Bioscience Health Innovations Inc. (BHIC)
Every figure this model derived for BHIC, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| cash | 712,378 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 1,986,913 | AssetsCurrent |
2026-06-30 |
| equity | 1,834,941 | StockholdersEquity |
2026-06-30 |
| interest expense | 0 | InterestPaidNet |
2026-06-30 |
| ocf | -1,535,122 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 4,491,494 | Revenues |
2026-06-30 |
| sbc | 0 | AllocatedShareBasedCompensationExpense |
2023-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up BHIC on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -13.65 |
| deferred revenue growth | -98.97 |
| dilution pct | 4.55 |
| ev owner earnings | -53.3 |
| ev sales | 18.22 |
| fcf margin | -34.18 |
| growth cv | 0.66 |
| operating margin | -13.65 |
| owner earnings margin | -34.18 |
| revenue growth | 7.77 |
| revenue growth per share | 3.08 |
| roic | -35.03 |
| rule of 40 | -5.88 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
167 more elements from BHIC's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 250,000,000 | 2026-06-30 | 57 | shares |
StockIssuedDuringPeriodSharesOther | 34,371,100 | 2023-12-31 | 8 | shares |
CommonStockSharesIssued | 11,752,329 | 2026-06-30 | 56 | shares |
CommonStockSharesOutstanding | 11,752,329 | 2026-06-30 | 58 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 11,353,205 | 2026-06-30 | 28 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 11,353,205 | 2026-06-30 | 24 | shares |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 5,461,500 | 2021-11-30 | 17 | shares |
StockIssuedDuringPeriodSharesIssuedForServices | 3,020,000 | 2024-12-31 | 5 | shares |
InvestmentOwnedBalanceShares | 2,800,000 | 2021-04-02 | 5 | shares |
Assets | 2,136,150 | 2026-06-30 | 56 | USD |
LiabilitiesAndStockholdersEquity | 2,136,150 | 2026-06-30 | 56 | USD |
AdditionalPaidInCapital | 1,948,404 | 2026-06-30 | 56 | USD |
OperatingExpenses | 1,592,868 | 2026-06-30 | 62 | USD |
GeneralAndAdministrativeExpense | 1,429,945 | 2026-06-30 | 21 | USD |
NetCashProvidedByUsedInFinancingActivities | 1,171,392 | 2026-06-30 | 53 | USD |
GrossProfit | 1,145,079 | 2026-06-30 | 42 | USD |
RestrictedCash | 1,145,005 | 2026-03-31 | 1 | USD |
PreferredStockSharesAuthorized | 1,000,000 | 2026-06-30 | 18 | shares |
InventoryNet | 797,183 | 2026-06-30 | 28 | USD |
ProceedsFromIssuanceOfCommonStock | 773,272 | 2026-06-30 | 44 | USD |
StockIssuedDuringPeriodSharesNewIssues | 773,271 | 2026-06-30 | 28 | shares |
StockIssuedDuringPeriodValueNewIssues | 773,271 | 2026-06-30 | 36 | USD |
BusinessCombinationSeparatelyRecognizedTransactionsExpensesAndLossesRecognized | 755,017 | 2023-12-31 | 4 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 755,000 | 2024-12-31 | 9 | USD |
ProceedsFromRelatedPartyDebt | 748,120 | 2026-06-30 | 45 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 712,378 | 2026-06-30 | 72 | USD |
Cash | 644,904 | 2026-03-31 | 31 | USD |
CostOfGoodsAndServicesSold | 642,231 | 2026-06-30 | 42 | USD |
SellingGeneralAndAdministrativeExpense | 625,809 | 2026-03-31 | 58 | USD |
BusinessAcquisitionsProFormaRevenue | 597,595 | 2023-12-31 | 6 | USD |
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual | 484,407 | 2023-12-31 | 7 | USD |
InventoryRawMaterials | 463,405 | 2026-06-30 | 4 | USD |
IncreaseDecreaseInInventories | 456,820 | 2026-06-30 | 28 | USD |
OperatingIncomeLoss | -447,789 | 2026-06-30 | 79 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 420,000 | 2026-06-30 | 29 | shares |
NetIncomeLoss | -415,660 | 2026-06-30 | 111 | USD |
AccountsReceivableNet | 399,257 | 2025-12-31 | 9 | USD |
AccountsReceivableNetCurrent | 396,899 | 2026-06-30 | 28 | USD |
InventoryFinishedGoods | 333,779 | 2026-06-30 | 28 | USD |
Liabilities | 301,209 | 2026-06-30 | 54 | USD |
AdvertisingExpense | 298,503 | 2026-06-30 | 28 | USD |
BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual | 270,610 | 2023-12-31 | 3 | USD |
NotesPayableCurrent | 260,402 | 2026-06-30 | 4 | USD |
CashFDICInsuredAmount | 250,000 | 2026-06-30 | 14 | USD |
ProceedsFromIssuanceOrSaleOfEquity | 240,000 | 2023-09-30 | 4 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 189,022 | 2025-12-31 | 6 | USD |
ProfessionalFees | 162,923 | 2026-06-30 | 42 | USD |
RepaymentsOfRelatedPartyDebt | 150,000 | 2026-06-30 | 28 | USD |
OtherAssets | 149,237 | 2026-06-30 | 2 | USD |
PreferredStockSharesIssued | 140,000 | 2026-06-30 | 40 | shares |
PreferredStockSharesOutstanding | 140,000 | 2026-06-30 | 41 | shares |
AssetsNoncurrent | 135,401 | 2026-03-31 | 4 | USD |
IncreaseDecreaseInDeferredRevenue | -134,041 | 2026-06-30 | 22 | USD |
StockIssuedDuringPeriodValueOther | 125,000 | 2024-09-30 | 13 | USD |
ResearchAndDevelopmentExpense | 120,306 | 2026-06-30 | 16 | USD |
RetainedEarningsAccumulatedDeficit | -114,653 | 2026-06-30 | 56 | USD |
IntangibleAssetsNetExcludingGoodwill | 109,845 | 2026-06-30 | 16 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | 94,099 | 2021-11-30 | 11 | USD |
BusinessAcquisitionsProFormaNetIncomeLoss | 89,826 | 2023-09-30 | 3 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -83,208 | 2022-08-31 | 10 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | -79,030 | 2026-06-30 | 6 | USD |
DeferredRevenue | 76,749 | 2026-03-31 | 28 | USD |
LeaseCost | 65,610 | 2025-12-01 | 3 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | 50,453 | 2026-06-30 | 42 | USD |
PrepaidExpenseCurrent | 40,961 | 2026-06-30 | 28 | USD |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock | 40,000 | 2023-02-28 | 17 | USD |
OperatingLeaseRightOfUseAsset | 34,992 | 2026-06-30 | 6 | USD |
IncomeTaxReceivable | 34,992 | 2026-06-30 | 2 | USD |
IncreaseDecreaseInIncomeTaxesReceivable | 34,992 | 2026-06-30 | 2 | USD |
IncomeTaxExpenseBenefit | -32,129 | 2026-06-30 | 43 | USD |
AccruedLiabilitiesCurrent | 28,542 | 2026-06-30 | 24 | USD |
NetCashProvidedByUsedInInvestingActivities | -26,958 | 2026-06-30 | 32 | USD |
PaymentsToAcquireIntangibleAssets | 26,958 | 2026-06-30 | 16 | USD |
OperatingLeaseExpense | 26,244 | 2026-06-30 | 24 | USD |
IncreaseDecreaseInAccruedLiabilities | 20,585 | 2026-06-30 | 24 | USD |
IncreaseDecreaseInPrepaidExpense | 19,620 | 2026-06-30 | 35 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable | 10,856 | 2023-12-31 | 8 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | 10,393 | 2022-08-31 | 3 | USD |
DebtInstrumentDecreaseForgiveness | 10,393 | 2022-08-31 | 1 | USD |
OtherSignificantNoncashTransactionValueOfConsiderationReceived1 | 10,393 | 2022-08-31 | 2 | USD |
AccountsPayableCurrent | 9,715 | 2026-06-30 | 52 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents | 8,793 | 2023-12-31 | 8 | USD |
OtherNonoperatingIncomeExpense | 8,713 | 2022-08-31 | 10 | USD |
CryptoAssetPurchase | -8,519 | 2026-06-30 | 2 | USD |
DebtInstrumentIncreaseDecreaseForPeriodNet | 8,251 | 2021-08-31 | 5 | USD |
DueToRelatedPartiesCurrentAndNoncurrent | 8,251 | 2021-05-31 | 4 | USD |
DebtInstrumentFaceAmount | 7,050 | 2021-08-31 | 9 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 6,514 | 2023-12-31 | 8 | USD |
IncreaseDecreaseInDeferredCharges | 6,115 | 2019-11-30 | 1 | USD |
CryptoAssetCost | 4,500 | 2026-06-30 | 1 | USD |
CryptoAssetFairValue | 4,500 | 2026-06-30 | 2 | USD |
DerivativeFairValueOfDerivativeAsset | 4,500 | 2026-06-30 | 1 | USD |
DepositsAssetsNoncurrent | 4,400 | 2026-06-30 | 6 | USD |
IncreaseDecreaseInDepositOtherAssets | 4,400 | 2025-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 4,144 | 2026-03-31 | 7 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 3,605 | 2025-09-30 | 4 | USD |
IncreaseDecreaseInAccountsPayable | 3,441 | 2026-06-30 | 42 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet | -3,077 | 2023-12-31 | 8 | USD |
DeferredRevenueCurrent | 2,550 | 2026-06-30 | 21 | USD |
IncreaseDecreaseInAccountsReceivable | -2,358 | 2026-06-30 | 28 | USD |
DeferredTaxAssetsNet | 2,069 | 2025-12-31 | 12 | USD |
IncreaseDecreaseInDeferredIncomeTaxes | -2,069 | 2026-06-30 | 10 | USD |
DeferredTaxAssetsOtherLossCarryforwards | 2,069 | 2025-12-31 | 6 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | -2,069 | 2025-12-31 | 2 | USD |
ProceedsFromOtherDebt | 1,200 | 2021-08-31 | 1 | USD |
CommonStockValue | 1,176 | 2026-06-30 | 56 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther | 1,014 | 2023-12-31 | 8 | USD |
IncreaseDecreaseInOperatingLiabilities | 625 | 2021-11-30 | 2 | USD |
LeaseAndRentalExpense | 504 | 2023-02-28 | 6 | USD |
InterestExpense | 450 | 2021-08-31 | 5 | USD |
InterestExpenseDebt | 450 | 2021-08-31 | 5 | USD |
OtherLiabilitiesCurrent | 404 | 2022-02-28 | 4 | USD |
IncreaseDecreaseInOtherCurrentLiabilities | 404 | 2022-02-28 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 352 | 2024-09-30 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 352 | 2024-09-30 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 352 | 2024-09-30 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 352 | 2024-09-30 | 1 | USD |
DebtInstrumentIncreaseDecreaseOtherNet | 298 | 2021-11-30 | 5 | USD |
OtherNonoperatingIncome | 26 | 2023-02-28 | 4 | USD |
PreferredStockValue | 14 | 2026-06-30 | 40 | USD |
NumberOfOperatingSegments | 1 | 2026-03-31 | 1 | segment |
NumberOfReportableSegments | 1 | 2026-03-31 | 1 | segment |
SaleOfStockPricePerShare | 1 | 2022-12-31 | 1 | USD/shares |
EquityMethodInvestmentOwnershipPercentage | 1 | 2021-04-02 | 4 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2024-12-31 | 8 | pure |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-12-31 | 8 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2024-12-31 | 8 | pure |
EarningsPerShareBasic | -0 | 2026-06-30 | 28 | USD/shares |
EarningsPerShareDiluted | -0 | 2026-06-30 | 24 | USD/shares |
SharesIssuedPricePerShare | 0 | 2022-12-31 | 9 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 56 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2025-09-30 | 32 | USD/shares |
AmortizationOfDeferredCharges | 0 | 2021-08-31 | 2 | USD |
CashEquivalentsAtCarryingValue | 0 | 2020-08-31 | 5 | USD |
CurrentFederalTaxExpenseBenefit | 0 | 2022-08-31 | 6 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 0 | 2022-08-31 | 6 | USD |
DeferredOfferingCosts | 0 | 2020-08-31 | 11 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 0 | 2025-12-31 | 12 | USD |
DeferredTaxAssetsValuationAllowance | 0 | 2025-12-31 | 12 | USD |
DueToRelatedPartiesCurrent | 0 | 2022-08-31 | 24 | USD |
EarningsPerShareBasicAndDiluted | 0 | 2021-11-30 | 17 | USD/shares |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2022-08-31 | 6 | pure |
IncomeTaxesPaidNet | 0 | 2026-06-30 | 53 | USD |
IncreaseDecreaseInDeferredLiabilities | 0 | 2020-11-30 | 4 | USD |
IncreaseDecreaseInDueToRelatedParties | 0 | 2022-08-31 | 6 | USD |
InterestPayableCurrent | 0 | 2022-08-31 | 10 | USD |
LoansPayable | 0 | 2022-08-31 | 9 | USD |
LoansPayableCurrent | 0 | 2022-08-31 | 10 | USD |
NotesPayableRelatedPartiesClassifiedCurrent | 0 | 2022-08-31 | 10 | USD |
OtherSignificantNoncashTransactionValueOfConsiderationGiven1 | 0 | 2022-08-31 | 4 | USD |
PaymentOfFinancingAndStockIssuanceCosts | 0 | 2021-08-31 | 10 | USD |
PaymentsOfStockIssuanceCosts | 0 | 2021-08-31 | 5 | USD |
ProceedsFromLoans | 0 | 2022-08-31 | 4 | USD |
ProceedsFromNotesPayable | 0 | 2022-08-31 | 9 | USD |
RepaymentsOfDebt | 0 | 2022-08-31 | 4 | USD |
GainsLossesOnExtinguishmentOfDebt | 0 | 2023-02-28 | 15 | USD |
AllowanceForDoubtfulAccountsReceivable | 0 | 2026-06-30 | 27 | USD |
IssuanceOfStockAndWarrantsForServicesOrClaims | 0 | 2023-12-31 | 8 | USD |
ProceedsFromPaymentsForOtherFinancingActivities | 0 | 2024-12-31 | 16 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2025-12-31 | 6 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 0 | 2023-12-31 | 2 | USD |
OperatingLossCarryforwards | 0 | 2025-12-31 | 4 | USD |
AmortizationOfIntangibleAssets | 0 | 2025-12-31 | 14 | USD |
OtherReceivablesNetCurrent | 0 | 2026-06-30 | 14 | USD |
DeferredIncomeTaxAssetsNet | 0 | 2026-06-30 | 6 | USD |
TaxesPayableCurrent | 0 | 2026-06-30 | 6 | USD |
DerivativeFairValueOfDerivativeLiability | 0 | 2026-06-30 | 1 | USD |
What to be careful about
What this model itself distrusts about BHIC's figures. Written by the derivation as it ran, not added afterwards.
- no current stock compensation tagged (last tagged 2023-12-31); treated as zero, so owner earnings are overstated
- no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
- there is no operating profit to value; valuation rests on EV/revenue (18.2x) instead
- no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 0M of net cash against a 2M annual burn is 0.3 years
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- resilience rests on 2 of 3 inputs; not tagged: liquidity
- growth rests on 3 of 4 inputs; not tagged: sustained growth