Financhill
Sell
34

BLIN Quote, Financials, Valuation and Earnings

Last price:
$1.05
Seasonality move :
-5.47%
Day range:
$1.02 - $1.15
52-week range:
$0.90 - $2.80
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.74x
P/B ratio:
1.27x
Volume:
444.1K
Avg. volume:
58.3K
1-year change:
-9.13%
Market cap:
$12.7M
Revenue:
$15.4M
EPS (TTM):
-$0.27
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.9M $13.3M $16.8M $15.9M $15.4M
Revenue Growth (YoY) 9.6% 21.56% 26.85% -5.55% -3.32%
 
Cost of Revenues $5.5M $5.7M $6.7M $6.5M $6M
Gross Profit $5.4M $7.5M $10.1M $9.3M $9.3M
Gross Profit Margin 49.8% 56.75% 60.07% 58.82% 60.87%
 
R&D Expenses $1.6M $2.4M $3.2M $3.7M $4.2M
Selling, General & Admin $5.1M $5.1M $8.6M $7.9M $7M
Other Inc / (Exp) $662K -$8M $3.5M -$7.1M -$134K
Operating Expenses $6.7M $7.5M $11.8M $11.6M $11.2M
Operating Income -$1.3M $52K -$1.7M -$2.3M -$1.8M
 
Net Interest Expenses $7K $883K -- $189K $61K
EBT. Incl. Unusual Items $337K -$7.9M $2.2M -$9.5M -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11K -$1.2M $30K -$94K -$43K
Net Income to Company $326K -$6.7M $2.1M -$9.4M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $326K -$6.7M $2.1M -$9.4M -$2M
 
Basic EPS (Cont. Ops) -$0.59 -$1.47 $0.21 -$0.91 -$0.19
Diluted EPS (Cont. Ops) -$0.59 -$1.47 $0.21 -$0.91 -$0.19
Weighted Average Basic Share $3.6M $5.9M $10.2M $10.4M $10.4M
Weighted Average Diluted Share $3.6M $5.9M $10.4M $10.4M $10.4M
 
EBITDA -$310K $1.3M -$125K -$711K -$697K
EBIT -$1.3M $52K -$1.7M -$2.3M -$1.8M
 
Revenue (Reported) $10.9M $13.3M $16.8M $15.9M $15.4M
Operating Income (Reported) -$1.3M $52K -$1.7M -$2.3M -$1.8M
Operating Income (Adjusted) -$1.3M $52K -$1.7M -$2.3M -$1.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $3.4M $4.2M $3.9M $3.9M $3.8M
Revenue Growth (YoY) 30.89% 22.09% -7.04% 0.67% -2.29%
 
Cost of Revenues $1.5M $1.6M $1.7M $1.4M $1.5M
Gross Profit $1.9M $2.6M $2.3M $2.5M $2.4M
Gross Profit Margin 56.49% 60.91% 57.78% 63.64% 61.18%
 
R&D Expenses $625K $771K $936K $1M $961K
Selling, General & Admin $1.4M $2.2M $2M $1.8M $2.1M
Other Inc / (Exp) -$4.7M $810K -$119K $30K --
Operating Expenses $2M $3M $2.9M $2.8M $3M
Operating Income -$47K -$403K -$653K -$330K -$679K
 
Net Interest Expenses $9K $8K -- $5K $126K
EBT. Incl. Unusual Items -$4.8M $407K -$772K -$300K -$784K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M $4K $9K $5K $5K
Net Income to Company -$3.6M $1.2M -$3.5M -$305K -$789K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.6M $403K -$781K -$305K -$789K
 
Basic EPS (Cont. Ops) -$0.61 $0.04 -$0.08 -$0.03 -$0.07
Diluted EPS (Cont. Ops) -$0.61 $0.04 -$0.08 -$0.03 -$0.07
Weighted Average Basic Share $5.9M $10.2M $10.4M $10.4M $11.9M
Weighted Average Diluted Share $5.9M $10.3M $10.4M $10.4M $11.9M
 
