BI

Bonk, Inc.

BNKK·NASDAQ

$3.22

-21%
Consumer DefensiveBeverages - Non-Alcoholic

Safety Shot, Inc. provides over-the-counter products and consumer products in the United States. The company offers Safety Shot Beverage, an over-the-counter drink that lowers blood alcohol content. It also provides hair loss treatment, vitiligo solution, eczema cream, and sexual wellness products. It sells its products through direct customers, distributors, retailers, and e-commerce websites. The company was formerly known as Jupiter Wellness, Inc. and changed its name to Safety Shot, Inc. in September 2023. Safety Shot, Inc. was incorporated in 2018 and is based in Jupiter, Florida.

At a Glance

Live Snapshot
Market Cap$597.23M
EPS-0.9100
P/E Ratio-3.54
Earnings Date11/19/2025

Intrinsic Alpha Methodology

Thesis Lenses

Signal · Driver · Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -3.5).

Valuation inputs: P/E -3.5, earnings yield N/A, momentum -20.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +22.7%, ROIC -12.2%).

Profitability stack: net margin -70.4%, ROE +22.7%, ROIC -12.2%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +129.6%, momentum -20.7%, net margin -70.4%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

b

Bonk, Inc. Market vs Earnings Trajectory

BNKK · NASDAQ

Loading price and EPS data...

BI

Bonk, Inc. Fair Value Envelope

BNKK · NASDAQ

Our analysis suggests that BNKK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.22, this represents a potential HIDDEN relative to our calculated worth for Bonk, Inc..

Intrinsic Value
Current Price: $3.22
3Y-46.0%
5Y+6.0%
10Y+6.0%
3Y-76.0%
5Y-34.0%
10Y-34.0%
3Y+76.0%
5Y+686.0%
10Y+686.0%
3Y+152.0%
5Y+598.0%
10Y+598.0%
3Y+146.0%
5Y+590.0%
10Y+590.0%
3Y-61.0%
5Y+12.0%
10Y+12.0%
BI

Bonk, Inc. Profit Bridge

BNKK · NASDAQ
Revenue701.97K
Cost of Goods Sold (3.15M)
Gross Profit-2.45M
Operating Expenses (39.61M)
Operating Income-42.06M
Interest Expense (175.93K)
Other Income/Expense-6.35M
Pretax Income-48.41M
Income Tax (0.00)
Net Income-49.41M
Net Income
-49.41M

Profitability Analysis

Gross Margin

-348.4%

Negative gross margin indicates the company is losing money on each sale—unsustainable long-term.

Operating Margin

-5991.4%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-7038.7%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

High margin compression: Large gap between gross and net margins suggests operational inefficiencies or heavy debt burden. Focus on expense management and deleveraging.

-348.41%
Gross Profit Margin
848%
3Y-1971.0%
5Y-942.0%
10Y-942.0%
-5991.40%
Operating Profit Margin
-4%
3Y+928.0%
5Y+1073.0%
10Y+1073.0%
-7038.74%
Net Profit Margin
-5%
3Y+620.0%
5Y+1093.0%
10Y+1093.0%
2273.74%
Return on Equity
-1429%
3Y-1443.0%
5Y-1688.0%
10Y-1688.0%
-673.30%
Return on Assets
467%
3Y+352.0%
5Y+599.0%
10Y+599.0%
-1218.36%
Return on Invested Capital
953%
3Y+1169.0%
5Y+1181.0%
10Y+1181.0%
B

Bonk, Inc. Cash Conversion Engine

BNKK · NASDAQ
Net Income-48.41M
Depreciation & Amortization428.83K
Stock-Based Compensation5.12M
Change in Working Capital1.83M
Others21.95M
Capital Expenditures-85.67K
Free Cash Flow-19.17M

Cash Flow Quality Analysis

FCF Conversion Rate

39.6%

Weak cash conversion. Significant portion of earnings not converting to cash—review working capital trends and capital intensity.

CapEx Intensity

-0.4%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-55.7%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

+$1.83M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Deteriorating cash generation: Both declining FCF and weak conversion rate signal fundamental challenges. Investigate margin pressure, rising costs, or working capital issues.

b

Bonk, Inc. Funding & Solvency Profile

BNKK · NASDAQ
Cash & Cash Equivalents8.96M
Net Receivables22.03M
Inventory890.84K
Other Current Assets23.30M
Total Current Assets58 M
Property, Plant & Equipment120.94K
Goodwill & Intangible Assets20.23M
Long-Term Investments0.00
Other Non-Current Assets2.20M
Total Non-Current Assets2 M
Total Assets
81.04M

Financial Health Analysis

Current Ratio

10.59x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

0.07x

Conservative capital structure. The company relies primarily on equity financing, indicating low financial risk.

Working Capital

53 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

72% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

Financial Health Insight

Strong financial foundation: Excellent liquidity combined with conservative leverage suggests the company is well-positioned to weather economic uncertainties and fund growth opportunities.

b

Bonk, Inc. Street Expectations Map

BNKK · NASDAQ

No Target Data

No analyst price targets available for bnkk.

b

Bonk, Inc. Insider Positioning

BNKK · NASDAQ

During the last 12 months, there has been no insider trading activity reported for BNKK.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Neutral

No insider trading activity reported. This could indicate blackout periods, lack of conviction, or regulatory restrictions.

Insider Participation

No Activity

No insider trading activity reported from any insiders in the past year.

No Dividend Yield Data

BNKK has not reported any dividend yield values in the available annual periods.

 

bnkk Dividend History

BNKK
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%