Financhill
Sell
32

BLNE Quote, Financials, Valuation and Earnings

Last price:
$2.86
Seasonality move :
-7.91%
Day range:
$2.53 - $3.03
52-week range:
$0.62 - $8.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.77x
P/B ratio:
1.53x
Volume:
2M
Avg. volume:
1.2M
1-year change:
-60.42%
Market cap:
$79.1M
Revenue:
$3.8M
EPS (TTM):
-$10.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14M $12.4M $13.9M $3.8M $3.8M
Revenue Growth (YoY) 20.49% -11.52% 12.01% -72.72% -0.4%
 
Cost of Revenues $12.7M $10.8M $12.8M $2.7M $2.9M
Gross Profit $1.3M $1.6M $1M $1.1M $888K
Gross Profit Margin 9.45% 12.99% 7.5% 29.6% 23.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.2M $9.4M $9M $6.2M $1M
Other Inc / (Exp) -$6K $1.7M -$7.5M -$1.6M $1.7M
Operating Expenses $9.9M $8.1M $7.6M $3.2M $6.6M
Operating Income -$8.6M -$6.5M -$6.6M -$2.1M -$5.7M
 
Net Interest Expenses $1.1M $1.3M $2.2M $1.1M $2.2M
EBT. Incl. Unusual Items -$9.6M -$6.1M -$16.3M -$4.8M -$6.2M
Earnings of Discontinued Ops. -$213K $3.9M -- -$2.7M -$6.8M
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.9M -$2.2M -$16.3M -$7.5M -$13.1M
 
Minority Interest in Earnings -- -- -- -- -$1.7M
Net Income to Common Excl Extra Items -$9.6M -$8.3M -$16.3M -$4.8M -$6.2M
 
Basic EPS (Cont. Ops) -$196.67 -$7.10 -$21.41 -$70.42 -$27.02
Diluted EPS (Cont. Ops) -$196.67 -$7.10 -$21.41 -$70.42 -$27.02
Weighted Average Basic Share $50.1K $63.5K $76.7K $109.1K $246.3K
Weighted Average Diluted Share $50.1K $63.5K $76.7K $109.1K $246.3K
 
EBITDA -$6.3M -$5.2M -$5.2M -$1.9M -$4.8M
EBIT -$8.6M -$6.5M -$6.6M -$2.1M -$5.7M
 
Revenue (Reported) $14M $12.4M $13.9M $3.8M $3.8M
Operating Income (Reported) -$8.6M -$6.5M -$6.6M -$2.1M -$5.7M
Operating Income (Adjusted) -$8.6M -$6.5M -$6.6M -$2.1M -$5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2M $3M $806K -- $2.3M
Revenue Growth (YoY) -20.18% -7.17% -72.93% -100% --
 
Cost of Revenues $2.6M $3.2M $638K -- $1.6M
Gross Profit $563K -$228K $168K -- $709K
Gross Profit Margin 17.56% -7.66% 20.84% -- 30.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $2.1M $475K $653K $1.6M
Other Inc / (Exp) -$335K $25K -$1.3M $34K --
Operating Expenses $1.7M $1.7M $475K $435K $3.5M
Operating Income -$1.1M -$2M -$307K -$435K -$2.8M
 
Net Interest Expenses $414K $808K $203K $409K $69K
EBT. Incl. Unusual Items -$1.9M -$2.7M -$1.8M -$846K -$3.6M
Earnings of Discontinued Ops. -$17K -- -$350K -$513K -$383K
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$2.8M -$2.7M -$1.4M -$4M
 
Minority Interest in Earnings -- -- -- -- -$44K
Net Income to Common Excl Extra Items -$4.2M -$2.7M -$1.8M -$846K -$3.6M
 
Basic EPS (Cont. Ops) -$64.31 -$3.59 -$20.00 -$6.60 -$0.14
Diluted EPS (Cont. Ops) -$64.31 -$3.59 -$20.00 -$6.60 -$0.14
Weighted Average Basic Share $65.3K $77.2K $109.7K $211.6K $19.3M
Weighted Average Diluted Share $65.3K $77.2K $109.7K $211.6K $19.3M
 
EBITDA -$847K -$1.5M -$1M -$435K -$2M
EBIT -$1.1M -$2M -$307K -$435K -$2.8M
 
Revenue (Reported) $3.2M $3M $806K -- $2.3M
Operating Income (Reported) -$1.1M -$2M -$307K -$435K -$2.8M
Operating Income (Adjusted) -$1.1M -$2M -$307K -$435K -$2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.2M $14.4M $8.6M $2.6M $5.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3M $13.4M $9.1M $2.8M $4.1M
Gross Profit $982.1K $957K -$426K -$243K $1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.2M $8.8M $5.8M $5M $4.6M
Other Inc / (Exp) $1.6M -$116K -$8.6M -$242K --
Operating Expenses $7.8M $7.3M $4.6M $2.7M $13.9M
Operating Income -$6.8M -$6.3M -$5.1M -$3M -$12.1M
 
Net Interest Expenses $1.1M $2.3M $1.1M $1.2M $2.8M
EBT. Incl. Unusual Items -$6.3M -$8.8M -$14.8M -$4.3M -$15.4M
Earnings of Discontinued Ops. $3.9M -$11K -$350K -$1.9M -$1M
Income Tax Expense -- -- -- -- --
Net Income to Company $1.3M -$12.8M -$15.5M -$5.7M -$16.4M
 
Minority Interest in Earnings -- -- -- -- -$214K
Net Income to Common Excl Extra Items -$8.5M -$8.8M -$14.8M -$4.3M -$15.4M
 
Basic EPS (Cont. Ops) -$74.49 -$11.87 -$36.36 -$23.72 -$10.84
Diluted EPS (Cont. Ops) -$79.47 -$11.87 -$36.36 -$23.72 -$10.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.4M -$4.8M -$4.7M -$2.6M -$9.6M
EBIT -$6.8M -$6.3M -$5.1M -$3M -$12.1M
 
Revenue (Reported) $13.2M $14.4M $8.6M $2.6M $5.9M
Operating Income (Reported) -$6.8M -$6.3M -$5.1M -$3M -$12.1M
Operating Income (Adjusted) -$6.8M -$6.3M -$5.1M -$3M -$12.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $11.6M $6.3M $597K $5.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1M $6.3M $488K $4.1M --
Gross Profit $1.5M $18K $109K $1.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.2M $3.9M $3.4M $3.9M --
Other Inc / (Exp) $24K -$1.1M $121K -$117K --
Operating Expenses $6.1M $3.1M $1.4M $13.4M --
Operating Income -$4.6M -$3.1M -$1.2M -$11.7M --
 
Net Interest Expenses $2M $858K $965K $2.3M --
EBT. Incl. Unusual Items -$6.6M -$5M -$2.2M -$14.5M --
Earnings of Discontinued Ops. -- -$350K -$1.9M -$521K --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.7M -$5.9M -$4.1M -$15M --
 
Minority Interest in Earnings -- -- -- -$214K --
Net Income to Common Excl Extra Items -$6.6M -$5M -$2.2M -$14.5M --
 
Basic EPS (Cont. Ops) -$8.76 -$23.95 -$22.44 -$4.24 --
Diluted EPS (Cont. Ops) -$8.76 -$23.95 -$22.44 -$4.24 --
Weighted Average Basic Share $228.1K $277.7K $556.6K $31M --
Weighted Average Diluted Share $228.1K $277.7K $556.6K $31M --
 
EBITDA -$3.5M -$3M -$1.1M -$9.2M --
EBIT -$4.6M -$3.1M -$1.2M -$11.7M --
 
Revenue (Reported) $11.6M $6.3M $597K $5.9M --
Operating Income (Reported) -$4.6M -$3.1M -$1.2M -$11.7M --
Operating Income (Adjusted) -$4.6M -$3.1M -$1.2M -$11.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $836K $3.3M $723K $306K $1.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $694K $1.4M $876K $163K $134K
Inventory $6.7M $6.5M $4.4M $2.7M $1.5M
Prepaid Expenses $368K $2.8M $346K $52K --
Other Current Assets $382K $99K $273K $114K $288K
Total Current Assets $12.8M $14.1M $6.6M $4.5M $10M
 
Property Plant And Equipment $4.4M $5.4M $8.7M $849K $16.5M
Long-Term Investments -- -- -- -- $147K
Goodwill -- -- -- -- $33.3M
Other Intangibles $14.3M $13.8M $5.9M $4.2M $18.6M
Other Long-Term Assets $189K -- -- $7.9M $787K
Total Assets $31.7M $33.6M $43.7M $17.5M $66.5M
 
Accounts Payable $1.9M $1.3M $1.7M $1.1M $1.8M
Accrued Expenses $1.5M $833K $1.5M $465K $1.5M
Current Portion Of Long-Term Debt $10.2M $6.6M $8M $578K $6.2M
Current Portion Of Capital Lease Obligations $515K $781K $991K $223K $525K
Other Current Liabilities $718K -- $725K $1.9M --
Total Current Liabilities $30.3M $9.5M $13M $4.2M $16.2M
 
Long-Term Debt $2.5M $10.7M $10M $11.1M $1.4M
Capital Leases -- -- -- -- --
Total Liabilities $32.8M $20.2M $45.2M $16.6M $17.5M
 
Common Stock $1K $1K $2K -- $213K
Other Common Equity Adj -- -- -- -- -$34K
Common Equity -$1.1M $1.3M -$151.6K $853K $47.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $1.1M
Total Equity -$1.1M $13.4M -$1.5M $853K $49M
 
Total Liabilities and Equity $31.7M $33.6M $43.7M $17.5M $66.5M
Cash and Short Terms $836K $3.3M $723K $306K $1.2M
Total Debt $12.7M $17.3M $14.6M $11.6M $7.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.8M $432K $358K $310K $1.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3M $913K $1.1M $105K $41K
Inventory $6.1M $5M $3.6M $1.8M --
Prepaid Expenses $1.7M $504K $489K $69K --
Other Current Assets $188K $221K $250K $107K --
Total Current Assets $12.1M $7M $5.7M $5M $10.9M
 
Property Plant And Equipment $3.3M $9.2M $7.2M $542K $13.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $13.9M $13.4M $5.5M $4.2M --
Other Long-Term Assets $74K -- -- $6.3M --
Total Assets $29.4M $29.9M $18.8M $16.2M $63.2M
 
Accounts Payable $1.4M $2.1M $2M $1.4M $864K
Accrued Expenses $922K $1.7M $709K $418K --
Current Portion Of Long-Term Debt $3.9M $6M $578K $12.4M --
Current Portion Of Capital Lease Obligations $332K $1M $719K $191K --
Other Current Liabilities $20K -- -- $3.2M --
Total Current Liabilities $6.6M $10.9M $4M $17.6M $10.5M
 
Long-Term Debt $11.5M $10M $12.1M $213K $943K
Capital Leases -- -- -- -- --
Total Liabilities $18.1M $21M $16.1M $18.7M $11.4M
 
Common Stock $1K $2K -- -- $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$3K
Total Equity $11.3M $9M $2.7M -$2.5M $51.7M
 
Total Liabilities and Equity $29.4M $29.9M $18.8M $16.2M $63.2M
Cash and Short Terms $2.8M $432K $358K $310K $1.3M
Total Debt $15.4M $13.6M $12.6M $9.1M $943K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.9M -$2.2M -$16.3M -$7.5M -$13.1M
Depreciation & Amoritzation $2.3M $1.2M $1.5M $149K $878K
Stock-Based Compensation $288K $27K $3K -- --
Change in Accounts Receivable $552K -$750K $483K $228K $29K
Change in Inventories $412K $263K $2.1M $789K $499K
Cash From Operations -$3M -$5.9M -$877K -$1.8M -$3.2M
 
Capital Expenditures $524K $265K $2.5M $60K $71K
Cash Acquisitions -- -- -- -- --
Cash From Investing $137K $3.2M -$2.3M $104K -$451K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.2M $3.3M $8M $56K $3.3M
Long-Term Debt Repaid -$4.9M -$6.6M -$7.6M -$40K -$1.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.4M $5.2M $641K $1.4M $4.6M
 
Beginning Cash (CF) $836K $3.3M $723K $306K $1.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $493K $2.4M -$2.6M -$306K $876K
Ending Cash (CF) $1.3M $5.7M -$1.8M -- $2M
 
Levered Free Cash Flow -$3.5M -$6.2M -$3.4M -$1.9M -$3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.9M -$2.8M -$2.7M -$1.4M -$4M
Depreciation & Amoritzation $297K $418K -$703K -- $831K
Stock-Based Compensation $2K -- -- -- --
Change in Accounts Receivable $194K $242K $4K -- $530K
Change in Inventories $224K $256K -$251K $74K --
Cash From Operations -$2.5M -$120K -$1.1M -$652K -$5.8M
 
Capital Expenditures $17K -$2K -$13K -- $69K
Cash Acquisitions -- -- -- -- --
Cash From Investing $13K $2K -$193K $219K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $500K $25K -- --
Long-Term Debt Repaid -$203K -$973K -- $41K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $4.2M -$473K $674K $433K $2M
 
Beginning Cash (CF) $2.8M $432K $358K $310K $1.3M
Foreign Exchange Rate Adjustment -- -- -- -- -$67K
Additions / Reductions $1.7M -$591K -$599K -- -$5M
Ending Cash (CF) $4.5M -$159K -$241K $310K -$3.7M
 
Levered Free Cash Flow -$2.5M -$118K -$1.1M -$652K -$5.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3M -$12.8M -$15.5M -$5.7M -$16.4M
Depreciation & Amoritzation $1.3M $1.4M $530K $1.2M $2.5M
Stock-Based Compensation $70K $5K -- -- --
Change in Accounts Receivable -$35K $302K $129K $81K $476K
Change in Inventories -$675K $1.2M $1.1M $886K --
Cash From Operations -$2.8M -$3.1M -$2.7M -$1.7M -$12.1M
 
Capital Expenditures $299K $2.6M $62K $134K $203K
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.2M -$2.6M $46K $338K -$829K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.7M $3.5M -- $1.1M --
Long-Term Debt Repaid -$6.6M -$4.4M -- -$40K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.4M $3.4M $2.5M $1.5M $13.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8M -$2.3M -$192K $163K $468K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.1M -$5.7M -$2.8M -$1.9M -$12.3M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$6.7M -$5.9M -$4.1M -$15M --
Depreciation & Amoritzation $1.1M $114K -- $2.5M --
Stock-Based Compensation $3K -- -- -- --
Change in Accounts Receivable $408K $54K -- $476K --
Change in Inventories $1.6M $597K $264K $86K --
Cash From Operations $151K -$1.7M -$1.6M -$11.4M --
 
Capital Expenditures $2.5M $60K -- $203K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.5M -$120K $114K -$1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5M $56K $1.1M $222K --
Long-Term Debt Repaid -$4.2M -- -- -$3.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$512K $1.4M $1.5M $13M --
 
Beginning Cash (CF) $4.1M $1.5M $1.1M $9.2M --
Foreign Exchange Rate Adjustment -- -- -- -$13K --
Additions / Reductions -$2.8M -$483K -- $468K --
Ending Cash (CF) $1.2M $981K $1.1M $9.6M --
 
Levered Free Cash Flow -$2.3M -$1.8M -$1.6M -$11.6M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 10.08% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is up 0.37% over the past day.

Buy
73
AEHR alert for Feb 12

Aehr Test Systems [AEHR] is down 9.01% over the past day.

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

Show me the best stock