Revenue
$7.52M
Fiscal year ended 2025-12-31Operating income
-$147.31K
Fiscal year ended 2025-12-31Free cash flow
Unavailable
Fiscal year ended 2025-12-31Brownie's Marine Group, Inc (BWMG) reported revenue of $7.52M and net income of -$105.15K for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Brownie's Marine Group, Inc’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Sporting & Athletic Goods, NEC.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.52M | $8.17M | $7.58M | $8.58M | $6.23M | $4.56M | $2.97M | $2.54M | $2.03M | $2.26M |
| Cost of revenue | $4.71M | $4.87M | $5.47M | $5.78M | $4.34M | $3.09M | $2.52M | $2.23M | $1.42M | $1.66M |
| Gross profit | $2.81M | $3.30M | $2.11M | $2.79M | $1.89M | $1.46M | $448.43K | $315.62K | $605.17K | $599.45K |
| Operating income | -$147.31K | -$146.70K | -$1.17M | -$1.85M | -$1.85M | -$1.33M | -$1.28M | -$1.01M | -$215.07K | -$17.77K |
| Net income | -$105.15K | -$240.60K | -$1.25M | -$1.89M | -$1.59M | -$1.35M | -$1.42M | -$1.30M | -$248.74K | $230.03K |
| Research & development | $3.64K | $9.99K | $13.88K | $18.39K | $75.44K | $115.16K | $67.16K | $113.92K | $16.38K | $1.97K |
| Weighted-average diluted shares | shares 474.86M | shares 438.94M | shares 436.20M | shares 410.51M | shares 349.59M | shares 288.30M | shares 206.29M | shares 105.92M | shares 78.60M | shares 103.41M |
| Pretax income | -$87.85K | -$240.60K | -$1.25M | -$1.89M | -$1.59M | -$1.35M | -$1.42M | -$1.30M | -$248.74K | $230.03K |
| Income tax expense | $17.30K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $2.52K | Unavailable | Unavailable |
| Diluted EPS | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.01 | $-0.01 | $0.00 | $0.00 |
| Selling, general & administrative | $2.96M | $3.44M | $3.26M | $4.63M | $3.67M | $2.68M | $1.66M | $1.21M | $803.86K | $615.25K |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | Unavailable | Unavailable | $431.11K | $484.43K | $643.14K | $345.19K | $70.62K | Unavailable | Unavailable | Unavailable |
| Total assets | $5.22M | $5.77M | $4.78M | $5.67M | $4.67M | $2.07M | $1.67M | $995.97K | $1.32M | $1.08M |
| Current assets | $3.04M | $3.03M | $2.74M | $3.27M | $2.97M | $1.47M | $998.30K | $966.10K | $1.29M | $1.02M |
| Total liabilities | $3.29M | $4.19M | $3.18M | $3.14M | $2.05M | $1.49M | $1.91M | $948.60K | $1.02M | $914.88K |
| Current liabilities | $2.46M | $2.86M | $2.50M | $1.79M | $1.40M | $1.03M | $1.40M | $948.60K | $1.02M | $914.88K |
| Total equity incl. NCI | $1.93M | $1.58M | $1.59M | $2.52M | $2.63M | $583.80K | -$243.42K | $47.36K | $300.66K | $169.06K |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $2.34M | $2.06M | $2.00M | $2.42M | $1.90M | $863.79K | $719.11K | $723.17K | $822.89K | $672.52K |
| Accounts receivable | Unavailable | Unavailable | Unavailable | $111.84K | $123.27K | $81.25K | $111.29K | $27.20K | $4.49K | $1.03K |
| Goodwill | $249.99K | $249.99K | $249.99K | $249.99K | $249.99K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $31.20K | $46.76K | $139.96K | $210.45K | Unavailable | $60.07K | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts payable | Unavailable | Unavailable | Unavailable | $37.54K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$170.64K | -$293.44K | -$374.83K | -$678.36K | -$769.47K | -$556.11K | -$509.64K | -$89.31K | -$326.76K | $75.19K |
| Capital expenditures | Unavailable | $22 | $29.96K | $11.04K | $23.68K | $5.50K | $96.72K | $12.80K | Unavailable | $7.59K |
| Investing cash flow | -$14.18K | -$22 | -$29.96K | -$62.16K | $517.70K | -$5.50K | -$96.72K | -$12.80K | Unavailable | -$7.59K |
| Financing cash flow | $75.03K | $280.02K | $351.47K | $581.80K | $549.72K | $836.18K | $598.20K | $30.00K | $285.91K | -$17.68K |
| Net change in cash | -$109.79K | -$13.43K | -$53.32K | -$158.72K | $297.96K | $274.57K | -$8.16K | -$72.11K | Unavailable | Unavailable |
| Stock-based compensation | $208.24K | $151.49K | $81.42K | $962.45K | $1.15M | $241.67K | $132.06K | Unavailable | Unavailable | $36.00K |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $140.23K | $111.65K | $162.98K | $149.12K | $56.47K | $21.00K | $9.28K | $36.58K | Unavailable | $21.80K |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | -$293.46K | -$404.78K | -$689.40K | -$793.14K | -$561.61K | -$606.36K | Unavailable | Unavailable | $67.60K |
| Gross margin | 37.4% | 40.4% | 27.8% | 32.6% | 30.3% | 32.1% | 15.1% | 12.4% | 29.8% | 26.5% |
| Operating margin | -2.0% | -1.8% | -15.4% | -21.6% | -29.8% | -29.3% | -43.3% | -39.8% | -10.6% | -0.8% |
| FCF margin | Unavailable | -3.6% | -5.3% | -8.0% | -12.7% | -12.3% | -20.4% | Unavailable | Unavailable | 3.0% |
| SBC / revenue | 2.8% | 1.9% | 1.1% | 11.2% | 18.5% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Current ratio | 1.24x | 1.06x | 1.09x | 1.82x | 2.12x | 1.43x | 0.71x | 1.02x | 1.26x | 1.11x |
| Revenue YoY growth | -8.0% | 7.8% | -11.6% | 37.7% | 36.7% | 53.5% | 16.7% | 25.3% | -10.4% | Unavailable |
| Net margin | -1.4% | -2.9% | -16.5% | -22.1% | -25.5% | -29.7% | -47.9% | -51.3% | -12.3% | 10.2% |
| R&D / revenue | 0.0% | 0.1% | 0.2% | 0.2% | 1.2% | 2.5% | 2.3% | 4.5% | 0.8% | 0.1% |
| CapEx / revenue | Unavailable | 0.0% | 0.4% | 0.1% | 0.4% | 0.1% | 3.3% | Unavailable | Unavailable | 0.3% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open BWMG in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q/A · Filed 2026-09-10View SEC filing
10-Q/A · Filed 2026-08-24View SEC filing
10-Q · Filed 2026-08-04View SEC filing
10-Q · Filed 2026-05-15View SEC filing
10-K · Filed 2026-04-10View SEC filing
10-Q · Filed 2025-11-14View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.