BNB Standard Corp (BNCWZ)

Import this data to Google Sheets with:

=jivedata("BNCWZ","financials")

Full statements spill as a table. For one cell: =jivedata("BNCWZ","Revenue") or =jivedata("BNCWZ","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.

BNB Standard Corp

BNCWZ • CIK 0001482541

(in thousands, except per share data)	FY 2023	FY 2024	FY 2026	TTM
Common Stock, Shares Authorized	200,000,000	200,000,000	200,000,000	200,000,000
Common Stock, Shares, Issued	8,076,372	793,109	42,607,962	82,921,355
Preferred Stock, Shares Authorized	25,000,000	25,000,000	25,000,000	49,975,000
Preferred Stock, Shares Issued	0	0	0	0
Class of Warrant or Right, Number of Securities Called by Each Warrant or Right	170,382	—	1	1
	—	—	$250,000	$250,000
Stock Repurchased and Retired During Period, Shares	—	—	3,242,210	3,242,210
Stock Repurchased and Retired During Period, Value	—	—	$17,400	$17,400
Stock Issued During Period, Shares, New Issues	169,530	—	—	—
Proceeds from Issuance of Common Stock	$21,711	$21,711	$12,928	$12,928
Stock Issued During Period, Value, New Issues	$21,711.131	—	$12,928	$12,928
Cash and Cash Equivalents, at Carrying Value	$12,508.251	$9,452.826	$3,061	$-399,755
CryptoAssetCost	—	—	$449,937	$833,784
Other Expenses	—	—	$558	$558
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized	—	—	1,083,334	1,083,334
Share-based Compensation Arrangement by Share-based Payment Award, Shares Issued in Period	—	—	413,204	413,204
Common Stock, Capital Shares Reserved for Future Issuance	—	—	646,691	646,691
Share-based Compensation Arrangement by Share-based Payment Award, Non-Option Equity Instruments, Outstanding, Number	7,623,772	616,338	—	616,338
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number	—	—	387,075	387,075
Share-based Payment Arrangement, Expense	$187.614	$82.457	—	$82.457
Share-based Payment Arrangement, Nonvested Award, Option, Cost Not yet Recognized, Amount	—	—	$2	$2
Share-based Payment Arrangement, Nonvested Award, Excluding Option, Cost Not yet Recognized, Amount	—	—	$988	$988
Share-based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Amount	—	—	$990	$990
Net Income (Loss) Attributable to Parent	$-2,911.551	$-3,145.943	$115,245	$109,693.397
Net Income (Loss) Available to Common Stockholders, Basic	$-2,911.551	—	$115,245	$105,031
Net Income (Loss) Available to Common Stockholders, Diluted	—	—	$115,297	$105,083
Weighted Average Number of Shares Issued, Basic	—	—	36,406,819	77,163,539
Weighted Average Number of Shares Outstanding, Basic	8,075,228	745,038	45,686,394	97,757,986
Incremental Common Shares Attributable to Dilutive Effect of Call Options and Warrants	—	—	68,371	68,371
Incremental Common Shares Attributable to Dilutive Effect of Conversion of Debt Securities	—	—	42,157	42,157
Weighted Average Number of Shares Outstanding, Diluted	8,075,228	745,038	45,797,971	97,869,563
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount	7,982,916	643,998	51,396,069	101,787,765

