Brand Engagement Network, Inc.

BNAI

BNAIBrand Engagement Network, Inc. US flag

NASDAQ Capital Market

16.50

USD

-0.69

- -

80.21MMarket Cap

Income Statement (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Sales/Revenue/Turnover	- -	- -	- -	- -	- -
+ Sales & Services Revenue	- -	- -	- -	- -	- -
- Cost of Revenue	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -
- Operating Expenses	1	1	12	37	13
+ Selling, General & Admin	1	1	11	19	9
+ Research & Development	- -	- -	- -	1	- -
+ Other Operating Expense	- -	- -	1	16	4
Operating Income (Loss)	-1	-1	-12	-36	-13
- Non-Operating (Income) Loss	- -	-1	- -	-3	-4
+ Interest Expense, Net	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	-1	- -	-3	-4
Pretax Income	-1	-1	-12	-34	-9
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-1	-1	-12	-34	-9
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-1	-1	-12	-34	-9
- Minority Interest	- -	- -	- -	- -	- -
Net Income, GAAP	-1	-1	-12	-34	-9
- Preferred Dividends	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-1	-1	-12	-34	-9
EBIT	-1	-1	-12	-36	-13
EBITDA	-1	-1	-11	-34	-9
EBITDA Margin (%)	-11,063.02	-7,334.81	-31,361.9	-33,816.57	-3,119.76
EBITA	-1	-1	-12	-36	-13
Gross Margin (%)	100	100	100	100	100
Operating Margin (%)	-11,063.02	-7,826.61	-33,173.85	-36,550.73	-4,589.32
Profit Margin (%)	-11,067.13	-4,321.94	-33,317.99	-33,786.38	-3,135.15
Sales per Employee	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	1	3	4
Basic Weighted Avg Shares	2	2	3	3	4
Basic EPS, GAAP	-0.44	-0.36	-3.48	-10.25	-1.97
Basic EPS from Cont Ops	-0.44	-0.36	-3.48	-10.25	-1.97
Diluted Weighted Avg Shares	2	2	3	3	4
Diluted EPS, GAAP	-0.44	-0.36	-3.48	-10.25	-1.97
Diluted EPS from Cont Ops	-0.44	-0.36	-3.48	-10.25	-1.97

Balance Sheet (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Current Assets	- -	- -	2	1	2
+ Cash, Cash Equivalents & STI	- -	- -	2	- -	- -
+ Cash & Cash Equivalents	- -	- -	2	- -	- -
+ ST Investments	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -	- -
+ Accounts Receivable, Net	- -	- -	- -	- -	- -
+ Notes Receivable, Net	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -
+ Other ST Assets	- -	- -	- -	1	1
+ Misc ST Assets	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -
Total Noncurrent Assets	1	1	20	17	14
+ Property, Plant & Equip, Net	- -	- -	1	1	1
+ Property, Plant & Equip	- -	- -	1	1	1
- Accumulated Depreciation	- -	- -	1	1	1
+ LT Investments & Receivables	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -
+ Other LT Assets	1	1	19	16	13
+ Total Intangible Assets	1	1	18	16	13
+ Goodwill	- -	- -	- -	- -	- -
+ Other Intangible Assets	1	1	18	16	13
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	1	- -	- -
Total Assets	1	1	22	18	15
+ Payables & Accruals	- -	1	2	10	7
+ Accounts Payable	- -	1	1	6	5
+ Accrued Taxes	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	4	2
+ ST Debt	- -	- -	- -	3	2
+ ST Borrowings	- -	- -	- -	3	2
+ ST Finance Leases	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	1	2	2
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	1	2	2
Total Current Liabilities	- -	1	3	14	11
+ LT Debt	- -	- -	1	- -	- -
+ LT Borrowings	- -	- -	1	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -
+ Other LT Liabilities	- -	- -	- -	1	1
+ Accrued Liabilities	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	1	1
Total Noncurrent Liabilities	- -	- -	1	1	1
Total Liabilities	- -	1	4	16	12
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Share Capital & APIC	1	2	31	50	59
+ Common Stock	- -	- -	- -	- -	- -
+ Additional Paid in Capital	1	1	31	50	59
- Treasury Stock	- -	- -	- -	- -	- -
+ Retained Earnings	-1	-2	-13	-47	-56
+ Other Equity	- -	- -	- -	- -	- -
Equity Before Minority Interest	- -	- -	18	3	3
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
Total Equity	- -	- -	18	3	3
Total Liabilities & Equity	1	1	22	18	15
Shares Outstanding	3	3	3	4	6
Number of Employees	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	1	- -
Net Debt	- -	- -	- -	3	2
Net Debt to Equity	- -	5.01	-1.66	100.05	55.77
Tangible Common Equity Ratio	-402.53	-2,482.74	-4.55	-665.51	-425.73
Current Ratio	0.23	0.03	0.6	0.09	0.15
Cash Conversion Cycle	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

+ Net Income	-1	-1	-12	-34	-9
+ Depreciation & Amortization	- -	- -	1	3	4
+ Non-Cash Items	- -	- -	5	14	-3
+ Stock-Based Compensation	- -	- -	5	2	1
+ Deferred Income Taxes	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -	13	-4
+ Chg in Non-Cash Work Cap	- -	1	1	2	3
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	-1	- -
+ Inc (Dec) in Accts Payable	- -	1	1	3	4
+ Inc (Dec) in Other	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	- -	-5	-14	-5
+ Change in Fixed & Intang	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -	- -
+ Acq of Fixed Prod Assets	- -	- -	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	5	11	1
+ Increase in Capital Stock	- -	- -	5	11	1
+ Decrease in Capital Stock	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	- -	-1	- -	- -
+ Dividends Paid	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	4	- -	1
+ Cash From Debt	- -	- -	4	- -	2
+ Repayments of Debt	- -	- -	- -	- -	- -
+ Other Financing Activities	- -	- -	-1	2	2
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	- -	8	13	5
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	2	-2	- -
EBITDA	-1	-1	-11	-34	-9
EBITDA Margin (%)	-11,063.02	-7,334.81	-31,361.9	-33,816.57	-3,119.76
Free Cash Flow	- -	- -	-5	-14	-5
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -
Free Cash Flow to Equity	- -	- -	-2	-14	-4
Free Cash Flow per Basic Share	-0.09	-0.05	-1.63	-4.28	-1.17
Price/Free Cash Flow	- -	- -	- -	-2.29	-2
Cash Flow to Net Income	0.21	0.13	0.43	0.42	0.59
Capital Expenditures	- -	- -	- -	- -	- -