Also trades as: BROGW (NASDAQ) · $vol 0M

$2.60

Last traded 2025-07-14 — delisted

NASDAQ · Energy · Oil & Gas Midstream · $232.9M mcap · 14M float · 3.48% daily turnover · Short 32% of daily vol

Revenue

$76M -27.6% ▼

5Y CAGR: +11.6%

Gross Profit

$47M -43.2% ▼

5Y CAGR: +6.5%

Operating Income

$33M -32.5% ▼

5Y CAGR: +1.0%

Net Income

$4M +109.2% ▲

EPS (Diluted)

$0.05 +109.1% ▲

EBITDA

$42M +404.3% ▲

5Y CAGR: +2.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$42M	$42M	$82M	$106M	$76M
YoY Growth	-5.1%	-0.2%	+95.3%	+29.6%	-27.6%
Cost of Revenue	$13M	$15M	$25M	$24M	$30M
Gross Profit	$29M	$27M	$57M	$82M	$47M
Gross Margin	69.1%	64.1%	69.7%	77.5%	60.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$6M	$7M	$16M	$15M	$17M
Operating Expenses	$6M	$7M	$15M	$34M	$14M
Operating Income	$22M	$25M	$41M	$49M	$33M
Operating Margin	53.5%	61.0%	50.4%	46.1%	43.0%
Interest Expense	$8M	$7M	$25M	$21M	$25M
Income Before Tax	$17M	$26M	$27M	-$48M	$4M
Tax Expense	$0	$0	$0	$0	$31K
Net Income	$10M	$13M	$27M	-$48M	$4M
Net Margin	23.1%	30.7%	33.4%	-45.7%	5.8%
EPS (Diluted)	$0.11	$0.15	$0.31	$-0.55	$0.05
EBITDA	$31M	$33M	$66M	-$15M	$42M
Shares Outstanding	88M	88M	88M	88M	88M

Line Item	FY2022 Q1	FY2022 Q2	FY2023 Q1	FY2023 Q2	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2
Revenue	$14M	$14M	$31M	$31M	$21M	$21M	$15M	$15M
Cost of Revenue	$5M	$5M	$6M	$6M	$6M	$6M	$6M	$6M
Gross Profit	$9M	$9M	$26M	$26M	$15M	$15M	$9M	$9M
Gross Margin	62.6%	62.6%	82.3%	82.3%	70.5%	70.5%	57.0%	57.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3M	$3M	$6M	$6M	$11M	$11M	$4M	$4M
Operating Expenses	$2M	$2M	$2M	$6M	$11M	$11M	$4M	$4M
Operating Income	$6M	$6M	$20M	$20M	$4M	$4M	$5M	$5M
Operating Margin	42.5%	42.5%	63.2%	63.2%	18.9%	18.9%	30.0%	30.0%
Interest Expense	$0	$0	$0	$11M	$5M	$5M	$6M	$6M
Income Before Tax	$2M	$2M	$19M	$19M	-$43M	-$43M	-$2M	-$2M
Tax Expense	$0	$0	$0	$0	$0	$0	$0	$0
Net Income	$2M	$2M	$19M	$19M	-$43M	-$43M	-$2M	-$2M
Net Margin	13.7%	13.7%	59.4%	59.4%	-200.3%	-200.3%	-11.6%	-11.6%
EPS (Diluted)	$0.02	$0.02	$0.21	$0.21	$-0.49	$-0.49	$-0.02	$-0.02
EBITDA	$9M	$9M	$23M	$23M	$6M	$6M	$8M	$8M
Shares Outstanding	88M	88M	88M	88M	88M	88M	88M	88M

BROG NASDAQ