BONK, INC. BNKK
Inc. (NASDAQ: BNKK) was formerly known as Safety Shot, Inc., and prior to that, Jupiter Wellness, Inc.
August 2023 Jupiter Wellness, Inc. acquired certain assets of GBB Drink Lab Inc which included the blood alcohol reduction drink Sure
Shot (the "Sure Shot Dietary Supplement"), an over-the-counter drink that can lower blood alcohol content to allow recovery
from the effects of alcohol by supporting its metabolism, relying on 28 active ingredients, all falling under the FDA's Generally
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.1M | $702.0K | $202.7K | $120.6K | $2.9M | $1.1M | $6.5K | — |
| Cost of revenue | $2.7M | $3.1M | $277.1K | $325.2K | $2.3M | $624.6K | $18.0K | — |
| Gross profit | $1.2M | -$2.4M | -$74.5K | -$204.5K | $535.5K | $441.1K | $11.6K | — |
| R&D | $24.2K | $100.6K | $100.6K | $1.6M | $1.1M | $308.4K | — | — |
| SG&A | $35.7M | $39.6M | $12.5M | $11.6M | $17.3M | $5.6M | $908.7K | — |
| Total operating expenses | — | $39.6M | $12.5M | $14.1M | $27.6M | $6.6M | — | — |
| Interest expense | — | — | — | — | $1.7M | $116.8K | $6.6K | — |
| Net income | -$68.2M | -$49.4M | -$15.1M | -$15.2M | -$28.1M | -$6.3M | -$925.5K | — |
| EPS, basic | -17.02 | -31.77 | -0.49 | -0.69 | -1.69 | -0.86 | -0.15 | — |
| EPS, diluted | -17.02 | -31.77 | -0.49 | -0.69 | -1.69 | -0.86 | — | — |
| Shares, diluted (wtd. avg.) | $4.0M | $1.6M | $30.9M | $22.1M | $16.6M | $7.3M | $6.3M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | — | — | — | — | — | $4.3M | $531.0K | $161.3K |
| Short-term investments | $54.7K | $54.7K | $843.0K | $2.9M | $2.9M | — | — | — |
| Receivables | $90.1K | $283.6K | $5.6K | $26.4K | $695.3K | — | — | — |
| Inventory | $949.3K | $233.5K | $795.8K | $151.2K | $304.3K | $225.9K | $135.5K | — |
| Total current assets | $6.0M | $2.6M | $7.7M | $6.8M | $16.3M | $5.0M | $745.8K | — |
| Property, plant and equipment | $66.2K | $94.0K | $28.3K | $52.5K | $109.1K | $35.6K | — | — |
| Goodwill | $14.1M | $0 | $0 | $0 | $941.9K | $941.9K | — | — |
| Other intangibles | $1.3M | $4.4M | $4.5M | $291.5K | $364.4K | $559.8K | — | — |
| Total assets | $41.0M | $7.3M | $12.7M | $8.7M | $18.9M | $6.5M | $745.8K | — |
| Accounts payable | $2.5M | $2.2M | $1.5M | $1.5M | $1.2M | $688.8K | $10.7K | — |
| Total current liabilities | $6.0M | $9.4M | $3.6M | $4.5M | $1.6M | $2.1M | $336.4K | — |
| Total liabilities | $6.0M | $9.5M | $3.9M | $5.0M | $2.3M | $2.1M | $366.6K | — |
| Retained earnings | -$183.5M | -$115.1M | -$65.7M | -$50.6M | -$35.4M | -$7.3M | -$985.2K | — |
| Total equity | $35.0M | -$2.2M | $8.8M | $3.7M | $16.6M | $4.4M | $379.2K | $184.3K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$25.3M | -$18.1M | -$10.7M | -$6.4M | -$7.6M | -$2.7M | -$692.7K | — |
| Depreciation and amortisation | $654.4K | $428.8K | $214.1K | $20.6K | $187.9K | $161.4K | — | — |
| Stock-based compensation | $9.8M | $5.1M | $1.1M | $3.2M | $9.4M | $2.4M | $357.9K | — |
| Capital expenditure | — | $87.2K | $106.2K | $15.0K | $88.3K | $44.0K | — | — |
| Investing cash flow | $5.8M | -$4.9K | -$330.0K | -$2.5M | -$13.1M | -$246.0K | — | — |
| Financing cash flow | $21.4M | $15.6M | $12.8M | -$904.2K | $28.2M | $6.7M | $1.1M | — |
| Buybacks | — | — | — | $2.9M | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001493152-26-014015.
Others in SIC 2844
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CL | COLGATE PALMOLIVE CO | $70.77B | 33.8x | 1.4% |
| EL | ESTEE LAUDER COMPANIES INC | $37.63B | 207.7x | 5.0% |
| KVUE | Kenvue Inc. | $36.00B | 24.7x | -2.1% |
| ELF | e.l.f. Beauty, Inc. | $6.47B | 249.2x | 24.6% |
| IPAR | INTERPARFUMS INC | $3.74B | 22.3x | 2.5% |
| COTY | COTY INC. | $2.58B | — | -1.5% |
| EPC | EDGEWELL PERSONAL CARE Co | $1.33B | 54.5x | -1.3% |
| WALD | Waldencast plc | $156.3M | — | -0.7% |