KOANOTCServices-Prepackaged SoftwareFiscal year ends December 31
Resonate Blends, Inc.
Financials through Q1 FY2025, quarter ended Mar 31, 2025Last filing: 10-K/A on Jul 7, 2025
$0.00+0.00 (+16.28%)
Close on Oct 19, 2026
- Market cap
- $75.01K
- P/E (TTM)
- –
- Dividend yield
- –
Margins
Share of revenue, fiscal years 2011 to 2024
Gross margin
65.2%+2.6 pts over 5 years
Operating margin
-89.5%+213.1 pts over 5 years
Net margin
-112.5%+236.9 pts over 5 years
Growth rates
Compound annual growth to fiscal 2024
| Per year | 1 year | 3 years | 5 years | 10 years | Five-year pace |
|---|---|---|---|---|---|
| Revenue | +11414.5% | +312.4% | +12.5% | +18.7% | |
| Gross profit | – | +439.3% | +13.5% | +20.7% |
Returns and balance sheet
10 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2015 | FY2019 | FY2024 | Trend |
|---|---|---|---|---|
| Return on equity | 477.5% | 1093.1% | 80.0% | |
| Return on assets | -8907.7% | -1104.4% | -149.9% | |
| Current ratio | 0.06 | 0.15 | 0.20 | |
| Interest coverage | – | -41.0× | – | |
| Capex to revenue | – | 0.1% | 0.1% | |
| Diluted shares | 82M | 11M | 98M |
Where the cash went
Fiscal 2020 to 2024, five years combined
Resonate Blends generated $6.63M from operations and spent $40.05K on capital expenditure, dividends and share buybacks. 100% of that went back into the business.
Generated
$6.63M
Used
$40.05K
Capital expenditure$40.05K100%Dividends$00%Share buybacks$00%
DuPont analysis
Return on equity split into margin, efficiency and leverage
Net margin-112.5%
×Asset turnover1.33×
×Equity multiplier-0.53×
=Return on equity, FY202480.0%
| Fiscal year | Net margin | Asset turnover | Equity multiplier | Return on equity |
|---|---|---|---|---|
| FY2024 | -112.5% | 1.33× | -0.53× | 80.0% |
| FY2023 | -8598.4% | 0.02× | -0.42× | 86.3% |
| FY2022 | 1320.4% | 0.14× | -0.13× | -24.9% |
| FY2021 | -18027.7% | 0.12× | -0.09× | 191.2% |
| FY2019 | -349.4% | 3.16× | -0.99× | 1093.1% |
| FY2018 | -31.9% | 2.04× | -1.87× | 121.9% |
| FY2017 | -810.5% | 1.95× | -0.56× | 891.8% |
| FY2016 | -725.3% | 1.75× | -0.22× | 283.7% |
| FY2015 | -3055.3% | 2.92× | -0.05× | 477.5% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2024 against fiscal 2023
4of 8 tests passed in fiscal 2024. Some tests lack the figures they need.
- ProfitableNet income above zero-$2.13M
- Cash generatingOperating cash flow above zero-$1.03M
- Return on assets improvedROA up on the prior year-354.8% → -215.0%
- Earnings backed by cashOperating cash flow above net income-$1.03M vs -$2.13M
- Less leverageLong-term debt to assets fell– → –
- Better liquidityCurrent ratio rose0.31 → 0.20
- No dilutionShare count did not rise80M → 98M
- Gross margin improvedGross margin up on the prior year-593.10% → 65.19%
- More efficientAsset turnover rose0.04 → 1.91