Loading FBDS…
Loading financial statements…
Import this data to Google Sheets with:
=jivedata("FBDS","financials")Full statements spill as a table. For one cell: =jivedata("FBDS","Revenue") or =jivedata("FBDS","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
FBDS • CIK 0000926844
| (in thousands, except per share data) | FY 2022 | FY 2023 | FY 2024 | TTM |
|---|---|---|---|---|
| Operating Expenses | $107.411 | $503.078 | $2,750.359 | $143.643 |
| Operating Income (Loss) | $-107.411 | $-503.078 | $-2,750.359 | $-143.643 |
| Interest Expense | — | $2.119 | $5.045 | $5.8 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $-107.411 | $-505.197 | $-2,755.404 | $-149.444 |
| Weighted Average Number of Shares Outstanding, Basic | — | — | 19,090,078 | 20,665,411 |
| (in thousands, except per share data) | FY 2022 | FY 2023 | FY 2024 | TTM |
|---|---|---|---|---|
| Cash | $35.539 | $9.448 | $1.44 | $0.633 |
| Prepaid Expense, Current | — | $129.917 | $226.74 | $229.365 |
| Assets | $35.539 | $139.364 | $228.18 | $229.999 |
| Accounts Payable, Current | $1.045 | $105.991 | $13.86 | $13.308 |
| Accrued Liabilities, Current | — | $156.978 | $161.244 | $164.994 |
| Deferred Revenue, Current | — | $176.658 | $176.658 | $176.658 |
| Convertible Notes Payable, Current | — | $50 | $50 | $50 |
| Liabilities, Current | $99.426 | $588.007 | $915.501 | $1,037.85 |
| Liabilities | $99.426 | $588.007 | $915.502 | $1,037.85 |
| Additional Paid in Capital | — | $12,287.167 | $14,803.903 | $14,801.543 |
| Retained Earnings (Accumulated Deficit) | $-12,174.648 | $-12,679.846 | $-15,435.25 | $-15,555.78 |
| Stockholders' Equity Attributable to Parent | $-63.887 | $-448.643 | $-687.322 | $-807.851 |
| Preferred Stock, Value, Issued | $0.838 | $0.834 | $0.824 | $0.822 |
| Common Stock, Value, Issued | $14.884 | $19.09 | $19.09 | $21.453 |
| Preferred Stock, Shares Authorized | — | — | 2,500,000 | 2,500,000 |
| Preferred Stock, Shares Issued | — | — | 824,254 | 821,891 |
| Common Stock, Shares Authorized | 1,000,000,000 | 1,000,000,000 | 1,000,000,000 | 1,000,000,000 |
| Common Stock, Shares, Issued | 14,883,665 | 19,090,078 | 19,090,078 | 21,453,078 |
| (in thousands, except per share data) | FY 2022 | FY 2023 | FY 2024 | TTM |
|---|---|---|---|---|
| Net Income (Loss) Attributable to Parent | $-107.411 | $-505.197 | $-2,755.404 | $-149.444 |
| Share-based Payment Arrangement, Noncash Expense | — | $96.916 | $2,516.727 | $2,516.727 |
| Net Cash Provided by (Used in) Operating Activities | $-106.366 | $-99.615 | $-423.366 | $-157.587 |
| Net Cash Provided by (Used in) Financing Activities | $141.905 | $73.525 | $415.359 | $149.214 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect | $35.539 | $-26.091 | $-8.008 | $-8.374 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $35.539 | $9.448 | $1.44 | $1.146 |
| Increase (Decrease) in Prepaid Expense | — | $129.917 | $96.824 | $1.71 |
| Proceeds from Issuance of Private Placement | $74.962 | $23.525 | $23.525 | $23.525 |
| Increase (Decrease) in Accounts Payable | $1.045 | $104.946 | $-92.131 | $-10.7 |
| Proceeds from Convertible Debt | — | $50 | $50 | $50 |
| Increase (Decrease) in Deferred Revenue | — | $176.658 | $176.658 | $176.658 |
| Proceeds from Related Party Debt | $66.943 | $66.943 | $415.359 | $149.214 |
| Increase (Decrease) in Accrued Liabilities | — | $156.978 | $4.266 | $4.266 |