Revenue
$1.12M
Fiscal year ended 2024-12-31Operating income
-$994.63K
Fiscal year ended 2024-12-31Free cash flow
-$889.80K
Fiscal year ended 2024-12-31Bespoke Extracts, Inc. (BSPK) reported revenue of $1.12M and net income of -$1.04M for the fiscal year ended 2024-12-31. This page shows 6 annual periods of income statement, balance sheet and cash flow figures normalized from Bespoke Extracts, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Pharmaceutical Preparations.
Income
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-08-31 | 2019-08-31 | 2018-08-31 |
|---|---|---|---|---|---|---|
| Revenue | $1.12M | $785.45K | $3.41K | $35.57K | $62.10K | $15.92K |
| Cost of revenue | $664.52K | $442.29K | $1.15K | $13.57K | $71.41K | $22.92K |
| Gross profit | $452.94K | $343.16K | $2.26K | $22.00K | -$9.31K | -$7.01K |
| Operating income | -$994.63K | -$1.47M | -$4.02M | -$965.58K | $3.01M | -$7.19M |
| Net income | -$1.04M | -$1.48M | -$4.12M | -$965.58K | $2.58M | -$7.61M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 10.53M | shares 10.17M | shares 9.37M | shares 5.16M | shares 60.59M | shares 35.41M |
| Pretax income | -$1.04M | -$1.48M | -$4.12M | -$965.58K | $2.58M | -$7.61M |
| Income tax expense | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Diluted EPS | $-0.10 | $-0.15 | $-0.44 | $-0.19 | $0.04 | $-0.21 |
| Selling, general & administrative | $1.28M | $1.59M | $3.74M | $640.88K | -$3.51M | $6.77M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-08-31 | 2019-08-31 | 2018-08-31 |
|---|---|---|---|---|---|---|
| Cash & equivalents | Unavailable | $6.61K | $24.43K | $11.18K | $10.34K | $79.78K |
| Total assets | $359.09K | $354.36K | $409.59K | $124.52K | $79.42K | $219.79K |
| Current assets | $165.26K | $81.84K | $111.73K | $89.03K | $37.60K | $174.62K |
| Total liabilities | $2.45M | $2.08M | $1.08M | Unavailable | $111.06K | $647.33K |
| Current liabilities | $1.12M | $1.08M | $865.65K | $542.76K | $111.06K | $566.17K |
| Total equity incl. NCI | -$2.09M | -$1.72M | -$672.10K | -$418.24K | -$31.63K | -$427.54K |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $32.53K | $15.80K | Unavailable | $48.26K | $3.17K | $61.86K |
| Accounts receivable | $57.28K | $45.23K | Unavailable | $5.26K | $6.45K | $2.00K |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-08-31 | 2019-08-31 | 2018-08-31 |
|---|---|---|---|---|---|---|
| Operating cash flow | -$289.80K | -$415.20K | -$798.07K | -$1.04M | -$492.69K | -$747.69K |
| Capital expenditures | $600.00K | Unavailable | $7.20K | $2.74K | Unavailable | Unavailable |
| Investing cash flow | Unavailable | Unavailable | -$87.97K | -$5.00K | Unavailable | $90.00K |
| Financing cash flow | $343.50K | $397.37K | $762.24K | $930.53K | $423.25K | $650.30K |
| Net change in cash | Unavailable | Unavailable | Unavailable | -$115.43K | -$69.44K | -$7.39K |
| Stock-based compensation | $197.52K | $380.38K | $2.96M | Unavailable | -$1.40M | $6.51M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Derived
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-08-31 | 2019-08-31 | 2018-08-31 |
|---|---|---|---|---|---|---|
| Free cash flow | -$889.80K | Unavailable | -$805.27K | -$1.04M | Unavailable | Unavailable |
| Gross margin | 40.5% | 43.7% | 66.3% | 61.8% | Unavailable | -44.0% |
| Operating margin | -89.0% | -187.4% | -118011.6% | -2714.9% | Unavailable | -45169.7% |
| FCF margin | -79.6% | Unavailable | -23635.7% | -2934.6% | Unavailable | Unavailable |
| SBC / revenue | 17.7% | 48.4% | 86747.9% | Unavailable | -2260.2% | 40888.2% |
| Current ratio | 0.15x | 0.08x | 0.13x | 0.16x | 0.34x | 0.31x |
| Revenue YoY growth | 42.3% | 22954.1% | Unavailable | Unavailable | 290.1% | Unavailable |
| Net margin | -92.8% | -188.8% | -120816.8% | -2714.9% | Unavailable | -47801.7% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 53.7% | Unavailable | 211.4% | 7.7% | Unavailable | Unavailable |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open BSPK in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2025-11-12View SEC filing
10-Q · Filed 2025-08-27View SEC filing
10-Q · Filed 2025-06-30View SEC filing
10-K · Filed 2025-04-21View SEC filing
10-Q · Filed 2024-11-13View SEC filing
10-Q · Filed 2024-10-08View 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.