Financhill
Sell
30

BLIN Quote, Financials, Valuation and Earnings

Last price:
$0.93
Seasonality move :
-5.47%
Day range:
$0.93 - $0.97
52-week range:
$0.90 - $2.80
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.68x
P/B ratio:
1.19x
Volume:
52.3K
Avg. volume:
70.8K
1-year change:
-35.86%
Market cap:
$11.4M
Revenue:
$15.4M
EPS (TTM):
-$0.26
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.3M $16.8M $15.9M $15.4M $15.4M
Revenue Growth (YoY) 21.56% 26.85% -5.55% -3.32% 0.16%
 
Cost of Revenues $5.7M $6.7M $6.5M $6M $5.9M
Gross Profit $7.5M $10.1M $9.3M $9.3M $9.5M
Gross Profit Margin 56.75% 60.07% 58.82% 60.87% 61.51%
 
R&D Expenses $2.4M $3.2M $3.7M $4.2M $4M
Selling, General & Admin $5.1M $8.6M $7.9M $7M $7.6M
Other Inc / (Exp) -$8M $3.5M -$7.1M -$134K --
Operating Expenses $7.5M $11.8M $11.6M $11.2M $11.6M
Operating Income $52K -$1.7M -$2.3M -$1.8M -$2.2M
 
Net Interest Expenses $883K -- $189K $61K $126K
EBT. Incl. Unusual Items -$7.9M $2.2M -$9.5M -$2M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M $30K -$94K -$43K -$39K
Net Income to Company -$6.7M $2.1M -$9.4M -$2M -$2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M $2.1M -$9.4M -$2M -$2.5M
 
Basic EPS (Cont. Ops) -$1.47 $0.21 -$0.91 -$0.19 -$0.25
Diluted EPS (Cont. Ops) -$1.47 $0.21 -$0.91 -$0.19 -$0.25
Weighted Average Basic Share $5.9M $10.2M $10.4M $10.4M $11.2M
Weighted Average Diluted Share $5.9M $10.4M $10.4M $10.4M $11.2M
 
EBITDA $1.3M -$125K -$711K -$697K -$1.4M
EBIT $52K -$1.7M -$2.3M -$1.8M -$2.2M
 
Revenue (Reported) $13.3M $16.8M $15.9M $15.4M $15.4M
Operating Income (Reported) $52K -$1.7M -$2.3M -$1.8M -$2.2M
Operating Income (Adjusted) $52K -$1.7M -$2.3M -$1.8M -$2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.1M $4.2M $3.8M $3.9M $3.9M
Revenue Growth (YoY) 51.72% 2.58% -9.79% 1.71% 0.21%
 
Cost of Revenues $1.7M $1.6M $1.6M $1.4M $1.5M
Gross Profit $2.4M $2.6M $2.2M $2.5M $2.3M
Gross Profit Margin 57.58% 61.57% 58.11% 63.45% 60.66%
 
R&D Expenses $934K $722K $1.1M $1M $880K
Selling, General & Admin $1.7M $2.3M $1.8M $1.8M $1.9M
Other Inc / (Exp) -$1.1M -$465K -$7.4M -$89K --
Operating Expenses $2.6M $3M $2.8M $2.8M $2.8M
Operating Income -$246K -$409K -$634K -$340K -$457K
 
Net Interest Expenses $876K $10K $170K $3K --
EBT. Incl. Unusual Items -$1.4M -$457K -$8.2M -$490K -$419K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $18K -$119K -$58K -$54K
Net Income to Company -$1.4M -$5.7M -$5.3M -$432K -$365K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4M -$475K -$8.1M -$432K -$365K
 
Basic EPS (Cont. Ops) -$0.40 -$0.05 -$0.77 -$0.04 -$0.03
Diluted EPS (Cont. Ops) -$0.40 -$0.05 -$0.77 -$0.04 -$0.03
Weighted Average Basic Share $8.4M $10.3M $10.4M $10.4M $12.2M
Weighted Average Diluted Share $8.4M $10.3M $10.4M $10.4M $12.2M
 
EBITDA $179K -$23K -$243K -$132K -$264K
EBIT -$246K -$409K -$634K -$340K -$457K
 
Revenue (Reported) $4.1M $4.2M $3.8M $3.9M $3.9M
Operating Income (Reported) -$246K -$409K -$634K -$340K -$457K
Operating Income (Adjusted) -$246K -$409K -$634K -$340K -$457K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.3M $16.8M $15.9M $15.4M $15.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7M $6.7M $6.5M $6M $5.9M
Gross Profit $7.5M $10.1M $9.3M $9.3M $9.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.4M $3.2M $3.7M $4.2M $4M
Selling, General & Admin $5.1M $8.6M $7.9M $7M $7.6M
Other Inc / (Exp) -$8M $3.5M -$7.1M -$81K --
Operating Expenses $7.5M $11.8M $11.6M $11.2M $11.6M
Operating Income $53K -$1.7M -$2.3M -$1.8M -$2.2M
 
