Financhill
Sell
32

BLNK Quote, Financials, Valuation and Earnings

Last price:
$0.84
Seasonality move :
38.46%
Day range:
$0.73 - $0.76
52-week range:
$0.63 - $3.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.61x
P/B ratio:
0.66x
Volume:
1.5M
Avg. volume:
3.3M
1-year change:
-74.08%
Market cap:
$77.7M
Revenue:
$124.5M
EPS (TTM):
-$1.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.2M $20.5M $60.8M $140.1M $124.5M
Revenue Growth (YoY) 126.85% 230.81% 196.22% 130.31% -11.16%
 
Cost of Revenues $4.7M $18.1M $46.3M $100.4M $85.4M
Gross Profit $1.5M $2.4M $14.5M $39.7M $39.1M
Gross Profit Margin 24.08% 11.89% 23.84% 28.36% 31.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.8M $48.9M $89M $127.7M $90.4M
Other Inc / (Exp) -$48K $541K $148K -$93.3M -$126.9M
Operating Expenses $19.3M $58.1M $104.4M $145.1M $109.1M
Operating Income -$17.8M -$55.7M -$89.9M -$105.3M -$70.1M
 
Net Interest Expenses -- -- $1.5M $3.5M $431K
EBT. Incl. Unusual Items -$17.8M -$55.1M -$91.3M -$202.2M -$197.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $308K $1.5M $714K
Net Income to Company -$17.8M -$55.1M -$91.6M -$203.7M -$198.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.8M -$55.1M -$91.6M -$203.7M -$198.1M
 
Basic EPS (Cont. Ops) -$0.59 -$1.32 -$1.94 -$3.21 -$1.96
Diluted EPS (Cont. Ops) -$0.59 -$1.32 -$1.94 -$3.21 -$1.96
Weighted Average Basic Share $30M $41.9M $46.9M $63.5M $100.8M
Weighted Average Diluted Share $30M $41.9M $46.9M $63.5M $100.8M
 
EBITDA -$17.1M -$52.9M -$80.2M -$186.2M -$183.6M
EBIT -$17.8M -$55.7M -$89.7M -$198.7M -$197M
 
Revenue (Reported) $6.2M $20.5M $60.8M $140.1M $124.5M
Operating Income (Reported) -$17.8M -$55.7M -$89.9M -$105.3M -$70.1M
Operating Income (Adjusted) -$17.8M -$55.7M -$89.7M -$198.7M -$197M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4M $7.8M $22.6M $42.5M $30.1M
Revenue Growth (YoY) 250.45% 220.51% 188.54% 88.23% -29.24%
 
Cost of Revenues $2M $6.6M $16.1M $32.1M $22.7M
Gross Profit $417K $1.3M $6.5M $10.4M $7.4M
Gross Profit Margin 17.07% 16.08% 28.62% 24.46% 24.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3M $16.1M $31.4M $25.3M $18.9M
Other Inc / (Exp) -$79K $1.1M $1M $627K -$57.4M
Operating Expenses $8.3M $21.4M $34.8M $29.3M $23.1M
Operating Income -$7.9M -$20.1M -$28.4M -$18.9M -$15.6M
 
Net Interest Expenses $2K -- $473K $1.2M --
EBT. Incl. Unusual Items -$7.9M -$19M -$27.8M -$19.4M -$73M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $308K $269K $540K
Net Income to Company -$7.9M -$19M -$28.1M -$19.7M -$73.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.9M -$19M -$28.1M -$19.7M -$73.5M
 
Basic EPS (Cont. Ops) -$0.24 -$0.45 -$0.55 -$0.31 -$0.73
Diluted EPS (Cont. Ops) -$0.24 -$0.45 -$0.55 -$0.31 -$0.73
Weighted Average Basic Share $33.6M $42.3M $51.1M $70.8M $101.3M
Weighted Average Diluted Share $33.6M $42.3M $51.1M $70.8M $101.3M
 
EBITDA -$7.5M -$19.1M -$23M -$15.5M -$69.2M
EBIT -$7.9M -$20.1M -$27.4M -$18.2M -$73M
 
Revenue (Reported) $2.4M $7.8M $22.6M $42.5M $30.1M
Operating Income (Reported) -$7.9M -$20.1M -$28.4M -$18.9M -$15.6M
Operating Income (Adjusted) -$7.9M -$20.1M -$27.4M -$18.2M -$73M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.2M $20.5M $60.8M $140.1M $124.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7M $17.9M $46.3M $100.4M $85.4M
Gross Profit $1.5M $2.6M $14.5M $39.7M $39.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.8M $49M $89M $128.7M $90.4M
Other Inc / (Exp) -$48K $540K $148K -$91.5M -$127M
Operating Expenses $19.3M $58.3M $104.4M $146.9M $109.1M
Operating Income -$17.8M -$55.7M -$89.9M -$107.1M -$70M
 
Net Interest Expenses -- -- $1.5M $3.5M $431K
EBT. Incl. Unusual Items -$17.8M -$55.1M -$91.3M -$202.2M -$197.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $308K $1.5M $714K
Net Income to Company -$17.8M -$55.1M -$91.6M -$203.7M -$198.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.8M -$55.1M -$91.6M -$203.7M -$198.1M
 
Basic EPS (Cont. Ops) -$0.58 -$1.31 -$1.94 -$3.25 -$1.96
Diluted EPS (Cont. Ops) -$0.58 -$1.31 -$1.94 -$3.25 -$1.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$17.1M -$52.7M -$80.2M -$186.2M -$183.6M
EBIT -$17.8M -$55.7M -$89.7M -$198.7M -$197M
 
Revenue (Reported) $6.2M $20.5M $60.8M $140.1M $124.5M
Operating Income (Reported) -$17.8M -$55.7M -$89.9M -$107.1M -$70M
Operating Income (Adjusted) -$17.8M -$55.7M -$89.7M -$198.7M -$197M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $20.5M $60.8M $140.1M $124.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.9M $46.3M $100.4M $85.4M --
Gross Profit $2.6M $14.5M $39.7M $39.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49M $89M $128.7M $90.4M --
Other Inc / (Exp) $540K $148K -$91.5M -$127M --
Operating Expenses $58.3M $104.4M $146.9M $109.1M --
Operating Income -$55.7M -$89.9M -$107.1M -$70M --
 
Net Interest Expenses $9K $1.5M $3.5M $475K --
EBT. Incl. Unusual Items -$55.1M -$91.3M -$202.2M -$197.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $308K $1.5M $714K --
Net Income to Company -$55.1M -$91.6M -$203.7M -$198.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$55.1M -$91.6M -$203.7M -$198.1M --
 
Basic EPS (Cont. Ops) -$1.31 -$1.94 -$3.25 -$1.96 --
Diluted EPS (Cont. Ops) -$1.31 -$1.94 -$3.25 -$1.96 --
Weighted Average Basic Share $167.6M $187.6M $253.8M $403.4M --
Weighted Average Diluted Share $167.6M $187.6M $253.8M $403.4M --
 
EBITDA -$52.7M -$80.2M -$186.2M -$183.6M --
EBIT -$55.7M -$89.7M -$198.7M -$197M --
 
Revenue (Reported) $20.5M $60.8M $140.1M $124.5M --
Operating Income (Reported) -$55.7M -$89.9M -$107.1M -$70M --
Operating Income (Adjusted) -$55.7M -$89.7M -$198.7M -$197M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.3M $174.8M $36.6M $98.7M $41.8M
Short Term Investments -- -- -- $23M $13.6M
Accounts Receivable, Net $348K $6.3M $23.6M $45.4M $43.2M
Inventory $1.8M $10.4M $34.7M $47.9M $38.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $1M $4.4M $6.7M $4.3M
Total Current Assets $25.7M $192.5M $99.3M $221.7M $141.2M
 
Property Plant And Equipment $6.3M $16.2M $30M $44.9M $47.9M
Long-Term Investments -- -- -- -- --
Goodwill $1.5M $19.4M $203.7M $144.9M $17.9M
Other Intangibles $46K $3.5M $26.6M $16.3M $10.4M
Other Long-Term Assets $464K $311K $2.9M $748K $668K
Total Assets $34M $231.9M $362.5M $428.5M $218M
 
Accounts Payable $3.4M $7.1M $24.6M $31.2M $28.9M
Accrued Expenses $962K $4.8M $13.1M $12.5M $6.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $404K $547K $2M $4M $3.3M
Other Current Liabilities -- $383K -- -- --
Total Current Liabilities $6.1M $16.2M $50.3M $69.7M $59.2M
 
Long-Term Debt $297K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.8M $18.1M $101.6M $139.1M $99.3M
 
Common Stock $36K $42K $51K $93K $102K
Other Common Equity Adj -- -$1.8M -$3M -$2.5M -$5.8M
Common Equity $27.2M $213.8M $261M $289.4M $118.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $27.2M $213.8M $261M $289.4M $118.7M
 
Total Liabilities and Equity $34M $231.9M $362.5M $428.5M $218M
Cash and Short Terms $22.3M $174.8M $36.6M $121.7M $55.4M
Total Debt $871K $10K $10K $6.8M $265K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $22.3M $174.8M $36.6M $98.7M $41.8M
Short Term Investments -- -- -- $23M $13.6M
Accounts Receivable, Net $348K $6.3M $23.6M $45.4M $43.2M
Inventory $1.8M $10.4M $34.7M $47.9M $38.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $1M $4.4M $6.7M $4.3M
Total Current Assets $25.7M $192.5M $99.3M $221.7M $141.2M
 
Property Plant And Equipment $6.3M $16.2M $30M $44.9M $47.9M
Long-Term Investments -- -- -- -- --
Goodwill $1.5M $19.4M $203.7M $144.9M $17.9M
Other Intangibles $46K $3.5M $26.6M $16.3M $10.4M
Other Long-Term Assets $464K $311K $2.9M $748K $668K
Total Assets $34M $231.9M $362.5M $428.5M $218M
 
Accounts Payable $3.4M $7.1M $24.6M $31.2M $28.9M
Accrued Expenses $962K $4.8M $13.1M $12.5M $6.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $404K $547K $2M $4M $3.3M
Other Current Liabilities -- $383K -- -- --
Total Current Liabilities $6.1M $16.2M $50.3M $69.7M $59.2M
 
Long-Term Debt $297K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.8M $18.1M $101.6M $139.1M $99.3M
 
Common Stock $36K $42K $51K $93K $102K
Other Common Equity Adj -- -$1.8M -$3M -$2.5M -$5.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $27.2M $213.8M $261M $289.4M $118.7M
 
Total Liabilities and Equity $34M $231.9M $362.5M $428.5M $218M
Cash and Short Terms $22.3M $174.8M $36.6M $121.7M $55.4M
Total Debt $871K $10K $10K $6.8M $265K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$17.8M -$55.1M -$91.6M -$203.7M -$198.1M
Depreciation & Amoritzation $680K $2.7M $9.5M $12.4M $13.4M
Stock-Based Compensation $948K $19.1M $15.9M $22M $3.5M
Change in Accounts Receivable -$336K -$5.2M -$11.9M -$23.7M -$2M
Change in Inventories -$1.2M -$9.2M -$24.3M -$15.4M $500K
Cash From Operations -$18.1M -$40.6M -$82.4M -$97.6M -$47.2M
 
Capital Expenditures $2.5M $7.3M $5.5M $8.6M $8.6M
Cash Acquisitions $33K -$22.7M -$49.7M -$4.7M --
Cash From Investing $260K -$30.4M -$57.4M -$36.2M $4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $856K -- -- -- --
Long-Term Debt Repaid -$165K -- -$898K -$12.1M -$38.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$72K -$62K -$315K -$256K -$338K
Cash From Financing $36.1M $223.3M $6.4M $197.3M -$12.4M
 
Beginning Cash (CF) $4.2M $22.4M $174.9M $36.6M $98.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.2M $152.3M -$133.4M $63.5M -$55.4M
Ending Cash (CF) $22.4M $174.9M $36.6M $98.8M $41.9M
 
Levered Free Cash Flow -$20.6M -$47.9M -$87.9M -$106.2M -$55.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.9M -$19M -$28.1M -$19.7M -$73.5M
Depreciation & Amoritzation $380K $1M $4.4M $2.7M $3.8M
Stock-Based Compensation $468K $8.8M $8.1M $1.5M $648K
Change in Accounts Receivable -$279K -$2.2M -$4.6M -$4M $2.9M
Change in Inventories $466K -$5.7M -$8.5M -$518K $1.2M
Cash From Operations -$7.9M -$10.6M -$24.6M -$20.4M -$12.3M
 
Capital Expenditures $1.9M $1.5M $2.5M $789K -$1.1M
Cash Acquisitions $29K -- -- -- --
Cash From Investing -$1.8M $51.5M -$3.2M -$23.8M $13.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$166K -$10M -$14K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19K -$23K -$80K -$36K --
Cash From Financing $17.3M $358K $7.2M $76.4M $1.3M
 
Beginning Cash (CF) $14.9M $133.2M $57.1M $66.8M $64.7M
Foreign Exchange Rate Adjustment -- $371K $363K -$209K -$2.7M
Additions / Reductions $7.5M $41.3M -$20.6M $32.3M $2.9M
Ending Cash (CF) $22.4M $174.9M $36.6M $98.8M $41.9M
 
Levered Free Cash Flow -$9.8M -$12.1M -$27.1M -$21.2M -$11.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$17.8M -$55.1M -$91.6M -$203.7M -$198.1M
Depreciation & Amoritzation $680K $2.7M $9.5M $12.4M $13.4M
Stock-Based Compensation $948K $19.1M $15.9M $22M $3.5M
Change in Accounts Receivable -$336K -$5.2M -$11.9M -$23.7M -$2M
Change in Inventories -$1.2M -$9.2M -$24.3M -$15.4M $500K
Cash From Operations -$18.1M -$40.6M -$82.4M -$97.6M -$47.2M
 
Capital Expenditures $2.5M $7.3M $5.5M $8.6M $8.6M
Cash Acquisitions $33K -$22.7M -$49.7M -$4.7M --
Cash From Investing $260K -$30.4M -$57.4M -$36.2M $4.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$898K -$12.1M -$38.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$72K -$62K -$315K -$256K -$338K
Cash From Financing $36.1M $223.3M $6.4M $197.3M -$12.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.2M $152.3M -$133.4M $63.5M -$55.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$20.6M -$47.9M -$87.9M -$106.2M -$55.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$55.1M -$91.6M -$203.7M -$198.1M --
Depreciation & Amoritzation $2.7M $9.5M $12.4M $13.4M --
Stock-Based Compensation $19.1M $15.9M $22M $3.5M --
Change in Accounts Receivable -$5.2M -$11.9M -$23.7M -$2M --
Change in Inventories -$9.2M -$24.3M -$15.4M $500K --
Cash From Operations -$40.6M -$82.4M -$97.6M -$47.2M --
 
Capital Expenditures $7.3M $5.5M $8.6M $8.6M --
Cash Acquisitions -$22.7M -$49.7M -$4.7M -- --
Cash From Investing -$30.4M -$57.4M -$36.2M $4.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$898K -$12.1M -$38.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$62K -$315K -$256K -$338K --
Cash From Financing $223.3M $6.4M $197.3M -$12.4M --
 
Beginning Cash (CF) $493.5M $483.5M $281.2M $353.9M --
Foreign Exchange Rate Adjustment $206K -$4.8M -$1.4M -$1.5M --
Additions / Reductions $152.3M -$133.4M $63.5M -$55.4M --
Ending Cash (CF) $646M $345.1M $343.4M $274M --
 
Levered Free Cash Flow -$47.9M -$87.9M -$106.2M -$55.8M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock