Loading BOTY…
Loading financial statements…
Import this data to Google Sheets with:
=jivedata("BOTY","financials")Full statements spill as a table. For one cell: =jivedata("BOTY","Revenue") or =jivedata("BOTY","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
BOTY • CIK 0001407704
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Revenues | $117.722 | $132.978 | $208.485 | $235.103 |
| Cost of Revenue | $68.917 | $84.995 | $237.659 | $286.622 |
| Gross Profit | $48.805 | $47.983 | $-29.174 | $-51.519 |
| Salary and Wage, NonOfficer, Excluding Cost of Good and Service Sold | $120 | $120 | $120 | $120 |
| Selling, General and Administrative Expense | $62.459 | $56.048 | $135.617 | $114.882 |
| Professional Fees | $89.918 | $196.406 | $165.251 | $312.701 |
| Operating Expenses | $272.377 | $392.454 | $420.868 | $697.583 |
| Operating Income (Loss) | $-223.572 | $-344.471 | $-450.042 | $-749.102 |
| Net Income (Loss) Attributable to Parent | $308.452 | $-1,868.186 | $-567.16 | $1,236.481 |
| Weighted Average Number of Shares Outstanding, Diluted | 10,569,820,229 | 0 | 496,000 | -4,566,990,809 |
| Interest Expense | $287.465 | $390.899 | $532.402 | $742.206 |
| Derivative, Gain (Loss) on Derivative, Net | — | $-1,132.816 | $490.784 | $2,829.529 |
| Other Nonoperating Income (Expense) | $532.024 | $-1,523.715 | $-117.118 | $1,985.583 |
| Income Tax Expense (Benefit) | $0 | $0 | $0 | $0 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $5.295 | $2.193 | $24.093 | $19.328 |
| Accounts Receivable, after Allowance for Credit Loss, Current | — | — | $5.598 | $0.842 |
| Prepaid Expense, Current | — | — | $10.45 | $4.617 |
| Assets, Current | $5.295 | $2.193 | $40.141 | $24.787 |
| Property, Plant and Equipment, Net | — | $2.359 | $1.072 | $0.429 |
| Intangible Assets, Net (Excluding Goodwill) | — | — | $65 | $38.76 |
| Assets | — | $4.552 | $106.213 | $63.976 |
| Liabilities | — | — | $6,438.96 | $5,894.511 |
| Liabilities and Equity | $5.295 | $4.552 | $106.213 | $63.976 |
| Accounts Payable and Accrued Liabilities, Current | $10.495 | $1.724 | $19.204 | $22.637 |
| Interest Payable, Current | $669.015 | $922.924 | $1,119.975 | $1,284.928 |
| Notes Payable, Current | — | $340 | $340 | $340 |
| Convertible Debt, Current | — | $89.474 | $253.826 | $287.095 |
| Derivative Liability, Current | $1,838.806 | $3,070.137 | $2,935.853 | $1,897.219 |
| Liabilities, Current | $4,204.402 | $5,935.861 | $6,438.96 | $5,894.511 |
| Preferred Stock, Value, Issued | $0 | $0 | $0 | $0 |
| Common Stock, Value, Issued | $3,896.93 | $4,504.846 | $0.556 | $1.829 |
| Additional Paid in Capital | $1,206.572 | $734.64 | $5,404.652 | $5,747.665 |
| Retained Earnings (Accumulated Deficit) | $-9,302.609 | $-11,170.795 | $-11,737.955 | $-11,580.029 |
| Stockholders' Equity Attributable to Parent | $-4,199.107 | $-5,931.309 | $-6,332.747 | $-5,830.535 |
| Debt Instrument, Unamortized Discount, Current | $64.016 | $81.526 | $246.396 | $127.905 |
| Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | — | — | $1.501 | $2.144 |
| Preferred Stock, Shares Authorized | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 |
| Preferred Stock, Shares Issued | 51 | 51 | 51 | 51 |
| Common Stock, Shares Authorized | 10,000,000,000 | 10,000,000,000 | 20,000,000 | 20,000,000 |
| Common Stock, Shares, Issued | 3,896,928,536 | 4,504,844,036 | 555,651 | 1,828,936 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Net Income (Loss) Attributable to Parent | $308.452 | $-1,868.186 | $-567.16 | $1,236.481 |
| Depreciation | — | $0.214 | $1.287 | $1.287 |
| Share-based Payment Arrangement, Noncash Expense | — | $70 | $47 | $176.013 |
| Gain (Loss) on Sale of Derivatives | $-819.489 | $-1,132.816 | $490.784 | $80.944 |
| Amortization of Debt Discount (Premium) | $61.894 | $136.99 | $335.351 | $420.585 |
| Accounts Receivable, Sale | — | — | $5.598 | $5.598 |
| Increase (Decrease) in Prepaid Expense | $0 | — | $10.45 | $-36.503 |
| Increase (Decrease) in Accounts Payable and Accrued Liabilities | $-26.602 | $-8.772 | $17.481 | $17.013 |
| Increase (Decrease) in Accounts Payable, Related Parties | $99.46 | $101.5 | $87.5 | $84.808 |
| Increase (Decrease) in Interest Payable, Net | — | $253.909 | $197.051 | $223.638 |
| Net Cash Provided by (Used in) Operating Activities | $-150.158 | $-161.529 | $-312.822 | $-329.32 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect | — | $-3.102 | $21.9 | $-93.82 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $5.295 | $2.193 | $24.093 | $54.047 |
| Income Taxes Paid, Net | $0 | $0 | $0 | $0 |
| Payments to Acquire Property, Plant, and Equipment | — | $2.573 | $0 | $0 |
| Payments to Acquire Intangible Assets | — | — | $140.5 | $140.5 |
| Net Cash Provided by (Used in) Investing Activities | $0 | $-2.573 | $-140.5 | $-140.5 |
| Proceeds from Convertible Debt | $145.444 | $161 | $475.222 | $376 |