Net Interest Expenses $889K $105K $189K $61K $135K
EBT. Incl. Unusual Items -$7.9M $2.2M -$9.5M -$2M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M $30K -$94K -$43K -$39K
Net Income to Company -$6.7M $2.1M -$9.4M -$2M -$2.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.7M $2.1M -$9.4M -$2M -$2.5M
 
Basic EPS (Cont. Ops) -$1.38 $0.21 -$0.91 -$0.19 -$0.26
Diluted EPS (Cont. Ops) -$1.38 $0.08 -$0.91 -$0.19 -$0.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3M -$134K -$732K -$716K -$1.4M
EBIT $53K -$1.7M -$2.3M -$1.8M -$2.2M
 
Revenue (Reported) $13.3M $16.8M $15.9M $15.4M $15.4M
Operating Income (Reported) $53K -$1.7M -$2.3M -$1.8M -$2.2M
Operating Income (Adjusted) $53K -$1.7M -$2.3M -$1.8M -$2.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $16.8M $15.9M $15.4M $15.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7M $6.5M $6M $5.9M --
Gross Profit $10.1M $9.3M $9.3M $9.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.2M $3.7M $4.2M $4M --
Selling, General & Admin $8.6M $7.9M $7M $7.6M --
Other Inc / (Exp) $3.5M -$7.1M -$81K -$296K --
Operating Expenses $11.8M $11.6M $11.2M $11.6M --
Operating Income -$1.7M -$2.3M -$1.8M -$2.2M --
 
Net Interest Expenses $105K $189K $61K $135K --
EBT. Incl. Unusual Items $2.2M -$9.5M -$2M -$2.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30K -$94K -$43K -$39K --
Net Income to Company $2.1M -$9.4M -$2M -$2.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1M -$9.4M -$2M -$2.5M --
 
Basic EPS (Cont. Ops) $0.21 -$0.91 -$0.19 -$0.26 --
Diluted EPS (Cont. Ops) $0.08 -$0.91 -$0.19 -$0.26 --
Weighted Average Basic Share $40.9M $41.7M $41.7M $45.1M --
Weighted Average Diluted Share $41.6M $41.7M $41.7M $45.1M --
 
EBITDA -$134K -$732K -$716K -$1.4M --
EBIT -$1.7M -$2.3M -$1.8M -$2.2M --
 
Revenue (Reported) $16.8M $15.9M $15.4M $15.4M --
Operating Income (Reported) -$1.7M -$2.3M -$1.8M -$2.2M --
Operating Income (Adjusted) -$1.7M -$2.3M -$1.8M -$2.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.9M $2.9M $2.4M $1.4M $1.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4M $1.2M $1M $1.3M $1.5M
Inventory -- -- -- -- --
Prepaid Expenses $179K $242K -- -- --
Other Current Assets -- $242K $278K $269K --
Total Current Assets $10.4M $4.3M $3.7M $2.9M $3.5M
 
Property Plant And Equipment $733K $857K $541K $237K $180K
Long-Term Investments -- -- -- -- --
Goodwill $16M $16M $8.5M $8.5M --
Other Intangibles $7.8M $6.3M $4.9M $3.9M --
Other Long-Term Assets $76K $123K $73K $42K --
Total Assets $35M $27.5M $17.6M $15.6M $15.3M
 
Accounts Payable $974K $972K $1.3M $1.1M $1.7M
Accrued Expenses $283K $420K $478K $583K --
Current Portion Of Long-Term Debt $732K $429K $267K $282K --
Current Portion Of Capital Lease Obligations $161K $199K $148K $157K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.3M $4.8M $4.7M $4.7M $5M
 
Long-Term Debt $1.5M $978K $676K $250K $243K
Capital Leases -- -- -- -- --
Total Liabilities $17.4M $7.2M $6.2M $5.6M $5.8M
 
Common Stock $10K $10K $10K $10K $12K
Other Common Equity Adj -$353K -$220K -$248K -$299K --
Common Equity $17.6M $20.4M $11.5M $10M $9.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.6M $20.4M $11.5M $10M $9.6M
 
Total Liabilities and Equity $35M $27.5M $17.6M $15.6M $15.3M
Cash and Short Terms $8.9M $2.9M $2.4M $1.4M $1.6M
Total Debt $2.2M $1.4M $943K $532K $399K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8.9M $2.9M $2.4M $1.4M $1.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4M $1.2M $1M $1.3M $1.5M
Inventory -- -- -- -- --
Prepaid Expenses $179K $242K -- -- --
Other Current Assets -- $242K $278K $269K --
Total Current Assets $10.4M $4.3M $3.7M $2.9M $3.5M
 
Property Plant And Equipment $733K $857K $541K $237K $180K
Long-Term Investments -- -- -- -- --
Goodwill $16M $16M $8.5M $8.5M --
Other Intangibles $7.8M $6.3M $4.9M $3.9M --
Other Long-Term Assets $76K $123K $73K $42K --
Total Assets $35M $27.5M $17.6M $15.6M $15.3M
 
Accounts Payable $974K $972K $1.3M $1.1M $1.7M
Accrued Expenses $283K $420K $478K $583K --
Current Portion Of Long-Term Debt $732K $429K $267K $282K --
Current Portion Of Capital Lease Obligations $161K $199K $148K $157K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.3M $4.8M $4.7M $4.7M $5M
 
