2024 Q3 Form 10-Q Financial Statement

#000121390024058011 Filed on July 02, 2024

View on sec.gov

Income Statement

Concept 2024 Q3 2024 Q1
Revenue $277.5K $260.4K
YoY Change 13.53% 192.56%
Cost Of Revenue $162.5K $157.8K
YoY Change 11.28% 100.65%
Gross Profit $115.0K $102.6K
YoY Change 16.86% 891.22%
Gross Profit Margin 41.44% 39.39%
Selling, General & Admin $290.7K $347.9K
YoY Change -16.39% -7.12%
% of Gross Profit 252.81% 339.11%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $2.618K $3.450K
YoY Change -63.54% 93.28%
% of Gross Profit 2.28% 3.36%
Operating Expenses $377.5K $405.4K
YoY Change -4.34% -10.65%
Operating Profit -$262.5K -$302.8K
YoY Change -11.39% -31.7%
Interest Expense -$13.15K -$11.32K
YoY Change -346.39%
% of Operating Profit
Other Income/Expense, Net -$13.15K $3.102K
YoY Change 146.3% 12.8%
Pretax Income -$275.6K -$314.1K
YoY Change -8.59% -28.71%
Income Tax
% Of Pretax Income
Net Earnings -$275.6K -$314.1K
YoY Change -8.59% -28.71%
Net Earnings / Revenue -99.33% -120.62%
Basic Earnings Per Share -$0.03 -$0.03
Diluted Earnings Per Share -$0.03 -$0.03
COMMON SHARES
Basic Shares Outstanding 10.17M shares 10.17M shares
Diluted Shares Outstanding 10.64M shares 10.17M shares

Balance Sheet

Concept 2024 Q3 2024 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $21.45K $14.42K
YoY Change
Cash & Equivalents $21.45K $14.42K
Short-Term Investments
Other Short-Term Assets $12.30K $7.350K
YoY Change -51.69% -90.81%
Inventory $44.23K $38.88K
Prepaid Expenses $12.30K $1.250K
Receivables $46.08K $43.13K
Other Receivables $0.00 $0.00
Total Short-Term Assets $124.1K $103.8K
YoY Change 27.93% -30.25%
LONG-TERM ASSETS
Property, Plant & Equipment $33.96K $37.53K
YoY Change -20.59% -22.08%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $12.00K $12.00K
YoY Change 0.0% 20.0%
Total Long-Term Assets $214.0K $252.1K
YoY Change -26.51% -23.55%
TOTAL ASSETS
Total Short-Term Assets $124.1K $103.8K
Total Long-Term Assets $214.0K $252.1K
Total Assets $338.0K $355.8K
YoY Change -12.91% -25.64%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $1.447M $1.137M
YoY Change 74.74% 132.1%
Accrued Expenses $73.52K $64.33K
YoY Change 14.29% 7.22%
Deferred Revenue
YoY Change
Short-Term Debt $86.87K $58.37K
YoY Change 221.74% -91.54%
Long-Term Debt Due $120.4K $85.31K
YoY Change
Total Short-Term Liabilities $1.728M $1.345M
YoY Change 86.73% 7.72%
LONG-TERM LIABILITIES
Long-Term Debt $849.5K $849.5K
YoY Change 0.0%
Other Long-Term Liabilities $90.14K $133.7K
YoY Change -46.06% -33.18%
Total Long-Term Liabilities $939.6K $983.2K
YoY Change -7.57% 391.58%
TOTAL LIABILITIES
Total Short-Term Liabilities $1.728M $1.345M
Total Long-Term Liabilities $939.6K $983.2K
Total Liabilities $2.667M $2.328M
YoY Change 37.36% 60.72%
SHAREHOLDERS EQUITY
Retained Earnings -$26.22M -$25.68M
YoY Change 4.46% 5.58%
Common Stock $11.12K $10.17K
YoY Change 9.39% 0.0%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$2.329M -$1.973M
YoY Change
Total Liabilities & Shareholders Equity $338.0K $355.8K
YoY Change -12.91% -25.64%

Cashflow Statement

Concept 2024 Q3 2024 Q1
OPERATING ACTIVITIES
Net Income -$275.6K -$314.1K
YoY Change -8.59% -28.71%
Depreciation, Depletion And Amortization $2.618K $3.450K
YoY Change -63.54% 93.28%
Cash From Operating Activities -$28.34K -$97.19K
YoY Change -720.13% -53.06%
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities
YoY Change
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 25.00K $105.0K
YoY Change -377.78% -43.85%
NET CHANGE
Cash From Operating Activities -28.34K -$97.19K
Cash From Investing Activities
Cash From Financing Activities 25.00K $105.0K
Net Change In Cash -3.340K $7.809K
YoY Change -24.6% -138.91%
FREE CASH FLOW
Cash From Operating Activities -$28.34K -$97.19K
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2024Q1 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2024Q1 dei Document Type
DocumentType
10-Q
CY2024Q1 dei Document Quarterly Report
DocumentQuarterlyReport
true
CY2024Q1 dei Document Period End Date
DocumentPeriodEndDate
2024-03-31
CY2024Q1 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2024
CY2024Q1 dei Document Transition Report
DocumentTransitionReport
false
CY2024Q1 dei Entity File Number
EntityFileNumber
000-52759
CY2024Q1 dei Entity Registrant Name
EntityRegistrantName
BESPOKE EXTRACTS, INC.
CY2024Q1 dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
NV
CY2024Q1 dei Entity Tax Identification Number
EntityTaxIdentificationNumber
20-4743354
CY2024Q1 dei Entity Address Address Line1
EntityAddressAddressLine1
12001 E. 33rd Avenue
CY2024Q1 dei Entity Address Address Line2
EntityAddressAddressLine2
Unit O
CY2024Q1 dei Entity Address City Or Town
EntityAddressCityOrTown
Aurora
CY2024Q1 dei Entity Address Country
EntityAddressCountry
CO
CY2024Q1 dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
80010
CY2024Q1 dei City Area Code
CityAreaCode
720
CY2024Q1 dei Local Phone Number
LocalPhoneNumber
949-1143
CY2024Q1 dei Security12b Title
Security12bTitle
None
CY2024Q1 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2024Q1 dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
CY2024Q1 dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
CY2024Q1 dei Entity Small Business
EntitySmallBusiness
true
CY2024Q1 dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
true
CY2024Q1 dei Entity Ex Transition Period
EntityExTransitionPeriod
false
CY2024Q1 dei Entity Shell Company
EntityShellCompany
false
CY2024Q3 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
10168552 shares
CY2024Q1 us-gaap Cash
Cash
14416 usd
CY2023Q4 us-gaap Cash
Cash
6607 usd
CY2024Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
43125 usd
CY2023Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
45226 usd
CY2024Q1 bspk Prepaid Stock Awards
PrepaidStockAwards
6104 usd
CY2023Q4 bspk Prepaid Stock Awards
PrepaidStockAwards
9206 usd
CY2024Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
1250 usd
CY2023Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
5000 usd
CY2024Q1 us-gaap Inventory Net
InventoryNet
38876 usd
CY2023Q4 us-gaap Inventory Net
InventoryNet
15800 usd
CY2024Q1 us-gaap Assets Current
AssetsCurrent
103771 usd
CY2023Q4 us-gaap Assets Current
AssetsCurrent
81839 usd
CY2024Q1 us-gaap Furniture And Fixtures Gross
FurnitureAndFixturesGross
37529 usd
CY2023Q4 us-gaap Furniture And Fixtures Gross
FurnitureAndFixturesGross
40979 usd
CY2024Q1 bspk License
License
10000 usd
CY2023Q4 bspk License
License
10000 usd
CY2024Q1 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
192536 usd
CY2023Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
209542 usd
CY2024Q1 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
12000 usd
CY2023Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
12000 usd
CY2024Q1 us-gaap Assets
Assets
355836 usd
CY2023Q4 us-gaap Assets
Assets
354360 usd
CY2024Q1 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
1137298 usd
CY2023Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
961255 usd
CY2024Q1 bspk Notes Payable Secured Net Of Discount
NotesPayableSecuredNetOfDiscount
14693 usd
CY2023Q4 bspk Notes Payable Secured Net Of Discount
NotesPayableSecuredNetOfDiscount
14693 usd
CY2024Q1 us-gaap Notes Payable Current
NotesPayableCurrent
85307 usd
CY2024Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
64330 usd
CY2023Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
64330 usd
CY2024Q1 us-gaap Liabilities Current
LiabilitiesCurrent
1345306 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1078957 usd
CY2024Q1 us-gaap Long Term Notes Payable
LongTermNotesPayable
849500 usd
CY2023Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
849500 usd
CY2024Q1 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
133652 usd
CY2023Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
150460 usd
CY2024Q1 us-gaap Liabilities
Liabilities
2328458 usd
CY2023Q4 us-gaap Liabilities
Liabilities
2078917 usd
CY2024Q1 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2023Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2024Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2023Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2024Q1 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
1 shares
CY2023Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
1 shares
CY2024Q1 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
1 shares
CY2023Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
1 shares
CY2024Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2024Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
3000000000 shares
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
3000000000 shares
CY2024Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
10168220 shares
CY2024Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
10168220 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
9946067 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
9946067 shares
CY2024Q1 us-gaap Common Stock Value
CommonStockValue
10166 usd
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
10166 usd
CY2024Q1 bspk Common Stock Issued Shares
CommonStockIssuedShares
6478 shares
CY2023Q4 bspk Common Stock Issued Shares
CommonStockIssuedShares
6478 shares
CY2024Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
23697971 usd
CY2023Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
23631918 usd
CY2024Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-25680759 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-25366641 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
-1972622 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
-1724557 usd
CY2024Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
355836 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
354360 usd
CY2024Q1 us-gaap Revenues
Revenues
260428 usd
CY2023Q1 us-gaap Revenues
Revenues
89016 usd
CY2024Q1 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
157847 usd
CY2023Q1 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
78667 usd
CY2024Q1 us-gaap Gross Profit
GrossProfit
102581 usd
CY2023Q1 us-gaap Gross Profit
GrossProfit
10349 usd
CY2024Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
347859 usd
CY2023Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
374515 usd
CY2024Q1 us-gaap Professional Fees
ProfessionalFees
57525 usd
CY2023Q1 us-gaap Professional Fees
ProfessionalFees
61204 usd
CY2023Q1 bspk Consulting Fees
ConsultingFees
18000 usd
CY2024Q1 us-gaap Operating Expenses
OperatingExpenses
405384 usd
CY2023Q1 us-gaap Operating Expenses
OperatingExpenses
453719 usd
CY2024Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-302803 usd
CY2023Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-443370 usd
CY2024Q1 us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
11315 usd
CY2023Q1 us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
-2750 usd
CY2024Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-11315 usd
CY2023Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
2750 usd
CY2024Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-314118 usd
CY2023Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-440620 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-314118 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-440620 usd
CY2024Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
10168220 shares
CY2023Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
10107108 shares
CY2024Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.03
CY2023Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.04
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-672096 usd
CY2023Q1 us-gaap Stock Issued During Period Value Purchase Of Assets
StockIssuedDuringPeriodValuePurchaseOfAssets
50000 usd
CY2023Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
92432 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-440620 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
-970284 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
-1724557 usd
CY2024Q1 us-gaap Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
15635 usd
CY2024Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
50418 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-314118 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
-1972622 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-314118 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-440620 usd
CY2023Q1 bspk Inventory Reserve
InventoryReserve
40393 usd
CY2024Q1 us-gaap Depreciation
Depreciation
3450 usd
CY2023Q1 us-gaap Depreciation
Depreciation
1785 usd
CY2024Q1 bspk Amortization Of Right Of Use Asset Net
AmortizationOfRightOfUseAssetNet
17006 usd
CY2023Q1 bspk Amortization Of Right Of Use Asset Net
AmortizationOfRightOfUseAssetNet
16348 usd
CY2024Q1 us-gaap Other Amortization Of Deferred Charges
OtherAmortizationOfDeferredCharges
3102 usd
CY2023Q1 us-gaap Other Amortization Of Deferred Charges
OtherAmortizationOfDeferredCharges
21544 usd
CY2024Q1 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
942 usd
CY2024Q1 us-gaap Share Based Compensation
ShareBasedCompensation
50418 usd
CY2023Q1 us-gaap Share Based Compensation
ShareBasedCompensation
92432 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-2101 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
46483 usd
CY2024Q1 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-3750 usd
CY2023Q1 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
19170 usd
CY2024Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
23076 usd
CY2023Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
53403 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
176042 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
196256 usd
CY2024Q1 us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-16808 usd
CY2023Q1 us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-16150 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-97191 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-207068 usd
CY2023Q1 bspk Payment Of Inventory Earnout
PaymentOfInventoryEarnout
90000 usd
CY2023Q1 us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
277000 usd
CY2024Q1 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
5000 usd
CY2024Q1 us-gaap Proceeds From Secured Notes Payable
ProceedsFromSecuredNotesPayable
100000 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
105000 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
187000 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
7809 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-20068 usd
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
6607 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
24433 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
14416 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
4365 usd
CY2023Q1 bspk Stock Issued To Wonderleaf For Fixed Assets And License
StockIssuedToWonderleafForFixedAssetsAndLicense
50000 usd
CY2024Q1 us-gaap Stock Issued1
StockIssued1
15635 usd
CY2023Q1 us-gaap Incremental Common Shares Attributable To Contingently Issuable Shares
IncrementalCommonSharesAttributableToContingentlyIssuableShares
222223 shares
CY2023Q1 us-gaap Supplemental Deferred Purchase Price
SupplementalDeferredPurchasePrice
50000 usd
CY2023Q1 us-gaap Shares Issued Price Per Share
SharesIssuedPricePerShare
0.225
CY2024Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-97191 usd
CY2024Q1 bspk Working Capital Deficit
WorkingCapitalDeficit
1241535 usd
CY2024Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-25680759 usd
CY2024Q1 us-gaap Use Of Estimates
UseOfEstimates
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><b>Use of Estimates</b></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the accompanying consolidated financial statements and accompanying notes. Significant estimates include the assumption used in the valuation of equity-based transactions, valuation of intangible assets, allowance for provision for credit losses and inventory valuation and reserves. Actual results could differ from those estimates. </p>
CY2024Q1 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
250000 usd
CY2024Q1 us-gaap Allowance For Doubtful Accounts Premiums And Other Receivables
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables
0 usd
CY2023Q4 us-gaap Allowance For Doubtful Accounts Premiums And Other Receivables
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables
0 usd
CY2024Q1 us-gaap Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
38876 usd
CY2023Q4 us-gaap Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
15800 usd
CY2024Q1 us-gaap Inventory Finished Goods
InventoryFinishedGoods
0 usd
CY2023Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
0 usd
CY2024Q1 us-gaap Property Plant And Equipment Useful Life
PropertyPlantAndEquipmentUsefulLife
P5Y
CY2024Q1 us-gaap Taxes And Licenses
TaxesAndLicenses
10000 usd
CY2024Q1 us-gaap Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
40000 usd
CY2024Q1 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
49947 usd
CY2023Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
49947 usd
CY2024Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
12418 usd
CY2023Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
9968 usd
CY2024Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
37529 usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
40979 usd
CY2024Q1 us-gaap Depreciation
Depreciation
3450 usd
CY2023Q1 us-gaap Depreciation
Depreciation
1785 usd
CY2023Q3 us-gaap Long Term Notes Payable
LongTermNotesPayable
849500 usd
CY2023Q3 us-gaap Longterm Debt Percentage Bearing Fixed Interest Amount
LongtermDebtPercentageBearingFixedInterestAmount
5 usd
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0 pure
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
1.05 pure
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0464 pure
CY2024Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P1Y
CY2024Q1 us-gaap Payments For Rent
PaymentsForRent
6000 usd
CY2024Q1 us-gaap Purchase Obligation
PurchaseObligation
600000 usd
CY2024Q1 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
192536 usd
CY2024Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
64330 usd
CY2024Q1 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
133652 usd
CY2024Q1 us-gaap Operating Lease Liability
OperatingLeaseLiability
197982 usd
CY2024Q1 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P3Y8M8D
CY2024Q1 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.04 pure
CY2024 us-gaap Operating Lease Cost
OperatingLeaseCost
19098 usd
CY2024 us-gaap Lease Cost
LeaseCost
20148 usd
CY2023Q4 us-gaap Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
59107 usd
CY2023Q4 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
79380 usd
CY2023Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
72765 usd
CY2023Q4 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
211252 usd
CY2023Q4 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
13270 usd
CY2023Q4 us-gaap Operating Lease Liability
OperatingLeaseLiability
197982 usd
CY2024Q1 us-gaap Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
45-to-1
CY2024Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
3000000000 shares
CY2023Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
3000000000 shares
CY2024Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2023Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2024Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2023Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2024Q1 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2023Q1 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2023Q1 us-gaap Stock Issued During Period Shares Acquisitions
StockIssuedDuringPeriodSharesAcquisitions
222223 shares
CY2023Q1 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
50000 usd
CY2023Q1 us-gaap Shares Issued Price Per Share
SharesIssuedPricePerShare
0.225
CY2022Q3 us-gaap Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
266667 shares
CY2022Q3 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares
155556 shares
CY2023 us-gaap Other Expenses
OtherExpenses
70907 usd
CY2024Q1 us-gaap Other Expenses
OtherExpenses
3102 usd
CY2024Q1 bspk Prepaid Stock Award
PrepaidStockAward
6104 usd
CY2023 bspk Prepaid Stock Award
PrepaidStockAward
9206 usd
CY2024Q1 bspk Share Issued And Sold To Investor
ShareIssuedAndSoldToInvestor
100000 usd
CY2024Q1 bspk Share Issued Percentage
ShareIssuedPercentage
0.15 pure
CY2024Q1 us-gaap Stock Issued During Period Shares Purchase Of Assets
StockIssuedDuringPeriodSharesPurchaseOfAssets
100000 shares
CY2024Q1 us-gaap Warrants And Rights Outstanding Term
WarrantsAndRightsOutstandingTerm
P2Y
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
900000 usd
CY2023Q3 bspk Option To Purchase Share Of Common Stock
OptionToPurchaseShareOfCommonStock
222500 shares
CY2023Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Award Vesting Period1
ShareBasedCompensationArrangementByShareBasedPaymentAwardAwardVestingPeriod1
P5Y
CY2023Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
44306 usd
CY2024Q1 bspk Option To Purchase Share Of Common Stock
OptionToPurchaseShareOfCommonStock
222500 shares
CY2024Q1 bspk Share Based Compensation Arrangements By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
0.2
CY2024Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
P50Y
CY2024Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
P50Y
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue
8030 usd
CY2024Q1 us-gaap Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
1065 usd
CY2024Q1 bspk Option To Purchase Share Of Common Stock
OptionToPurchaseShareOfCommonStock
99000 shares
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Award Vesting Period1
ShareBasedCompensationArrangementByShareBasedPaymentAwardAwardVestingPeriod1
P5Y
CY2024Q1 bspk Future Expense
FutureExpense
143723 usd
CY2023Q4 us-gaap Loans Payable
LoansPayable
487372 usd
CY2024Q1 us-gaap Loans Payable
LoansPayable
5000 usd
CY2023Q3 us-gaap Long Term Notes Payable
LongTermNotesPayable
849500 usd
CY2023Q3 us-gaap Longterm Debt Percentage Bearing Fixed Interest Amount
LongtermDebtPercentageBearingFixedInterestAmount
5 usd
CY2024Q1 us-gaap Accrued Salaries Current And Noncurrent
AccruedSalariesCurrentAndNoncurrent
253938 usd
CY2024Q1 us-gaap Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
156944 usd
CY2021Q4 us-gaap Investment Owned Balance Principal Amount
InvestmentOwnedBalancePrincipalAmount
400000 usd
CY2022Q3 bspk Operating Profit Percentage
OperatingProfitPercentage
0.40 pure
CY2022Q4 us-gaap Progress Payments Netted Against Inventory For Long Term Contracts Or Programs
ProgressPaymentsNettedAgainstInventoryForLongTermContractsOrPrograms
90000 usd
CY2021Q4 us-gaap Stock Repurchased During Period Shares
StockRepurchasedDuringPeriodShares
666667 shares
CY2021Q4 bspk Premium Percentage
PremiumPercentage
1.20 pure
CY2024Q1 us-gaap Proceeds From Loans
ProceedsFromLoans
16000 usd
CY2024Q1 ecd Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
false
CY2024Q1 ecd Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
false
CY2024Q1 ecd Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
false
CY2024Q1 ecd Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
false
CY2023Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
10107108 shares
CY2024Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
10168220 shares
CY2024Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.03
CY2023Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.04
CY2024Q1 bspk Inventory Reserve
InventoryReserve
usd
CY2023Q1 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
usd
CY2024Q1 us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
usd
CY2023Q1 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
usd
CY2023Q1 us-gaap Proceeds From Secured Notes Payable
ProceedsFromSecuredNotesPayable
usd
CY2024Q1 us-gaap Interest Paid
InterestPaid
usd
CY2023Q1 us-gaap Interest Paid
InterestPaid
usd
CY2024Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2023Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2024Q1 bspk Stock Issued To Wonderleaf For Fixed Assets And License
StockIssuedToWonderleafForFixedAssetsAndLicense
usd
CY2023Q1 us-gaap Stock Issued1
StockIssued1
usd
CY2024 us-gaap Operating Lease Payments
OperatingLeasePayments
usd
CY2024Q1 dei Amendment Flag
AmendmentFlag
false
CY2024Q1 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2024Q1 dei Entity Central Index Key
EntityCentralIndexKey
0001409197
CY2024Q1 dei No Trading Symbol Flag
NoTradingSymbolFlag
true
CY2024Q1 dei Security Exchange Name
SecurityExchangeName
NONE

Files In Submission

Name View Source Status
0001213900-24-058011-index-headers.html Edgar Link pending
0001213900-24-058011-index.html Edgar Link pending
0001213900-24-058011.txt Edgar Link pending
0001213900-24-058011-xbrl.zip Edgar Link pending
bspk-20240331.xsd Edgar Link pending
ea0208424-10q_bespoke.htm Edgar Link pending
ea020842401ex31-1_bespoke.htm Edgar Link pending
ea020842401ex32-1_bespoke.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
bspk-20240331_lab.xml Edgar Link unprocessable
bspk-20240331_def.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
ea0208424-10q_bespoke_htm.xml Edgar Link completed
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
bspk-20240331_cal.xml Edgar Link unprocessable
bspk-20240331_pre.xml Edgar Link unprocessable