MeritValue

Bespoke Extracts, Inc.

BSPKdata completeness 88%14 fiscal years on file
i. The business — what you’d actually own
FigureFY 2020FY 2021FY 2022FY 2023FY 2024
Revenue—$35,5661$3,4072$785,4533$1.12M3
Net income−$4.64M4−$965,5775−$4.12M6−$1.48M7−$1.04M7
Operating cash flow−$465,2408−$1.04M9−$798,06710−$415,19811−$289,80211
Capital expenditure—$2,74512$7,20213—$600,00014
Free cash flow (derived)—−$1.04M9,12−$805,26910,13—−$889,80211,14
Total debt—————
Cash & equivalents$126,60315$11,17715$24,43316$6,60716$60,30517
Diluted shares194.4M5.2M9.4M10.2M10.5M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom). A derived or summed figure cites every filing line it was built from.

ii. Your slice — ownership made literal
If you owned
shares
Net assets behind them
−$1.99
your share of equity
Profit it earned you last year
−$0.99
Free cash flow it threw off
−$0.85
Debt you’d be carrying
—

10 shares is a claim on −$1.99 of net worth that earned you −$0.99 and generated −$0.85 of cash last year.

iii. Is this a good business?
Moat signal · return on equity
— avg · 5y

Not enough data in the filings for a return-on-capital reading.

seeing a moat in the numbers →
Management signal · capital allocation
−95% shares · 5y

Share count is down 95% over 5 years — management has been buying back stock, quietly handing owners a bigger slice.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth —

Different models answer different questions — which to trust when →

Beyond this page

This page is free, and so is every other company on MeritValue.

In your AI assistant

Connect the MeritValue MCP server to Claude or another MCP client, ask about Bespoke Extracts, Inc., and get these exact figures with their filing receipts — not an improvised DCF.

Get a free key →
Screen by model

Pull the companies with a published value under any model (up to 500 a request, filtered by data completeness) into your own sheet or agent. Screening is what Analyst adds, at $9/month.

See pricing →
On iPhone

Follow BSPK and keep your own price beside the value. The same engine, with the same receipts.

MeritValue on the App Store →
Sources — the receipts
  1. 10-K filed 2023-04-27 · period ending 2021-08-31 · accession 0001213900-23-033118 (Revenues)
  2. 10-K filed 2024-04-18 · period ending 2022-12-31 · accession 0001213900-24-033935 (Revenues)
  3. 10-K filed 2025-04-21 · periods ending 2023-12-31, 2024-12-31 · accession 0001213900-25-033608 (Revenues)
  4. 10-K filed 2021-12-13 · period ending 2020-08-31 · accession 0001213900-21-065002 (NetIncomeLoss)
  5. 10-K filed 2023-04-27 · period ending 2021-08-31 · accession 0001213900-23-033118 (NetIncomeLoss)
  6. 10-K filed 2024-04-18 · period ending 2022-12-31 · accession 0001213900-24-033935 (NetIncomeLoss)
  7. 10-K filed 2025-04-21 · periods ending 2023-12-31, 2024-12-31 · accession 0001213900-25-033608 (NetIncomeLoss)
  8. 10-K filed 2021-12-13 · period ending 2020-08-31 · accession 0001213900-21-065002 (NetCashProvidedByUsedInOperatingActivities)
  9. 10-K filed 2023-04-27 · period ending 2021-08-31 · accession 0001213900-23-033118 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K filed 2024-04-18 · period ending 2022-12-31 · accession 0001213900-24-033935 (NetCashProvidedByUsedInOperatingActivities)
  11. 10-K filed 2025-04-21 · periods ending 2023-12-31, 2024-12-31 · accession 0001213900-25-033608 (NetCashProvidedByUsedInOperatingActivities)
  12. 10-K filed 2023-04-27 · period ending 2021-08-31 · accession 0001213900-23-033118 (PaymentsToAcquirePropertyPlantAndEquipment)
  13. 10-K filed 2024-04-18 · period ending 2022-12-31 · accession 0001213900-24-033935 (PaymentsToAcquirePropertyPlantAndEquipment)
  14. 10-K filed 2025-04-21 · period ending 2024-12-31 · accession 0001213900-25-033608 (PaymentsToAcquirePropertyPlantAndEquipment)
  15. 10-K filed 2021-12-13 · periods ending 2020-08-31, 2021-08-31 · accession 0001213900-21-065002 (CashAndCashEquivalentsAtCarryingValue)
  16. 10-K filed 2024-04-18 · periods ending 2022-12-31, 2023-12-31 · accession 0001213900-24-033935 (CashAndCashEquivalentsAtCarryingValue)
  17. 10-K filed 2025-04-21 · period ending 2024-12-31 · accession 0001213900-25-033608 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)