EBITDA $259K -$30K -$269K -$129K -$481K
EBIT -$47K -$403K -$653K -$330K -$679K
 
Revenue (Reported) $3.4M $4.2M $3.9M $3.9M $3.8M
Operating Income (Reported) -$47K -$403K -$653K -$330K -$679K
Operating Income (Adjusted) -$47K -$403K -$653K -$330K -$679K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $11.9M $16.7M $16.3M $15.3M $15.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1M $6.8M $6.6M $6.2M $5.8M
Gross Profit $6.7M $9.9M $9.7M $9.1M $9.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9M $3.4M $3.3M $4.2M $4.2M
Selling, General & Admin $4.4M $8M $8.4M $7M $7.5M
Other Inc / (Exp) -$6.9M $2.8M -$170K -$7.4M --
Operating Expenses $6.3M $11.4M $11.8M $11.2M $11.6M
Operating Income $456K -$1.6M -$2M -$2.1M -$2.1M
 
Net Interest Expenses $17K $971K $29K $228K $138K
EBT. Incl. Unusual Items -$5.4M $1.3M -$1.8M -$9.7M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.2M $13K $43K -$104K -$43K
Net Income to Company -$4.3M $6.5M -$9.8M -$6.8M -$2.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.3M $1.3M -$1.8M -$9.6M -$2.6M
 
Basic EPS (Cont. Ops) -$0.74 -$0.15 -$0.18 -$0.92 -$0.27
Diluted EPS (Cont. Ops) -$0.75 -$0.27 -$0.18 -$0.92 -$0.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5M $68K -$512K -$827K -$1.3M
EBIT $456K -$1.6M -$2M -$2.1M -$2.1M
 
Revenue (Reported) $11.9M $16.7M $16.3M $15.3M $15.4M
Operating Income (Reported) $456K -$1.6M -$2M -$2.1M -$2.1M
Operating Income (Adjusted) $456K -$1.6M -$2M -$2.1M -$2.1M
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Revenue $12.6M $12.1M $11.5M $11.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1M $5M $4.6M $4.4M --
Gross Profit $7.5M $7.1M $6.9M $7.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.5M $2.6M $3.1M $3.1M --
Selling, General & Admin $6.3M $6.2M $5.2M $5.7M --
Other Inc / (Exp) $4M $295K $8K -$296K --
Operating Expenses $8.8M $8.8M $8.4M $8.8M --
Operating Income -$1.3M -$1.6M -$1.5M -$1.7M --
 
Net Interest Expenses $95K $19K $58K $135K --
EBT. Incl. Unusual Items $2.6M -$1.3M -$1.5M -$2.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12K $25K $15K $15K --
Net Income to Company $7.9M -$4.1M -$1.5M -$2.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.6M -$1.4M -$1.5M -$2.2M --
 
Basic EPS (Cont. Ops) $0.26 -$0.13 -$0.15 -$0.23 --
Diluted EPS (Cont. Ops) $0.13 -$0.13 -$0.15 -$0.23 --
Weighted Average Basic Share $30.6M $31.3M $31.3M $32.9M --
Weighted Average Diluted Share $31.2M $31.3M $31.3M $32.9M --
 
EBITDA -$111K -$489K -$584K -$1.1M --
EBIT -$1.3M -$1.6M -$1.5M -$1.7M --
 
Revenue (Reported) $12.6M $12.1M $11.5M $11.5M --
Operating Income (Reported) -$1.3M -$1.6M -$1.5M -$1.7M --
Operating Income (Adjusted) -$1.3M -$1.6M -$1.5M -$1.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $861K $8.9M $2.9M $2.4M $1.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $665K $1.4M $1.2M $1M $1.3M
Inventory -- -- -- -- --
Prepaid Expenses $268K $179K $242K -- --
Other Current Assets $111K -- $242K $278K $269K
Total Current Assets $1.9M $10.4M $4.3M $3.7M $2.9M
 
