Loading BSAI…
Loading financial statements…
Import this data to Google Sheets with:
=jivedata("BSAI","financials")Full statements spill as a table. For one cell: =jivedata("BSAI","Revenue") or =jivedata("BSAI","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
BSAI • CIK 0001416090
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| General and Administrative Expense | $1,065.893 | $520.378 | $2,665.889 | $1,875.438 |
| Depreciation, Depletion and Amortization, Nonproduction | $0.725 | $0.727 | $0.727 | $0.365 |
| Operating Income (Loss) | $-1,066.618 | $-521.105 | $-2,665.889 | $-1,875.438 |
| Operating Expenses | $1,066.618 | $521.105 | $2,665.889 | $1,875.438 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $6,022.787 | $-949.782 | $-4,515.516 | $-4,041.633 |
| Income Tax Expense (Benefit) | $0 | $0 | — | $0 |
| Net Income (Loss) Attributable to Parent | $12,741.988 | $-949.782 | $-4,515.516 | $-4,041.633 |
| Net Income (Loss) Available to Common Stockholders, Basic | — | — | $-13,026.207 | $-13,026.207 |
| Weighted Average Number of Shares Outstanding, Basic | 2,330,753,561 | — | 13,552,871 | 35,665,011 |
| Weighted Average Number of Shares Outstanding, Diluted | — | — | 13,552,871 | 35,665,011 |
| Other Nonoperating Income (Expense) | — | $12,755.659 | $0.096 | $9.512 |
| Investment Income, Interest | — | — | $15.59 | $15.59 |
| Derivative, Gain (Loss) on Derivative, Net | $3,273.396 | $196.321 | $182.394 | $10.368 |
| Gain (Loss) on Extinguishment of Debt | $6,313.102 | $-13.043 | $-1,975.924 | $-2,337.517 |
| Gain (Loss) on Disposition of Property Plant Equipment | — | — | $-2.531 | $-2.531 |
| InterestExpenseNonoperating | — | — | $71.783 | $59.234 |
| Nonoperating Income (Expense) | $7,089.405 | $-428.677 | $-1,849.627 | $-2,166.195 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Assets, Current | $10.002 | $0 | $1,122.661 | $513.81 |
| Operating Lease, Right-of-Use Asset | $9.595 | $0 | $255.699 | $219.171 |
| Other Assets, Noncurrent | $0.531 | $0.531 | $0.531 | $0.531 |
| Assets | $23.386 | $0.531 | $2,668.2 | $2,270.937 |
| Liabilities, Current | $1,576.349 | $3,346.85 | $3,416.051 | $3,745.189 |
| Operating Lease, Liability, Noncurrent | $0 | $0 | $182.642 | $146.113 |
| Liabilities | $2,444.967 | $3,346.85 | $3,598.693 | $3,891.302 |
| Commitments and Contingencies | $0 | $0 | — | $0 |
| Cash and Cash Equivalents, at Carrying Value | — | — | $960.436 | $507.547 |
| Prepaid Expense and Other Assets, Current | $10 | $0 | $117.225 | $6.263 |
| Other Assets, Current | — | — | $45 | $30 |
| Accounts Payable and Accrued Liabilities, Current | $1,332.038 | $1,745.787 | $1,773.808 | $1,941.76 |
| Interest Payable, Current | $0 | $30.31 | $9.512 | $9.512 |
| Operating Lease, Liability, Current | $9.595 | $0 | $118.057 | $163.057 |
| Convertible Notes Payable, Current | $37.54 | $266.45 | $90.703 | $124.8 |
| Derivative Liability, Current | $39.281 | $186.542 | $14.516 | $7.6 |
| Preferred Stock, Value, Issued | $0.001 | $0.001 | $0.001 | $0.001 |
| Common Stock, Value, Issued | $26.389 | $0.027 | $0.25 | $0.251 |
| Additional Paid in Capital | $26,465.611 | $26,517.017 | $33,448.136 | $33,632.148 |
| Retained Earnings (Accumulated Deficit) | $-28,913.582 | $-29,863.364 | $-34,378.88 | $-35,286.528 |
| Stockholders' Equity Attributable to Parent | $-2,421.581 | $-3,346.319 | $-930.493 | $-1,620.365 |
| 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 | 10,300,000,000 | 10,300,000,000 | 10,300,000,000 | 10,300,000,000 |
| Common Stock, Shares, Issued | 2,638,874,873 | 2,659,773 | 24,978,811 | 25,079,147 |
| Operating Lease, Liability | $9.595 | $0 | $300.699 | $309.17 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Net Income (Loss) Attributable to Parent | $12,741.988 | $-949.782 | $-4,515.516 | $-4,041.633 |
| Net Cash Provided by (Used in) Operating Activities | $1,242.675 | $-127.139 | $-1,156.258 | $-1,710.736 |
| Net Cash Provided by (Used in) Investing Activities | $-0.652 | $0 | — | — |
| Net Cash Provided by (Used in) Financing Activities | — | $127.137 | $2,116.694 | $2,382.394 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | $0.002 | $-0.002 | $960.436 | $506.658 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $0.002 | $0 | $960.436 | $1,523.386 |
| Depreciation, Depletion and Amortization, Nonproduction | $0.725 | $0.727 | $0.727 | $0.365 |
| Issuance of Stock and Warrants for Services or Claims | — | — | $1,531.9 | $1,531.9 |
| Gain (Loss) on Disposition of Property Plant Equipment | — | — | $-2.531 | $-2.531 |
| Gain (Loss) on Extinguishment of Debt | $6,313.102 | $-13.043 | $-1,975.924 | $-2,337.517 |
| Derivative, Gain (Loss) on Derivative, Net | $3,273.396 | $196.321 | $182.394 | $10.368 |
| Operating Lease, Right-of-Use Asset, Amortization Expense | $13.511 | $9.595 | $36.528 | $73.056 |
| Amortization of Debt Discount (Premium) | $77.032 | $219.961 | $1.071 | $10.368 |
| Repayments of Related Party Debt | $39 | $98.475 | $131.212 | $234.712 |
| Repayments of Convertible Debt | $1,343.429 | $98.784 | $98.784 | $0 |
| Proceeds from Related Party Debt | $39.303 | $174.396 | $362.906 | $402.5 |
| Proceeds from Convertible Debt | $100 | $150 | $1,885 | $1,885 |
| Interest Paid, Excluding Capitalized Interest, Operating Activities | $157.494 | $11.074 | $11.074 | — |
| Income Taxes Paid, Net | $0 | $0 | — | $0 |
| Stock Issued | — | — | $4,110.133 | $4,110.133 |
| Notes Issued | — | — | $125 | $125 |
| Increase (Decrease) in Prepaid Expense and Other Assets | $-7.283 | — | $7.474 | $-25.121 |
| Increase (Decrease) in Other Current Assets | — | — | $154.75 | $154.75 |
| Increase (Decrease) in Accounts Payable and Accrued Liabilities | $30.888 | $404.154 | $94.609 | $-17.258 |
| IncreaseDecreaseInOperatingLeaseLiability | — | — | $8.472 | $8.472 |
| Increase (Decrease) in Other Accounts Payable and Accrued Liabilities | — | — | $55.372 | $18.209 |