |
RepaymentsOfConvertibleDebt | 38,909,000 | 2020-12-31 | 3 | CNY |
IncomeTaxReconciliationNondeductibleExpense | 38,398,000 | 2024-12-31 | 17 | CNY |
LiabilitiesNoncurrent | 38,133,000 | 2025-12-31 | 14 | CNY |
OperatingLeasePayments | 37,811,000 | 2022-12-31 | 6 | CNY |
DeferredTaxAssetsOperatingLossCarryforwards | 37,526,000 | 2025-12-31 | 6 | USD |
AccountsReceivableGrossCurrent | 32,727,000 | 2025-12-31 | 7 | USD |
PropertyPlantAndEquipmentNet | 31,099,000 | 2025-12-31 | 14 | CNY |
IncreaseDecreaseInAccountsReceivable | 30,985,000 | 2025-12-31 | 20 | CNY |
InventoryRawMaterials | 28,445,000 | 2025-12-31 | 14 | CNY |
EmployeeServiceShareBasedCompensationCashFlowEffectCashUsedToSettleAwards | 27,413,000 | 2022-12-31 | 5 | CNY |
IncreaseDecreaseInOperatingLeaseLiability | -25,120,000 | 2025-12-31 | 17 | CNY |
OperatingLeaseLiabilityNoncurrent | 24,458,000 | 2025-12-31 | 12 | CNY |
LeaseCost | 24,437,000 | 2025-12-31 | 12 | CNY |
OperatingLeaseCost | 24,437,000 | 2025-12-31 | 12 | CNY |
AccountsReceivableNetCurrent | 24,254,000 | 2025-12-31 | 7 | USD |
IncreaseDecreaseInOtherNoncurrentAssets | -24,187,000 | 2022-06-30 | 5 | CNY |
ResearchAndDevelopmentExpense | 23,808,000 | 2025-12-31 | 7 | USD |
SellingAndMarketingExpense | 23,620,000 | 2025-12-31 | 7 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -23,185,000 | 2025-12-31 | 7 | USD |
DepreciationDepletionAndAmortization | 21,761,000 | 2025-12-31 | 20 | CNY |
Depreciation | 21,624,000 | 2025-12-31 | 20 | CNY |
CostOfRevenue | 19,542,000 | 2025-12-31 | 7 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 18,711,000 | 2025-12-31 | 18 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue | 18,711,000 | 2025-12-31 | 6 | USD |
GeneralAndAdministrativeExpense | 18,031,000 | 2025-12-31 | 7 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 17,761,000 | 2025-12-31 | 5 | CNY |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 17,482,453 | 2025-12-31 | 18 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber | 17,482,453 | 2025-12-31 | 6 | shares |
OperatingLeaseLiabilityCurrent | 16,762,000 | 2025-12-31 | 12 | CNY |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 16,667,000 | 2025-12-31 | 12 | CNY |
StockRepurchasedDuringPeriodValue | 16,412,000 | 2022-12-31 | 5 | CNY |
AccruedIncomeTaxesCurrent | 16,382,000 | 2025-12-31 | 12 | CNY |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 16,095,000 | 2020-12-31 | 1 | CNY |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 15,783,000 | 2025-12-31 | 15 | CNY |
InventoryFinishedGoods | 15,758,000 | 2025-12-31 | 14 | CNY |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 15,647,000 | 2020-12-31 | 1 | CNY |
DeferredRevenueCurrent | 15,418,000 | 2025-12-31 | 7 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 14,854,000 | 2025-12-31 | 5 | CNY |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 14,831,000 | 2025-12-31 | 18 | CNY |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 14,453,000 | 2020-12-31 | 1 | CNY |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 13,876,000 | 2025-12-31 | 20 | CNY |
AllocatedShareBasedCompensationExpense | 13,876,000 | 2025-12-31 | 20 | CNY |
AdjustmentsToAdditionalPaidInCapitalOther | -13,856,000 | 2021-12-31 | 4 | CNY |
UnrecognizedTaxBenefits | 13,738,000 | 2025-12-31 | 15 | CNY |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -13,448,000 | 2025-12-31 | 18 | CNY |