(in thousands, except per share data)	FY 2023	FY 2024	FY 2026	TTM
Liabilities and Equity	$13,772.083	$10,361.788	$337,846	$327,152
Liabilities	$1,510.875	$1,164.065	$33,070	$37,723
Preferred Stock, Value, Issued	—	—	$0	$0
Common Stock, Value, Issued	$0.081	$0.008	$0	$0
Additional Paid in Capital	$49,451.419	$49,533.95	$231,274	$227,542
Retained Earnings (Accumulated Deficit)	$-37,190.292	$-40,336.235	$73,443	$62,043
Accumulated Other Comprehensive Income (Loss), Net of Tax	—	—	$59	$-156
Stockholders' Equity Attributable to Parent	$12,261.208	$9,197.723	$304,776	$289,429
Cash and Cash Equivalents, at Carrying Value	$12,508.251	$9,452.826	$3,061	$7,084
Inventory, Net	$296.404	$25.98	$4,040	$3,816
Other Assets, Current	—	—	$3,127	$3,931
Assets, Current	$13,360.839	$10,094.243	$10,228	$14,831
CryptoAssetFairValueNoncurrent	—	—	$317,256	$302,297
Intangible Assets, Net (Excluding Goodwill)	$1.83	$1.83	$4,800	$4,520
Goodwill	—	—	$3,538	$3,427
Other Assets, Noncurrent	—	—	$2,024	$2,077
Assets, Noncurrent	$411.244	$267.545	$327,618	$312,321
Accounts Payable and Accrued Liabilities, Current	$624.724	$550.477	$5,290	$4,437
Operating Lease, Liability, Current	$126.724	$135.651	$670	$621
Notes Payable, Current	—	—	$1,083	$1,798
Management Fee Payable	—	—	$365	$1,468
Liabilities, Current	$1,251.248	$1,029.918	$8,644	$24,084
Notes Payable, Noncurrent	—	—	$753	$0
Other Liabilities, Noncurrent	—	—	$1,642	$1,590
Liabilities, Noncurrent	$259.627	$134.147	$24,426	$13,639
Preferred Stock, Shares Authorized	25,000,000	25,000,000	25,000,000	25,000,000
Preferred Stock, Shares Issued	0	0	0	0
Common Stock, Shares Authorized	200,000,000	200,000,000	200,000,000	200,000,000
Common Stock, Shares, Issued	8,076,372	793,109	42,607,962	41,173,850

(in thousands, except per share data)	FY 2023	FY 2024	FY 2026	TTM
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect	—	—	$-8,537	$4,008.237
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	—	—	$129	$34.464
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations	$12,508.251	$9,452.826	$3,061	$7,125.289
Net Income (Loss) Attributable to Parent	$-2,911.551	$-3,145.943	$115,245	$109,693.397
Net Cash Provided by (Used in) Operating Activities	$-6,129.063	$-3,055.425	$-26,622	$-31,371.561
Payments to Acquire Businesses, Net of Cash Acquired	—	—	$10,571	$-73.08
PaymentForAcquisitionCryptoAsset	—	—	$380,857	$380,857
	—	—	$3,743	$3,743
Payments to Acquire Property, Plant, and Equipment	$30.348	—	$9	$132
Net Cash Provided by (Used in) Investing Activities	$0.2	$0.2	$-387,694	$-377,172.92
Proceeds from Notes Payable	—	—	$3,910	$14,962.718
Proceeds from Issuance of Private Placement	—	—	$433,755	$433,755
Proceeds from Issuance of Common Stock	$21,711	$21,711	$12,928	$12,928
Payments for Repurchase of Common Stock	—	—	$16,954	$21,233
Repayments of Notes Payable	—	—	$4,000	$4,000
Net Cash Provided by (Used in) Financing Activities	$19,695.147	—	$405,779	$412,552.718
Interest Paid, Excluding Capitalized Interest, Operating Activities	—	—	$647	$858
Income Taxes Paid	—	—	$0	$0
Stock Issued	—	—	$314	$0.05
Notes Issued	—	—	$365	$0
Depreciation, Depletion and Amortization, Nonproduction	—	—	$870	$931.521
Share-based Payment Arrangement, Noncash Expense	$187.615	$82.457	$77	$-4,524.75
Other Noncash Income	—	—	$7,863	$8,147
Increase (Decrease) in Deferred Liabilities	—	—	$-798	$-798
	—	—	$-1,293	$-1,293
Other Operating Activities, Cash Flow Statement	—	—	$229	$543
Increase (Decrease) in Accounts Receivable	$13.95	$-45.831	$-189	$-100.858
Increase (Decrease) in Income Taxes Payable	—	—	$952	$1,164.834
Increase (Decrease) in Inventories	$69.784	$-243.435	$431	$621.305
Increase (Decrease) in Prepaid Expenses, Other	$-1,176.806	$54.953	$-851	$1,323.969
Increase (Decrease) in Accounts Payable and Accrued Liabilities	$-582.534	$-74.247	$1,191	$2,888.092
IncreaseDecreaseInOperatingLeaseLiability	$-108.735	$-116.553	$0	$-30.046
Increase (Decrease) in Deferred Revenue	—	—	$-373	$-264

Loading financial statements…

Import this data to Google Sheets with:

=jivedata("BNCWZ","financials")

Full statements spill as a table. For one cell: =jivedata("BNCWZ","Revenue") or =jivedata("BNCWZ","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.