• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	Brand Engagement Network Inc. (BNAI)
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date		2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31											2021-Mar-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023											Q1-FY2021
Total Revenue		60,120$	5,000$	10,000$	0$	50,000$	0$	49,790$
QoQ%		1,102.40%	(50.00%)	.00%	(100.00%)	.00%	(100.00%)
YoY%		20.24%	.00%	(79.92%)
Cost Of Revenue		0$	0$	0$	0$	0$	0$	0$
Gross Profit		60,120$	5,000$	10,000$	0$	50,000$	0$	49,790$
Gross Margin		100.00%	100.00%	100.00%		100.00%		100.00%
Operating Expenses		2,376,733$	2,830,308$	4,164,092$	18,072,751$	5,329,512$	6,292,945$	6,848,553$	3,433,353$	2,567,613$	3,076,802$	2,637,956$
Operating Income		(2,316,613$)	(2,825,308$)	(4,154,092$)	(18,072,751$)	(5,279,512$)	(6,292,945$)	(6,798,763$)	(3,398,143$)	(2,567,613$)	(3,076,802$)	(2,637,956$)								(160,016$)
Operating Margin		(3,853.32%)	(56,506.16%)	(41,540.92%)		(10,559.02%)		(13,654.88%)
Interest Income				2$	4$	92$	114$	3,118$												0$
Interest Expenses
Income Before Tax		(2,481,975$)	905,080$	(3,610,230$)	(17,958,233$)	(5,823,083$)	(3,049,704$)	(6,884,409$)	(3,402,427$)	(2,582,331$)	(3,108,552$)	(2,637,956$)								(1,403,996$)
Tax Expenses																				0$
Net Income		(2,481,975$)	905,080$	(3,610,230$)	(17,958,233$)	(5,823,083$)	(3,049,704$)	(6,884,409$)	(3,402,427$)	(2,582,331$)	(3,108,552$)	(2,637,956$)								(1,403,996$)
Profit Margin		(4,128.37%)	18,101.60%	(36,102.30%)		(11,646.17%)		(13,826.89%)
TTM		(30,811.18%)	(40,748.41%)	(50,735.42%)	(33,786.38%)
Earnings to Minority
Earnings to Common Shareholders		(2,481,975$)	905,080$	(3,610,230$)	(17,958,233$)	(5,823,083$)	(3,049,704$)	(6,884,409$)	(3,402,427$)	(2,582,331$)	(3,108,552$)	(2,637,956$)								(1,403,996$)
QoQ%		(374.23%)	125.07%	79.90%	(208.40%)	(90.94%)	55.70%	(102.34%)	(31.76%)	16.93%	(17.84%)
YoY%		57.38%	129.68%	47.56%	(427.81%)	(125.50%)	1.89%	(160.98%)
Earnings Per Share, Basic		(0.06$)	0.02$	(0.09$)	(0.49$)	(0.16$)	(0.09$)	(0.27$)	(0.15$)	(0.12$)	(0.15$)	(0.15$)
Earnings Per Share, Diluted		(0.06$)	0.02$	(0.09$)	(0.49$)	(0.16$)	(0.09$)	(0.27$)	(0.15$)	(0.12$)	(0.15$)	(0.15$)
Unlevered FCF Per Share, Basic		0.00$	(0.06$)	(0.07$)	(0.06$)	(0.09$)	(0.12$)	(0.18$)	(0.10$)	(0.07$)	(0.06$)	0.00$
Unlevered FCF Per Share, Diluted		0.00$	(0.06$)	(0.07$)	(0.06$)	(0.09$)	(0.12$)	(0.18$)	(0.10$)	(0.07$)	(0.06$)	0.00$
Average Shares, Basic		42,166,121	42,166,121	40,140,364	36,866,504	35,539,043	33,993,867	25,233,890	22,808,874	22,409,790	20,193,447	17,129,921
Average Shares, Diluted		42,166,121	42,166,121	40,140,364	36,866,504	35,539,043	33,993,867	25,233,890	22,808,874	22,409,790	20,193,447	17,129,921
EBIT		(2,481,975$)	905,080$	(3,610,230$)	(17,958,233$)	(5,823,083$)	(3,049,704$)	(6,884,409$)	(3,402,427$)	(2,582,331$)	(3,108,552$)	(2,637,956$)								(1,403,996$)
EBITDA		(1,553,480$)	1,879,969$	(2,671,024$)	(17,001,788$)	(4,850,708$)	(2,367,460$)	(6,767,062$)	(3,214,100$)	(2,372,602$)	(2,887,850$)	(2,618,724$)								(1,403,996$)

Copy Table ✓