Property Plant And Equipment $532K $733K $857K $541K $237K
Long-Term Investments -- -- -- -- --
Goodwill $5.6M $16M $16M $8.5M $8.5M
Other Intangibles $2.6M $7.8M $6.3M $4.9M $3.9M
Other Long-Term Assets $49K $76K $123K $73K $42K
Total Assets $10.7M $35M $27.5M $17.6M $15.6M
 
Accounts Payable $1.3M $974K $972K $1.3M $1.1M
Accrued Expenses $185K $283K $420K $478K $583K
Current Portion Of Long-Term Debt -- $732K $429K $267K $282K
Current Portion Of Capital Lease Obligations $96K $161K $199K $148K $157K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.6M $8.3M $4.8M $4.7M $4.7M
 
Long-Term Debt $198K $1.5M $978K $676K $250K
Capital Leases -- -- -- -- --
Total Liabilities $6.3M $17.4M $7.2M $6.2M $5.6M
 
Common Stock $4K $10K $10K $10K $10K
Other Common Equity Adj -- -$353K -$220K -$248K -$299K
Common Equity $4.4M $17.6M $20.4M $11.5M $10M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4M $17.6M $20.4M $11.5M $10M
 
Total Liabilities and Equity $10.7M $35M $27.5M $17.6M $15.6M
Cash and Short Terms $861K $8.9M $2.9M $2.4M $1.4M
Total Debt $198K $2.2M $1.4M $943K $532K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $4.8M $3.9M $2.6M $1.2M $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3M $1.8M $1M $1.5M $1.4M
Inventory -- -- -- -- --
Prepaid Expenses $389K $377K $400K -- --
Other Current Assets $600K -- $400K $332K --
Total Current Assets $7.1M $6M $4M $3.1M $4.1M
 
Property Plant And Equipment $781K $639K $624K $292K $212K
Long-Term Investments -- -- -- -- --
Goodwill $16M $16M $16M $8.5M --
Other Intangibles $8.2M $6.6M $5.2M $4.1M --
Other Long-Term Assets $80K $139K $87K $48K --
Total Assets $32.1M $29.4M $25.9M $16M $16.1M
 
Accounts Payable $2.2M $1.1M $1.1M $1.1M $1.7M
Accrued Expenses $227K $303K $435K $464K --
Current Portion Of Long-Term Debt $755K $448K $210K $207K --
Current Portion Of Capital Lease Obligations $176K $199K $167K $165K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.8M $6.4M $4.9M $4.6M $5.3M
 
Long-Term Debt $1.6M $872K $805K $356K $279K
Capital Leases -- -- -- -- --
Total Liabilities $23.7M $8.7M $6.7M $5.6M $6.2M
 
Common Stock $7K $10K $10K $10K $12K
Other Common Equity Adj -$426K -$246K -$258K -$262K --
Common Equity -- -- -- -- --
Total Preferred Equity $2.5M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.3M $20.7M $19.2M $10.3M $9.9M
 
Total Liabilities and Equity $32.1M $29.4M $25.9M $16M $16.1M
Cash and Short Terms $4.8M $3.9M $2.6M $1.2M $2.1M
Total Debt $2.4M $1.3M $1M $563K $435K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $326K -$6.7M $2.1M -$9.4M -$2M
Depreciation & Amoritzation $968K $1.2M $1.6M $1.6M $1.1M
Stock-Based Compensation $194K $607K $478K $571K $558K
Change in Accounts Receivable $630K $36K $159K $184K -$280K
Change in Inventories -- -- -- -- --
Cash From Operations -$498K -$989K -$134K $277K -$765K
 
Capital Expenditures -- $109K $195K $25K $29K
Cash Acquisitions -- $4.4M -- -- --
Cash From Investing -- -$4.5M -$195K -$25K -$29K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1M -- -- -- --
Long-Term Debt Repaid -- -$603K -$611K -$399K -$209K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$203K -$4.9M -$250K --
Cash From Financing $1M $13.5M -$5.5M -$649K -$209K
 
Beginning Cash (CF) $861K $8.9M $2.9M $2.4M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $565K $8M -$6M -$479K -$987K
Ending Cash (CF) $1.4M $16.9M -$3.3M $1.8M $419K
 
Levered Free Cash Flow -$498K -$1.1M -$329K $252K -$794K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$3.6M $1.2M -$3.5M -$305K -$789K
Depreciation & Amoritzation $306K $373K $391K $206K $198K
Stock-Based Compensation $43K $249K $99K $127K $274K
Change in Accounts Receivable $124K -$374K $153K -$70K $15K
Change in Inventories -- -- -- -- --
Cash From Operations $135K -$115K -$182K -- -$565K
 
Capital Expenditures $25K $91K $7K $19K $5K
Cash Acquisitions $4.4M -- -- -- --
Cash From Investing -$4.8M -$91K -$7K -$19K -$5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$117K -$61K -$56K -$84K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45K -$458K -- -- --
Cash From Financing $5.9M -$519K -$56K -$84K -$96K
 
Beginning Cash (CF) $4.8M $3.9M $2.6M $1.2M $2.1M
Foreign Exchange Rate Adjustment $61K -$68K $33K $1K $18K
Additions / Reductions $1.3M -$793K -$212K -$102K -$648K
Ending Cash (CF) $6.1M $3M $2.4M $1.1M $1.5M
 
Levered Free Cash Flow $110K -$206K -$189K -$19K -$570K
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$4.3M $6.5M -$9.8M -$6.8M -$2.6M
Depreciation & Amoritzation $1M $1.6M $1.6M $1.3M $809K
Stock-Based Compensation $194K $838K $390K $716K $625K
Change in Accounts Receivable $219K -$451K $757K -$529K $140K
Change in Inventories -- -- -- -- --
Cash From Operations $67K -$2.3M $1.2M -$1.1M -$542K
 
Capital Expenditures $82K $194K $51K $26K $17K
Cash Acquisitions $4.4M $50K -- -- --
Cash From Investing -$4.4M -$244K -$51K -$26K -$17K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$494K -$664K -$441K -$203K --
Repurchase of Common Stock -- -- -- -- $331K
Other Financing Activities -- -$3.3M -$2M -- --
Cash From Financing $8M $1.8M -$2.4M -$203K $1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.6M -$875K -$1.3M -$1.4M $903K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15K -$2.5M $1.2M -$1.1M -$559K
Period Ending 2022-06-30 2023-06-30 2024-06-30 2025-06-30 2026-06-30
Net Income to Stockholders $7.9M -$4.1M -$1.5M -$2.2M --
Depreciation & Amoritzation $1.2M $1.2M $904K $601K --
Stock-Based Compensation $364K $276K $421K $488K --
Change in Accounts Receivable -$412K $186K -$527K -$107K --
Change in Inventories -- -- -- -- --
Cash From Operations -$998K $349K -$982K -$759K --
 
Capital Expenditures $167K $23K $24K $12K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$167K -$23K -$24K -$12K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$555K -$385K -$189K -$101K --
Repurchase of Common Stock -- -- -- $331K --
Other Financing Activities -$3.1M -$250K -- -- --
Cash From Financing -$3.7M -$635K -$189K $1.5M --
 
Beginning Cash (CF) $14.9M $7.9M $3.9M $6.3M --
Foreign Exchange Rate Adjustment -$119K $60K $18K $9K --
Additions / Reductions -$5M -$249K -$1.2M $713K --
Ending Cash (CF) $9.9M $7.7M $2.8M $7.1M --
 
Levered Free Cash Flow -$1.2M $326K -$1M -$771K --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 31.68% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 45.78% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

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

Show me the best stock