ProvisionForDoubtfulAccounts | 13,387,000 | 2025-12-31 | 12 | CNY |
OtherAccruedLiabilitiesCurrent | 12,493,000 | 2025-12-31 | 12 | CNY |
FiniteLivedIntangibleAssetsGross | 12,424,000 | 2025-12-31 | 12 | CNY |
ContractWithCustomerAssetNetCurrent | 12,301,000 | 2025-12-31 | 14 | CNY |
LeaseAndRentalExpense | 12,103,000 | 2020-12-31 | 3 | CNY |
OtherLiabilitiesNoncurrent | 11,975,000 | 2025-12-31 | 14 | CNY |
AssetsNoncurrent | 11,696,000 | 2025-12-31 | 7 | USD |
NoncurrentAssets | 11,655,000 | 2025-12-31 | 6 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 11,574,000 | 2025-12-31 | 12 | CNY |
AccruedLiabilitiesAndOtherLiabilities | 11,563,000 | 2025-12-31 | 7 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 11,456,000 | 2025-12-31 | 6 | USD |
ContractWithCustomerAssetGrossCurrent | 11,147,000 | 2025-12-31 | 6 | USD |
DeferredIncomeTaxesAndOtherTaxReceivableCurrent | 10,769,000 | 2025-12-31 | 14 | CNY |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod | 10,383,868 | 2022-12-31 | 1 | shares |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -10,140,000 | 2025-12-31 | 20 | CNY |
IncreaseDecreaseInDeferredRevenue | -10,076,000 | 2025-12-31 | 20 | CNY |
DeferredTaxAssetsOtherLossCarryforwards | 10,029,000 | 2025-12-31 | 6 | CNY |
AcceleratedShareRepurchasesSettlementPaymentOrReceipt | 10,000,000 | 2022-06-21 | 1 | USD |
StockRepurchaseProgramAuthorizedAmount1 | 10,000,000 | 2022-06-21 | 1 | USD |
DeferredOfferingCosts | 9,686,000 | 2019-12-31 | 1 | CNY |
InventoryAdjustments | 9,635,000 | 2022-06-30 | 2 | CNY |
CapitalizedContractCostImpairmentLoss | 9,388,000 | 2025-12-31 | 6 | USD |
ContractWithCustomerAssetAccumulatedAllowanceForCreditLossCurrent | 9,388,000 | 2025-12-31 | 12 | USD |
DeferredTaxAssetsNet | 8,777,000 | 2025-12-31 | 11 | CNY |
DeferredIncomeTaxLiabilities | 8,777,000 | 2025-12-31 | 10 | CNY |
DeferredRevenueRevenueRecognized1 | 8,730,000 | 2025-12-31 | 7 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 8,617,000 | 2020-12-31 | 1 | USD |
ComprehensiveIncomeNetOfTax | -8,501,000 | 2025-12-31 | 7 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -8,501,000 | 2025-12-31 | 7 | USD |
AllowanceForDoubtfulAccountsReceivable | 8,473,000 | 2025-12-31 | 14 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 8,473,000 | 2025-12-31 | 7 | USD |
InventoryForLongTermContractsOrPrograms | 8,399,000 | 2025-12-31 | 4 | CNY |
IncomeTaxReconciliationTaxCreditsResearch | 8,235,000 | 2025-12-31 | 6 | USD |
TreasuryStockValue | 8,178,000 | 2025-12-31 | 4 | USD |
InterestAndDividendIncomeOperating | 8,053,000 | 2025-12-31 | 20 | CNY |
NetIncomeLoss | -7,916,000 | 2025-12-31 | 7 | USD |
ProfitLoss | -7,916,000 | 2025-12-31 | 7 | USD |
OperatingIncomeLoss | -7,844,000 | 2025-12-31 | 7 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -7,693,000 | 2025-12-31 | 7 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 7,675,000 | 2025-12-31 | 6 | USD |
OtherAssetsNoncurrent | 7,632,000 | 2025-12-31 | 14 | CNY |
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassAccumulatedDeprecation | 7,455,000 | 2020-12-31 | 2 | CNY |
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization | 7,455,000 | 2020-12-31 | 1 | CNY |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 7,288,000 | 2020-12-31 | 1 | CNY |
IncreaseDecreaseInAccountsPayableTrade | 7,176,000 | 2025-12-31 | 20 | CNY |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 7,089,000 | 2025-12-31 | 6 | USD |
InventoryWriteDown | 7,007,000 | 2022-06-30 | 4 | CNY |
InventoryNet | 6,946,000 | 2025-12-31 | 7 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -6,711,000 | 2025-12-31 | 20 | CNY |
DefinedContributionPlanEmployerDiscretionaryContributionAmount | 6,583,000 | 2025-12-31 | 6 | USD |
EmployeeRelatedLiabilitiesCurrent | 6,227,000 | 2025-12-31 | 6 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves | 6,199,000 | 2025-12-31 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 6,170,000 | 2025-12-31 | 5 | USD |
OperatingLeaseRightOfUseAsset | 6,117,000 | 2025-12-31 | 6 | USD |
ForeignCurrencyTransactionGainLossUnrealized | -6,079,000 | 2025-12-31 | 3 | CNY |
UndistributedEarningsLossAvailableToCommonShareholdersBasic | 6,069,000 | 2025-12-31 | 4 | USD |
RepaymentsOfConvertibleDebt | 5,963,000 | 2020-12-31 | 1 | USD |
OperatingLeaseLiability | 5,894,000 | 2025-12-31 | 5 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -5,873,000 | 2025-12-31 | 7 | USD |
AccountsPayableCurrent | 5,826,000 | 2025-12-31 | 7 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 5,626,253 | 2025-12-31 | 6 | shares |
OperatingLeasePayments | 5,482,000 | 2022-12-31 | 2 | USD |
LiabilitiesNoncurrent | 5,452,000 | 2025-12-31 | 7 | USD |
GainLossOnInvestments | 5,320,000 | 2024-12-31 | 6 | CNY |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 5,290,234 | 2018-04-19 | 18 | shares |
IncomeTaxReconciliationNondeductibleExpense | 5,261,000 | 2024-12-31 | 5 | USD |
CapitalLeasesFutureMinimumPaymentsDue | 5,111,000 | 2020-12-31 | 1 | CNY |
CapitalLeasesFutureMinimumPaymentsDueCurrent | 5,111,000 | 2020-12-31 | 1 | CNY |
ShortTermBankLoansAndNotesPayable | 5,000,000 | 2020-11-30 | 2 | CNY |
PrepaidExpenseCurrent | 4,995,000 | 2025-12-31 | 14 | CNY |
CapitalLeaseObligationsCurrent | 4,816,000 | 2020-12-31 | 2 | CNY |
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments | 4,816,000 | 2020-12-31 | 1 | CNY |
DeferredTaxAssetsPropertyPlantAndEquipment | 4,711,000 | 2025-12-31 | 12 | CNY |
PropertyPlantAndEquipmentNet | 4,447,000 | 2025-12-31 | 7 | USD |
IncreaseDecreaseInAccountsReceivable | 4,430,000 | 2025-12-31 | 7 | USD |
ShortTermLeaseCommitmentAmount | 4,420,000 | 2023-12-31 | 3 | CNY |
NetCashProvidedByUsedInInvestingActivities | -4,391,000 | 2025-12-31 | 20 | CNY |
InventoryWorkInProcess | 4,373,000 | 2025-12-31 | 14 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -4,089,000 | 2025-12-31 | 20 | CNY |
OtherComprehensiveIncomeLossTax | -4,089,000 | 2025-12-31 | 20 | CNY |
InventoryRawMaterials | 4,068,000 | 2025-12-31 | 7 | USD |
EmployeeServiceShareBasedCompensationCashFlowEffectCashUsedToSettleAwards | 3,975,000 | 2022-12-31 | 1 | USD |
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease | 3,748,000 | 2022-12-31 | 11 | CNY |
MinorityInterestDecreaseFromRedemptions | -3,727,000 | 2020-12-31 | 3 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 3,617,000 | 2025-12-31 | 3 | CNY |
IncreaseDecreaseInOtherNoncurrentAssets | -3,611,000 | 2022-06-30 | 2 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -3,592,000 | 2025-12-31 | 6 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 3,548,000 | 2025-12-31 | 1 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 3,528,000 | 2025-12-31 | 4 | CNY |
NotesReceivableGross | 3,500,000 | 2021-03-16 | 3 | CNY |
OperatingLeaseLiabilityNoncurrent | 3,497,000 | 2025-12-31 | 6 | USD |
LeaseCost | 3,494,000 | 2025-12-31 | 5 | USD |
OperatingLeaseCost | 3,494,000 | 2025-12-31 | 5 | USD |
IncomeTaxReconciliationOtherAdjustments | 3,460,000 | 2024-12-31 | 8 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 3,391,000 | 2025-12-31 | 2 | CNY |
StockIssuedDuringPeriodValueEmployeeStockOwnershipPlan | 3,385,000 | 2022-06-30 | 3 | CNY |
InventoryLIFOReserveEffectOnIncomeNet | 3,160,000 | 2025-12-31 | 15 | CNY |
DepreciationDepletionAndAmortization | 3,112,000 | 2025-12-31 | 7 | USD |
Depreciation | 3,092,000 | 2025-12-31 | 7 | USD |
TreasuryStockShares | 3,023,138 | 2022-12-31 | 1 | shares |
TreasuryStockCommonShares | 3,023,138 | 2025-12-31 | 3 | shares |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 2,739,000 | 2020-12-31 | 1 | CNY |
RestrictedCashCurrent | 2,696,000 | 2025-12-31 | 21 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 2,540,000 | 2025-12-31 | 5 | USD |
IncreaseDecreaseInInventories | -2,498,000 | 2025-12-31 | 20 | CNY |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 2,467,000 | 2020-12-31 | 1 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 2,400,000 | 2025-12-31 | 8 | CNY |
DepositAssets | 2,399,000 | 2025-12-31 | 14 | CNY |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 2,398,000 | 2020-12-31 | 1 | USD |
OperatingLeaseLiabilityCurrent | 2,397,000 | 2025-12-31 | 6 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 2,383,000 | 2025-12-31 | 5 | USD |
StockRepurchasedDuringPeriodValue | 2,380,000 | 2022-12-31 | 1 | USD |
AccruedIncomeTaxesCurrent | 2,343,000 | 2025-12-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 2,257,000 | 2025-12-31 | 5 | USD |
InventoryFinishedGoods | 2,253,000 | 2025-12-31 | 7 | USD |
IncreaseDecreaseInContractWithCustomerAsset | 2,241,000 | 2025-12-31 | 20 | CNY |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 2,215,000 | 2020-12-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 2,124,000 | 2025-12-31 | 5 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 2,121,000 | 2025-12-31 | 6 | USD |
ProceedsFromIssuanceOfLongTermDebt | 2,000,000 | 2025-12-31 | 12 | CNY |
AllocatedShareBasedCompensationExpense | 1,984,000 | 2025-12-31 | 7 | USD |
UnrecognizedTaxBenefits | 1,964,000 | 2025-12-31 | 7 | USD |
DeferredTaxAssetsDeferredIncome | 1,932,000 | 2025-12-31 | 12 | CNY |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 1,931,000 | 2025-12-31 | 5 | CNY |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -1,923,000 | 2025-12-31 | 6 | USD |
ProvisionForDoubtfulAccounts | 1,914,000 | 2025-12-31 | 4 | USD |
NetCashProvidedByUsedInFinancingActivities | 1,900,000 | 2025-12-31 | 20 | CNY |
LeaseAndRentalExpense | 1,855,000 | 2020-12-31 | 1 | USD |
OtherAccruedLiabilitiesCurrent | 1,786,000 | 2025-12-31 | 6 | USD |
FiniteLivedIntangibleAssetsGross | 1,777,000 | 2025-12-31 | 6 | USD |
IncomeTaxReconciliationTaxExemptIncome | 1,776,000 | 2024-12-31 | 17 | CNY |
ContractWithCustomerAssetNetCurrent | 1,759,000 | 2025-12-31 | 7 | USD |
OtherLiabilitiesNoncurrent | 1,712,000 | 2025-12-31 | 7 | USD |
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued | 1,701,000 | 2025-12-31 | 2 | CNY |
LongTermDebtAndCapitalLeaseObligations | 1,700,000 | 2025-12-31 | 4 | CNY |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 1,655,000 | 2025-12-31 | 6 | USD |
IncomeTaxExpenseBenefit | 1,556,000 | 2025-12-31 | 20 | CNY |
CurrentIncomeTaxExpenseBenefit | 1,556,000 | 2025-12-31 | 15 | CNY |
