balance equationreview2022-09-30
Difference 1930684 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
Revenue
$467.94K
Fiscal year ended 2025-09-30Operating income
-$53.89K
Fiscal year ended 2025-09-30Free cash flow
-$19.62K
Fiscal year ended 2025-09-30Bespoke Extracts, Inc. (BSPK) reported revenue of $467.94K and net income of -$78.09K for the fiscal year ended 2025-09-30. This page shows 10 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 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $467.94K | $390.55K | $263.16K | $301.39K | $277.47K | $278.16K | $260.43K | $263.78K | $244.41K | $188.25K |
| Cost of revenue | $233.77K | $193.05K | $152.38K | $172.15K | $162.48K | $172.05K | $157.85K | $100.41K | $146.00K | $117.21K |
| Gross profit | $234.18K | $197.50K | $110.78K | $129.24K | $115.00K | $106.12K | $102.58K | $163.37K | $98.41K | $71.04K |
| Operating income | -$53.89K | -$161.96K | -$245.34K | -$179.11K | -$262.47K | -$250.24K | -$302.80K | -$264.91K | -$296.19K | -$467.50K |
| Net income | -$78.09K | -$205.11K | -$260.52K | -$186.85K | -$275.61K | -$260.90K | -$314.12K | -$269.09K | -$301.53K | -$464.92K |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 11.25M | shares 11.15M | shares 11.15M | Unavailable | shares 10.64M | shares 10.17M | shares 10.17M | Unavailable | shares 10.17M | shares 10.17M |
| Pretax income | -$78.09K | -$205.11K | -$260.52K | -$186.85K | -$275.61K | -$260.90K | -$314.12K | -$269.09K | -$301.53K | -$464.92K |
| Income tax expense | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Diluted EPS | $-0.01 | $-0.02 | $-0.02 | Unavailable | $-0.03 | $-0.03 | $-0.03 | Unavailable | $-0.03 | $-0.05 |
| Selling, general & administrative | $260.23K | $337.62K | $313.15K | $244.22K | $361.39K | $325.88K | $347.86K | $407.07K | $347.72K | $457.37K |
| 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 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $6.61K | Unavailable | Unavailable |
| Total assets | $295.57K | $267.04K | $248.12K | $359.09K | $338.02K | $367.48K | $355.84K | $354.36K | $388.11K | $448.29K |
| Current assets | $196.83K | $154.74K | $123.12K | $165.26K | $124.05K | $133.55K | $103.77K | $81.84K | $96.96K | $137.85K |
| Total liabilities | $2.89M | $2.81M | $2.58M | $2.45M | $2.67M | $2.54M | $2.33M | $2.08M | $1.94M | $1.79M |
| Current liabilities | $1.87M | $1.49M | $1.24M | $1.12M | $1.73M | $1.57M | $1.35M | $1.08M | $925.28K | $758.06K |
| Total equity incl. NCI | -$2.60M | -$2.54M | -$2.33M | -$2.09M | -$2.33M | -$2.17M | -$1.97M | -$1.72M | -$1.55M | -$1.35M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $63.66K | $41.72K | $38.90K | $32.53K | $44.23K | $32.32K | $38.88K | $15.80K | $25.56K | $42.36K |
| Accounts receivable | $103.53K | $101.01K | $36.76K | $57.28K | $46.08K | $59.18K | $43.12K | $45.23K | $45.95K | $42.31K |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$19.62K | -$31.00K | -$72.94K | -$136.14K | -$28.35K | -$28.12K | -$97.19K | -$19.77K | $7.01K | -$195.37K |
| Capital expenditures | $0 | $0 | $600.00K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Investing cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Financing cash flow | $35.00K | $2.00K | $43.00K | $175.00K | $25.00K | $38.50K | $105.00K | $26.38K | -$8.96K | $192.95K |
| Net change in cash | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | -$1.95K | -$2.42K |
| Stock-based compensation | $11.39K | $0 | $2.96K | -$28.03K | $118.35K | $56.78K | $50.42K | $98.30K | $97.30K | $92.34K |
| 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 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Derived
| Metric | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$19.62K | -$31.00K | -$672.94K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | 50.0% | 50.6% | 42.1% | 42.9% | 41.4% | 38.1% | 39.4% | 61.9% | 40.3% | 37.7% |
| Operating margin | -11.5% | -41.5% | -93.2% | -59.4% | -94.6% | -90.0% | -116.3% | -100.4% | -121.2% | -248.3% |
| FCF margin | -4.2% | -7.9% | -255.7% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | 2.4% | 0.0% | 1.1% | -9.3% | 42.7% | 20.4% | 19.4% | 37.3% | 39.8% | 49.1% |
| Current ratio | 0.11x | 0.10x | 0.10x | 0.15x | 0.07x | 0.08x | 0.08x | 0.08x | 0.10x | 0.18x |
| Revenue YoY growth | 68.6% | 40.4% | 1.0% | 14.3% | 13.5% | 47.8% | 192.6% | Unavailable | Unavailable | 54306.6% |
| Net margin | -16.7% | -52.5% | -99.0% | -62.0% | -99.3% | -93.8% | -120.6% | -102.0% | -123.4% | -247.0% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 0.0% | 0.0% | 228.0% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| 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 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
Reconciliation checks needing review
3 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2022-06-30
Difference 1970172 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2022-03-31
Difference 1970172 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.