Search KOAN
Resonate Blends, Inc.
OTC Markets OTCPK · CIK 897078
Last close0
Daily change+0.00 (50.00%)
10 Years gain-100.00%
Dividends TTM0
Dividend yield0.00%
Fundamental Analysis
KOAN · STANDARD
SIC 7372 · Services-Prepackaged Software · Fiscal year end 1231
Fundamental
43.5Momentum
100.0Acceleration
100.0Confidence
76.0Annual Revenue11
Quarterly Revenue36
Annual CFO12
Balance SheetAvailable
RankingEligible
Score Breakdown
Growth25.0 / 25
Quality16.3 / 25
Capital Efficiency0.0 / 20
Balance Sheet0.0 / 15
Shareholder Economics0.0 / 10
Forward Indicators0.0 / 5
Signals
Gross margin expansionGross margin improved by 658.4068 percentage points.
Operating leverageOperating margin improved by 2327.3356 percentage points.
Net debt reductionNet debt declined versus the comparison period.
Key Metrics
Revenue Growth TTM10,712.93%OK
Revenue CAGR 3Y312.42%OK
Gross Margin65.31%OK
Operating Margin-96.9%OK
FCF Marginn/aMISSING
FCF Growthn/aINSUFFICIENT_HISTORY
ROICn/aMISSING
Incremental Operating Margin 3Yn/aNOT_MEANINGFUL
Net Debt / CFOn/aNOT_MEANINGFUL
Diluted Share Growth 1Yn/aINSUFFICIENT_HISTORY
SBC / Revenuen/aMISSING
SBC / FCFn/aNOT_MEANINGFUL
Financial History
| Period | Revenue | Gross Profit | Operating Income | CFO | FCF | Gross Margin | Op Margin | FCF Margin | ROIC | Shares |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 FY Dec 31, 2024 | $1.90M | $1.24M | -$1.70M | -$1.03M | -$1.03M | 65.19% | -89.53% | -54.32% | n/a | n/a |
| 2024 FY Dec 31, 2023 | $16,468.00 | -$97,672.00 | -$399,223.00 | $11,166.00 | n/a | -593.1% | -2,424.23% | n/a | n/a | n/a |
| 2023 FY Dec 31, 2022 | $49,501.00 | $16,433.00 | -$1.39M | -$1.43M | n/a | 33.2% | -2,806.8% | n/a | n/a | 75.44M |
| 2022 FY Dec 31, 2021 | $27,031.00 | $7,883.00 | -$2.53M | -$2.78M | -$2.82M | 29.16% | -9,364.82% | -10,425.62% | n/a | n/a |
| 2021 FY Dec 31, 2020 | n/a | $0.00 | -$1.81M | -$1.38M | n/a | n/a | n/a | n/a | n/a | n/a |
Formula Trace
| Metric | Value | Formula | Status | Source |
|---|---|---|---|---|
| Revenue TTM | $1.78M | sum latest 4 fiscal quarters Revenue | OK | 0001641172-25-015258, 0001493152-24-033340 |
| Revenue Growth TTM | 10,712.93% | Revenue_TTM / Revenue_TTM_1Y_ago - 1 | OK | 0001641172-25-015258, 0001493152-24-033340 |
| Revenue CAGR 3Y | 312.42% | (Revenue_current / Revenue_3Y_ago)^(1/3) - 1 | OK | 0001641172-25-017976 |
| Revenue CAGR 5Y | 12.2% | (Revenue_current / Revenue_5Y_ago)^(1/5) - 1 | OK | 0001641172-25-017976 |
| Gross Profit CAGR 3Y | 439.26% | (GrossProfit_current / GrossProfit_3Y_ago)^(1/3) - 1 | OK | 0001641172-25-017976 |
| Operating Income Growth | n/a | OperatingIncome_current / OperatingIncome_prior_year - 1 | INSUFFICIENT_HISTORY | 0001641172-25-015258, 0001493152-24-033340 |
| FCF Growth | n/a | FCF_current / FCF_prior_year - 1 | INSUFFICIENT_HISTORY | derived |
| Revenue Growth Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Profit Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Operating Income Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| FCF Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Margin | 65.31% | Gross Profit / Revenue | OK | 0001641172-25-015258, 0001493152-24-033340 |
| Operating Margin | -96.9% | Operating Income / Revenue | OK | 0001641172-25-015258, 0001493152-24-033340 |
| Net Debt / CFO | n/a | Net Debt / CFO | NOT_MEANINGFUL | 0001641172-25-015258 |
| Current Ratio | 0.22x | Current Assets / Current Liabilities | OK | derived |
| SBC / FCF | n/a | SBC / FCF | NOT_MEANINGFUL | derived |
| Dividend Payout Ratio | n/a | Cash dividends paid / Net income | NOT_MEANINGFUL | 0001641172-25-017976 |
| Diluted EPS TTM | n/a | Net income TTM / Diluted shares | NOT_MEANINGFUL | 0001641172-25-015258, 0001493152-24-033340 |