DeferredIncomeTaxesAndOtherTaxReceivableCurrent | 1,540,000 | 2025-12-31 | 7 | USD |
InterestExpense | 1,536,000 | 2021-12-31 | 6 | CNY |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -1,449,000 | 2025-12-31 | 7 | USD |
DeferredTaxAssetsCharitableContributionCarryforwards | 1,442,000 | 2025-12-31 | 10 | CNY |
IncreaseDecreaseInDeferredRevenue | -1,441,000 | 2025-12-31 | 7 | USD |
InventoryAdjustments | 1,438,000 | 2022-06-30 | 1 | USD |
DeferredTaxAssetsOtherLossCarryforwards | 1,434,000 | 2025-12-31 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 1,349,580 | 2025-12-31 | 12 | shares |
DeferredTaxAssetsNet | 1,254,000 | 2025-12-31 | 6 | USD |
DeferredIncomeTaxLiabilities | 1,254,000 | 2025-12-31 | 5 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 1,238,454 | 2025-12-31 | 12 | shares |
InventoryForLongTermContractsOrPrograms | 1,201,000 | 2025-12-31 | 2 | USD |
InterestAndDividendIncomeOperating | 1,152,000 | 2025-12-31 | 7 | USD |
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassAccumulatedDeprecation | 1,143,000 | 2020-12-31 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 1,117,000 | 2020-12-31 | 1 | USD |
IncomeTaxReconciliationOtherReconcilingItems | 1,102,000 | 2022-12-31 | 3 | CNY |
OtherAssetsNoncurrent | 1,091,000 | 2025-12-31 | 7 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 1,074,846 | 2025-12-31 | 12 | shares |
InventoryWriteDown | 1,046,000 | 2022-06-30 | 2 | USD |
IncreaseDecreaseInAccountsPayableTrade | 1,026,000 | 2025-12-31 | 7 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -960,000 | 2025-12-31 | 7 | USD |
OtherExpenses | 887,000 | 2020-12-31 | 3 | CNY |
ForeignCurrencyTransactionGainLossUnrealized | -869,000 | 2025-12-31 | 1 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 858,000 | 2025-12-31 | 20 | CNY |
StockIssuedDuringPeriodValueShareBasedCompensation | 800,000 | 2019-08-19 | 2 | USD |
CapitalLeasesFutureMinimumPaymentsDue | 783,000 | 2020-12-31 | 1 | USD |
CapitalLeasesFutureMinimumPaymentsDueCurrent | 783,000 | 2020-12-31 | 1 | USD |
CapitalLeaseObligationsCurrent | 738,000 | 2020-12-31 | 1 | USD |
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments | 738,000 | 2020-12-31 | 1 | USD |
GainLossOnInvestments | 729,000 | 2024-12-31 | 3 | USD |
PrepaidExpenseCurrent | 714,000 | 2025-12-31 | 7 | USD |
ProceedsFromIssuanceOfCommonStock | 701,000 | 2020-12-31 | 3 | CNY |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense | 699,000 | 2025-12-31 | 14 | CNY |
DeferredTaxAssetsPropertyPlantAndEquipment | 674,000 | 2025-12-31 | 6 | USD |
IncrementalCommonSharesAttributableToNonvestedSharesWithForfeitableDividends | 673,570 | 2021-12-31 | 1 | shares |
IncomeTaxReconciliationNondeductibleExpenseOther | 670,000 | 2025-12-31 | 1 | CNY |
NetCashProvidedByUsedInInvestingActivities | -628,000 | 2025-12-31 | 7 | USD |
InventoryWorkInProcess | 625,000 | 2025-12-31 | 7 | USD |
ShortTermLeaseCommitmentAmount | 623,000 | 2023-12-31 | 3 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -585,000 | 2025-12-31 | 7 | USD |
NotesReceivableGross | 549,000 | 2021-03-16 | 3 | USD |
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease | 543,000 | 2022-12-31 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 517,000 | 2025-12-31 | 3 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 507,000 | 2025-12-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 504,000 | 2025-12-31 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 485,000 | 2025-12-31 | 2 | USD |