Long-Term Debt $1.5M $978K $676K $250K $243K
Capital Leases -- -- -- -- --
Total Liabilities $17.4M $7.2M $6.2M $5.6M $5.8M
 
Common Stock $10K $10K $10K $10K $12K
Other Common Equity Adj -$353K -$220K -$248K -$299K --
Common Equity -- -- -- -- --
Total Preferred Equity $1K -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17.6M $20.4M $11.5M $10M $9.6M
 
Total Liabilities and Equity $35M $27.5M $17.6M $15.6M $15.3M
Cash and Short Terms $8.9M $2.9M $2.4M $1.4M $1.6M
Total Debt $2.2M $1.4M $943K $532K $399K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.7M $2.1M -$9.4M -$2M -$2.5M
Depreciation & Amoritzation $1.2M $1.6M $1.6M $1.1M $794K
Stock-Based Compensation $607K $478K $571K $558K $582K
Change in Accounts Receivable $36K $159K $184K -$280K -$261K
Change in Inventories -- -- -- -- --
Cash From Operations -$989K -$134K $277K -$765K -$1.1M
 
Capital Expenditures $109K $195K $25K $29K $18K
Cash Acquisitions $4.4M -- -- -- --
Cash From Investing -$4.5M -$195K -$25K -$29K -$18K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$603K -$611K -$399K -$209K --
Repurchase of Common Stock -- -- -- -- $331K
Other Financing Activities -$203K -$4.9M -$250K -- --
Cash From Financing $13.5M -$5.5M -$649K -$209K $1.4M
 
Beginning Cash (CF) $8.9M $2.9M $2.4M $1.4M $1.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M -$6M -$479K -$987K $236K
Ending Cash (CF) $16.9M -$3.3M $1.8M $419K $1.9M
 
Levered Free Cash Flow -$1.1M -$329K $252K -$794K -$1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.4M -$5.7M -$5.3M -$432K -$365K
Depreciation & Amoritzation $425K $395K $391K $208K $193K
Stock-Based Compensation $474K $114K $295K $137K $94K
Change in Accounts Receivable -$39K $571K -$2K $247K -$154K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M $864K -$72K $217K -$345K
 
Capital Expenditures $27K $28K $2K $5K $6K
Cash Acquisitions $50K -- -- -- --
Cash From Investing -$77K -$28K -$2K -$5K -$6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$109K -$56K -$14K -$20K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$158K -$1.8M -- -- --
Cash From Financing $5.5M -$1.8M -$14K -$20K -$115K
 
Beginning Cash (CF) $8.9M $2.9M $2.4M $1.4M $1.6M
Foreign Exchange Rate Adjustment -$19K -$65K -$142K -$2K -$11K
Additions / Reductions $4.1M -$1M -$230K $190K -$477K
Ending Cash (CF) $12.9M $1.8M $2M $1.6M $1.1M
 
Levered Free Cash Flow -$1.4M $836K -$74K $212K -$351K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$6.7M $2.1M -$9.4M -$2M -$2.5M
Depreciation & Amoritzation $1.2M $1.6M $1.6M $1.1M $794K
Stock-Based Compensation $607K $478K $571K $558K $582K
Change in Accounts Receivable $36K $159K $184K -$280K -$261K
Change in Inventories -- -- -- -- --
Cash From Operations -$989K -$134K $277K -$765K -$1.1M
 
Capital Expenditures $109K $195K $25K $29K $18K
Cash Acquisitions $4.4M -- -- -- --
Cash From Investing -$4.5M -$195K -$25K -$29K -$18K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$603K -$611K -$399K -$209K --
Repurchase of Common Stock -- -- -- -- $331K
Other Financing Activities -- -$4.9M -$250K -- --
Cash From Financing $13.5M -$5.5M -$649K -$209K $1.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M -$6M -$479K -$987K $236K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1M -$329K $252K -$794K -$1.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $2.1M -$9.4M -$2M -$2.5M --
Depreciation & Amoritzation $1.6M $1.6M $1.1M $794K --
Stock-Based Compensation $478K $571K $558K $582K --
Change in Accounts Receivable $159K $184K -$280K -$261K --
Change in Inventories -- -- -- -- --
Cash From Operations -$134K $277K -$765K -$1.1M --
 
Capital Expenditures $195K $25K $29K $18K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$195K -$25K -$29K -$18K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$611K -$399K -$209K -$101K --
Repurchase of Common Stock -- -- -- $331K --
Other Financing Activities -$4.9M -$250K -- -- --
Cash From Financing -$5.5M -$649K -$209K $1.4M --
 
Beginning Cash (CF) $17.8M $10.3M $5.3M $8M --
Foreign Exchange Rate Adjustment -$184K -$82K $16K -$2K --
Additions / Reductions -$6M -$479K -$987K $236K --
Ending Cash (CF) $11.6M $9.8M $4.3M $8.2M --
 
Levered Free Cash Flow -$329K $252K -$794K -$1.1M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock