Boost Run Inc. Class A Common Stock

BRUN

BRUNBoost Run Inc. Class A Common Stock US flag

NASDAQ Global Market

23.48

USD

-0.94

- -

1.90BMarket Cap

Income Statement (USD)

API ChatGPT

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

Sales/Revenue/Turnover	- -	8	27
+ Sales & Services Revenue	- -	8	27
- Cost of Revenue	- -	2	4
+ Cost of Goods & Services	- -	2	4
Gross Profit	- -	6	23
+ Other Operating Income	- -	- -	- -
- Operating Expenses	- -	6	34
+ Selling, General & Admin	- -	4	24
+ Research & Development	- -	- -	- -
+ Other Operating Expense	- -	3	11
Operating Income (Loss)	- -	- -	-11
- Non-Operating (Income) Loss	- -	- -	5
+ Interest Expense, Net	- -	- -	2
+ Interest Expense	- -	- -	2
- Interest Income	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	3
Pretax Income	- -	- -	-16
- Income Tax Expense (Benefit)	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -
Income (Loss) from Cont Ops	- -	- -	-16
- Net Extraordinary Losses (Gains)	- -	- -	- -
+ Discontinued Operations	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -
Income (Loss) Incl. MI	- -	- -	-16
- Minority Interest	- -	- -	- -
Net Income, GAAP	- -	- -	-16
- Preferred Dividends	- -	- -	- -
- Other Adjustments	- -	- -	- -
Net Income Avail to Common, GAAP	- -	- -	-16
EBIT	- -	- -	-11
EBITDA	- -	2	-1
EBITDA Margin (%)	- -	31.06	-1.92
EBITA	- -	- -	-11
Gross Margin (%)	- -	75.68	85.53
Operating Margin (%)	- -	-0.87	-41.11
Profit Margin (%)	- -	-2.67	-60.53
Sales per Employee	- -	- -	- -
Dividend per Share	- -	- -	- -
Depreciation Expense	- -	3	11
Basic Weighted Avg Shares	- -	49	49
Basic EPS, GAAP	- -	- -	-0.33
Basic EPS from Cont Ops	- -	- -	-0.33
Diluted Weighted Avg Shares	- -	49	49
Diluted EPS, GAAP	- -	- -	-0.33
Diluted EPS from Cont Ops	- -	- -	-0.33

Balance Sheet (USD)

API ChatGPT

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

Total Current Assets	- -	1	20
+ Cash, Cash Equivalents & STI	- -	- -	10
+ Cash & Cash Equivalents	- -	- -	10
+ ST Investments	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	3
+ Accounts Receivable, Net	- -	- -	3
+ 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	7
+ Misc ST Assets	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -
Total Noncurrent Assets	5	12	58
+ Property, Plant & Equip, Net	5	12	57
+ Property, Plant & Equip	6	14	62
- Accumulated Depreciation	- -	2	4
+ LT Investments & Receivables	- -	- -	- -
+ LT Investments	- -	- -	- -
+ LT Receivables	- -	- -	- -
+ Other LT Assets	- -	- -	- -
+ Total Intangible Assets	- -	- -	- -
+ Goodwill	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -
+ Misc LT Assets	- -	- -	- -
Total Assets	6	13	77
+ Payables & Accruals	- -	- -	7
+ Accounts Payable	- -	- -	6
+ Accrued Taxes	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -
+ ST Debt	- -	2	17
+ ST Borrowings	- -	- -	- -
+ ST Finance Leases	- -	2	17
+ Other ST Liabilities	- -	1	17
+ Deferred Revenue	- -	- -	15
+ Derivatives & Hedging	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Misc ST Liabilities	- -	- -	1
Total Current Liabilities	- -	3	41
+ LT Debt	- -	3	29
+ LT Borrowings	- -	- -	6
+ LT Finance Leases	- -	3	23
+ Other LT Liabilities	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -
+ Pension Liabilities	- -	- -	- -
+ Deferred Revenue	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -
Total Noncurrent Liabilities	- -	3	29
Total Liabilities	- -	6	69
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Share Capital & APIC	6	8	25
+ Common Stock	6	8	11
+ Additional Paid in Capital	- -	1	14
- Treasury Stock	- -	- -	- -
+ Retained Earnings	-1	-1	-17
+ Other Equity	- -	- -	- -
Equity Before Minority Interest	6	7	8
+ Minority/Non Controlling Interest	- -	- -	- -
Total Equity	6	7	8
Total Liabilities & Equity	6	13	77
Shares Outstanding	49	49	49
Number of Employees	- -	- -	- -
Capital Leases - Total	- -	5	40
Net Debt	- -	- -	-3
Net Debt to Equity	-1.17	-4.47	-42.79
Tangible Common Equity Ratio	99.31	55.01	10.17
Current Ratio	4.67	0.45	0.48
Cash Conversion Cycle	- -	-2.48	-284.61

Cash Flow Statement (USD)

API ChatGPT

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

+ Net Income	- -	- -	-16
+ Depreciation & Amortization	- -	3	11
+ Non-Cash Items	- -	1	20
+ Stock-Based Compensation	- -	1	13
+ Deferred Income Taxes	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	7
+ Chg in Non-Cash Work Cap	- -	- -	11
+ (Inc) Dec in Accts Receiv	- -	- -	-2
+ (Inc) Dec in Inventories	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	-1	-6
+ Inc (Dec) in Accts Payable	- -	- -	6
+ Inc (Dec) in Other	- -	- -	13
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Operating Activities	- -	3	25
+ Change in Fixed & Intang	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	1
+ Disp of Fixed Prod Assets	- -	- -	1
+ Disp of Intangible Assets	- -	- -	- -
+ Acq of Fixed & Intang	- -	-4	-12
+ Acq of Fixed Prod Assets	- -	-4	-12
+ Acq of Intangible Assets	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	2	- -
+ Increase in Capital Stock	- -	2	- -
+ 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	- -	-4	-11
+ Dividends Paid	- -	- -	- -
+ Net Cash From Debt	- -	- -	-5
+ Cash From Debt	- -	- -	6
+ Repayments of Debt	- -	- -	-12
+ Other Financing Activities	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Financing Activities	- -	1	-5
Effect of Foreign Exchange Rates	- -	- -	- -
Net Changes in Cash	- -	- -	9
EBITDA	- -	2	-1
EBITDA Margin (%)	- -	31.06	-1.92
Free Cash Flow	- -	-1	13
Net Cash Paid for Acquisitions	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -
Free Cash Flow to Equity	- -	-1	9
Free Cash Flow per Basic Share	- -	-0.02	0.27
Price/Free Cash Flow	- -	72.14	16.89
Cash Flow to Net Income	- -	-13.95	-1.53
Capital Expenditures	- -	-4	-12