IncomeTaxReconciliationOtherAdjustments | 474,000 | 2024-12-31 | 2 | USD |
InterestIncomeRelatedParty | 471,000 | 2020-12-31 | 5 | CNY |
InventoryLIFOReserveEffectOnIncomeNet | 452,000 | 2025-12-31 | 5 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 420,000 | 2020-12-31 | 1 | USD |
RestrictedCashCurrent | 386,000 | 2025-12-31 | 7 | USD |
OtherAssets | 378,000 | 2025-12-31 | 14 | CNY |
IncreaseDecreaseInInventories | -357,000 | 2025-12-31 | 7 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | 355,000 | 2024-12-31 | 17 | CNY |
DepositAssets | 343,000 | 2025-12-31 | 7 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 343,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseInContractWithCustomerAsset | 319,000 | 2025-12-31 | 7 | USD |
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments | 295,000 | 2020-12-31 | 1 | CNY |
ProceedsFromIssuanceOfLongTermDebt | 286,000 | 2025-12-31 | 4 | USD |
IntangibleAssetsNetExcludingGoodwill | 284,000 | 2025-12-31 | 14 | CNY |
DeferredTaxAssetsDeferredIncome | 276,000 | 2025-12-31 | 6 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 276,000 | 2025-12-31 | 5 | USD |
NetCashProvidedByUsedInFinancingActivities | 272,000 | 2025-12-31 | 7 | USD |
OtherIncome | -257,000 | 2025-12-31 | 17 | CNY |
IncomeTaxReconciliationTaxExemptIncome | 243,000 | 2024-12-31 | 5 | USD |
LongTermDebtAndCapitalLeaseObligations | 243,000 | 2025-12-31 | 2 | USD |
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued | 243,000 | 2025-12-31 | 2 | USD |
InterestExpense | 241,000 | 2021-12-31 | 2 | USD |
IncomeTaxExpenseBenefit | 223,000 | 2025-12-31 | 7 | USD |
CurrentIncomeTaxExpenseBenefit | 223,000 | 2025-12-31 | 5 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 211,000 | 2025-12-31 | 6 | CNY |
DeferredTaxAssetsCharitableContributionCarryforwards | 206,000 | 2025-12-31 | 5 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 204,000 | 2025-12-31 | 20 | CNY |
IncomeTaxReconciliationOtherReconcilingItems | 160,000 | 2022-12-31 | 1 | USD |
AmortizationOfIntangibleAssets | 137,000 | 2025-12-31 | 18 | CNY |
OtherExpenses | 136,000 | 2020-12-31 | 1 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 123,000 | 2025-12-31 | 7 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense | 100,000 | 2025-12-31 | 3 | USD |
RepaymentsOfLongTermDebt | 100,000 | 2025-12-31 | 14 | CNY |
RevenueFromRelatedParties | 98,000 | 2021-12-31 | 1 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 97,000 | 2025-12-31 | 1 | USD |
StockIssuedDuringPeriodSharesShareBasedCompensation | 85,196 | 2019-08-19 | 2 | shares |
StockIssuedDuringPeriodValueRestrictedStockAwardForfeitures | 79,000 | 2023-12-31 | 10 | CNY |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 73,000 | 2025-12-31 | 6 | CNY |
InterestIncomeRelatedParty | 72,000 | 2020-12-31 | 1 | USD |
PrepaidInterest | 70,000 | 2025-12-31 | 14 | CNY |
OtherAssets | 54,000 | 2025-12-31 | 7 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | 49,000 | 2024-12-31 | 5 | USD |
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments | 45,000 | 2020-12-31 | 1 | USD |
IntangibleAssetsNetExcludingGoodwill | 41,000 | 2025-12-31 | 7 | USD |
OtherIncome | -37,000 | 2025-12-31 | 6 | USD |
InterestIncomeExpenseNet | -30,000 | 2025-12-31 | 14 | CNY |
GainLossOnSaleOfPropertyPlantEquipment | 29,000 | 2025-12-31 | 7 | USD |
AmortizationOfIntangibleAssets | 20,000 | 2025-12-31 | 6 | USD |
RepaymentsOfLongTermDebt | 14,000 | 2025-12-31 | 4 | USD |
EquityMethodInvestmentRealizedGainLossOnDisposal | 13,000 | 2024-12-31 | 7 | USD |
PrepaidInterest | 10,000 | 2025-12-31 | 7 | USD |
InterestIncomeExpenseNet | -4,000 | 2025-12-31 | 5 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 1,000 | 2025-12-31 | 17 | CNY |
StockholdersEquityNoteStockSplitConversionRatio1 | 16 | 2020-12-31 | 5 | pure |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice | 13 | 2022-12-31 | 1 | USD/shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedWeightedAverageGrantDateFairValue | 9 | 2025-12-31 | 12 | USD/shares |
SharePrice | 9 | 2019-08-19 | 2 | USD/shares |
ForeignCurrencyExchangeRateTranslation1 | 7 | 2025-12-31 | 7 | pure |
NumberOfReportableSegments | 3 | 2025-12-31 | 1 | segment |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice | 2 | 2020-12-31 | 2 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 2 | 2025-12-31 | 18 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice | 2 | 2025-12-31 | 6 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 2 | 2025-12-31 | 12 | USD/shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedWeightedAverageGrantDateFairValue | 1 | 2025-12-31 | 12 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 1 | 2025-12-31 | 6 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum | 1 | 2023-12-31 | 12 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum | 0 | 2023-12-31 | 12 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 0 | 2025-12-31 | 18 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2024-12-31 | 9 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationDispositionOfAssets | 0 | 2025-12-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-12-31 | 1 | pure |
DebtInstrumentInterestRateStatedPercentage | 0 | 2020-12-31 | 3 | pure |
ShortTermDebtPercentageBearingFixedInterestRate | 0 | 2021-12-31 | 2 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2023-12-31 | 12 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2023-12-31 | 12 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 9 | pure |
RelatedPartyTransactionRate | 0 | 2021-03-16 | 3 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | -0 | 2025-12-31 | 1 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2020-12-31 | 2 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 0 | 2025-12-31 | 12 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 0 | 2025-12-31 | 12 | USD/shares |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 0 | 2022-12-31 | 9 | CNY |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 0 | 2022-12-31 | 3 | USD |
CapitalLeaseObligationsNoncurrent | 0 | 2020-12-31 | 2 | CNY |
CapitalLeaseObligationsNoncurrent | 0 | 2020-12-31 | 1 | USD |
ClassOfWarrantOrRightOutstanding | 0 | 2020-09-30 | 1 | shares |
CommitmentsAndContingencies | 0 | 2020-12-31 | 2 | CNY |
CommitmentsAndContingencies | 0 | 2020-12-31 | 1 | USD |
CommonStockSharesAuthorized | 0 | 2020-12-31 | 2 | shares |
CommonStockSharesIssued | 0 | 2020-12-31 | 2 | shares |
CommonStockSharesOutstanding | 0 | 2020-12-31 | 2 | shares |
What to be careful about
What this model itself distrusts about BNR's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
- there is no operating profit to value; valuation rests on EV/revenue (1.0x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless