Financhill
Sell
25

BLNK Quote, Financials, Valuation and Earnings

Last price:
$0.71
Seasonality move :
42.47%
Day range:
$0.69 - $0.74
52-week range:
$0.63 - $3.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.66x
P/B ratio:
0.71x
Volume:
5.2M
Avg. volume:
3.6M
1-year change:
-78.67%
Market cap:
$72.5M
Revenue:
$124.5M
EPS (TTM):
-$1.99
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1M $9.7M $21.6M $37M $20.6M
Revenue Growth (YoY) 60.86% 367.1% 122.3% 71.08% -44.32%
 
Cost of Revenues $2.1M $8.2M $17.1M $24.1M $13.4M
Gross Profit -$54K $1.5M $4.5M $12.8M $7.2M
Gross Profit Margin -2.59% 15.54% 20.79% 34.71% 35.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3M $13.7M $31.2M $22.8M $22.4M
Other Inc / (Exp) $7K -$101K $1.9M -$935K -$222K
Operating Expenses $7.3M $16.6M $35.3M $28.6M $27.6M
Operating Income -$7.4M -$15M -$30.8M -$15.8M -$20.4M
 
Net Interest Expenses -- -- $617K $427K $56K
EBT. Incl. Unusual Items -$7.4M -$15.1M -$29.6M -$17.1M -$20.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $212K $28K $28K
Net Income to Company -$7.4M -$15.1M -$29.8M -$17.2M -$20.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$15.1M -$29.8M -$17.2M -$20.7M
 
Basic EPS (Cont. Ops) -$0.18 -$0.36 -$0.53 -$0.17 -$0.20
Diluted EPS (Cont. Ops) -$0.18 -$0.36 -$0.53 -$0.17 -$0.20
Weighted Average Basic Share $41.1M $42.4M $56.5M $99.9M $102.5M
Weighted Average Diluted Share $41.1M $42.4M $56.5M $99.9M $102.5M
 
EBITDA -$6.9M -$14.4M -$25.8M -$13.4M -$17.1M
EBIT -$7.4M -$15.1M -$29M -$16.7M -$20.6M
 
Revenue (Reported) $2.1M $9.7M $21.6M $37M $20.6M
Operating Income (Reported) -$7.4M -$15M -$30.8M -$15.8M -$20.4M
Operating Income (Adjusted) -$7.4M -$15.1M -$29M -$16.7M -$20.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7M $28.2M $72.7M $155.5M $108.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9M $24M $55.2M $107.4M $74.7M
Gross Profit $1.1M $4.2M $17.5M $48.1M $33.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.3M $56.3M $106.5M $120.3M $90.1M
Other Inc / (Exp) -$82.8K $432K $2.1M -$94.3M -$126.2M
Operating Expenses $23.3M $67.5M $123.2M $140.1M $108.1M
Operating Income -$22.2M -$63.3M -$105.7M -$92.1M -$74.7M
 
Net Interest Expenses -- $6K $2.1M $3.4M $60K
EBT. Incl. Unusual Items -$22.2M -$62.9M -$105.7M -$189.8M -$201M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $520K $1.3M $714K
Net Income to Company -$22.2M -$62.9M -$106.2M -$191.1M -$201.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.2M -$62.9M -$106.2M -$191.1M -$201.7M
 
Basic EPS (Cont. Ops) -$0.65 -$1.49 -$2.11 -$2.89 -$1.99
Diluted EPS (Cont. Ops) -$0.65 -$1.49 -$2.11 -$2.89 -$1.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$21.1M -$60.2M -$91.6M -$173.8M -$187.3M
EBIT -$22.2M -$63.4M -$103.6M -$186.4M -$200.9M
 
Revenue (Reported) $7M $28.2M $72.7M $155.5M $108.1M
Operating Income (Reported) -$22.2M -$63.3M -$105.7M -$92.1M -$74.7M
Operating Income (Adjusted) -$22.2M -$63.4M -$103.6M -$186.4M -$200.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1M $9.7M $21.6M $37M $20.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1M $8.2M $17.1M $24.1M $13.4M
Gross Profit -$54K $1.5M $4.5M $12.8M $7.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3M $13.7M $31.2M $22.8M $22.4M
Other Inc / (Exp) $7K -$101K $1.9M -$935K -$222K
Operating Expenses $7.3M $16.6M $35.3M $28.6M $27.6M
Operating Income -$7.4M -$15M -$30.8M -$15.8M -$20.4M
 
Net Interest Expenses -- -- $617K $427K $56K
EBT. Incl. Unusual Items -$7.4M -$15.1M -$29.6M -$17.1M -$20.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $212K $28K $28K
Net Income to Company -$7.4M -$15.1M -$29.8M -$17.2M -$20.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.4M -$15.1M -$29.8M -$17.2M -$20.7M
 
Basic EPS (Cont. Ops) -$0.18 -$0.36 -$0.53 -$0.17 -$0.20
Diluted EPS (Cont. Ops) -$0.18 -$0.36 -$0.53 -$0.17 -$0.20
Weighted Average Basic Share $41.1M $42.4M $56.5M $99.9M $102.5M
Weighted Average Diluted Share $41.1M $42.4M $56.5M $99.9M $102.5M
 
EBITDA -$6.9M -$14.4M -$25.8M -$13.4M -$17.1M
EBIT -$7.4M -$15.1M -$29M -$16.7M -$20.6M
 
Revenue (Reported) $2.1M $9.7M $21.6M $37M $20.6M
Operating Income (Reported) -$7.4M -$15M -$30.8M -$15.8M -$20.4M
Operating Income (Adjusted) -$7.4M -$15.1M -$29M -$16.7M -$20.6M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $195.6M $162M $103.2M $93.5M $42M
Short Term Investments $36.5M -- -- -- --
Accounts Receivable, Net $1M $7.5M $27.9M $53.6M $37.6M
Inventory $3.4M $10.1M $39.5M $44.7M $38.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2M $576K $5.2M $6M $4.6M
Total Current Assets $237.8M $180.1M $175.8M $197.7M $123.1M
 
Property Plant And Equipment $12.2M $17.8M $32.8M $46.8M $48.5M
Long-Term Investments -- -- -- -- --
Goodwill $1.5M $19.1M $204.2M $144.9M $17.9M
Other Intangibles $267.8K $3.7M $25.1M $13.9M $8.9M
Other Long-Term Assets $250.7K $596K $3.1M $1.2M $657K
Total Assets $251.9M $221.3M $441M $404.5M $199.1M
 
Accounts Payable $3.1M $8.1M $28.6M $26.3M $26.1M
Accrued Expenses $1.8M $6.3M $12.8M $15.5M $8.4M
Current Portion Of Long-Term Debt $440K $10K -- -- --
Current Portion Of Capital Lease Obligations $524.2K $884K $2.3M $4.2M $3.9M
Other Current Liabilities -- $364K -- -- --
Total Current Liabilities $6.8M $18.7M $55.3M $67.2M $57.4M
 
Long-Term Debt $432.9K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $8.8M $21.2M $107.3M $107.8M $96.5M
 
Common Stock $42K $43K $60K $101K $103K
Other Common Equity Adj -$56K -$2.4M -$3.9M -$3.8M -$3.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $243.2M $200.1M $333.7M $296.7M $102.6M
 
Total Liabilities and Equity $251.9M $221.3M $441M $404.5M $199.1M
Cash and Short Terms $232.2M $162M $103.2M $93.5M $42M
Total Debt $872.8K $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.4M -$15.1M -$29.8M -$17.2M -$20.7M
Depreciation & Amoritzation $514K $758K $3.2M $3.3M $3.5M
Stock-Based Compensation $415K $2M $7.8M $917K $966K
Change in Accounts Receivable -$857K -$1.7M -$4.4M -$10.6M $4.5M
Change in Inventories -$2M -$698K -$4.9M $2M -$716K
Cash From Operations -$8.5M -$11.4M -$24.2M -$21.5M -$11.9M
 
Capital Expenditures $4M $1.4M $2.2M $2.8M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40.6M -$1.4M -$2.2M -$171K $11.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$92K -$31.5M -$8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20K -$146K -$149K -$250K --
Cash From Financing $222.4M -$77K $95.4M -$6.7M $883K
 
Beginning Cash (CF) $22.4M $175M $36.6M $98.8M $41.9M
Foreign Exchange Rate Adjustment -- -$158K -$2.3M $2.8M $130K
Additions / Reductions $173.3M -$12.8M $69M -$28.4M $119K
Ending Cash (CF) $195.7M $162.1M $103.3M $73.2M $42.1M
 
Levered Free Cash Flow -$12.5M -$12.8M -$26.4M -$24.3M -$14.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$22.2M -$62.9M -$106.2M -$191.1M -$201.7M
Depreciation & Amoritzation $1M $3M $12M $12.6M $13.6M
Stock-Based Compensation $1.1M $20.7M $21.7M $15.2M $3.6M
Change in Accounts Receivable -$1.2M -$6.1M -$14.5M -$29.9M $13.1M
Change in Inventories -$3.1M -$8M -$28.5M -$8.5M -$2.2M
Cash From Operations -$23.2M -$43.5M -$95.2M -$94.9M -$37.5M
 
Capital Expenditures $6.3M $4.6M $6.4M $9.2M $8.3M
Cash Acquisitions $33K -$22.7M -$49.7M -$4.7M --
Cash From Investing -$41.1M $8.8M -$58.3M -$34.2M $15.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$990K -$43.6M -$7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$74K -$188K -$318K -$357K --
Cash From Financing $258.5M $808K $101.8M $95.3M -$4.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $194.2M -$33.9M -$51.6M -$33.8M -$27M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$29.4M -$48.1M -$101.5M -$104.1M -$45.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.4M -$15.1M -$29.8M -$17.2M -$20.7M
Depreciation & Amoritzation $514K $758K $3.2M $3.3M $3.5M
Stock-Based Compensation $415K $2M $7.8M $917K $966K
Change in Accounts Receivable -$857K -$1.7M -$4.4M -$10.6M $4.5M
Change in Inventories -$2M -$698K -$4.9M $2M -$716K
Cash From Operations -$8.5M -$11.4M -$24.2M -$21.5M -$11.9M
 
Capital Expenditures $4M $1.4M $2.2M $2.8M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40.6M -$1.4M -$2.2M -$171K $11.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$92K -$31.5M -$8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20K -$146K -$149K -$250K --
Cash From Financing $222.4M -$77K $95.4M -$6.7M $883K
 
Beginning Cash (CF) $22.4M $175M $36.6M $98.8M $41.9M
Foreign Exchange Rate Adjustment -- -$158K -$2.3M $2.8M $130K
Additions / Reductions $173.3M -$12.8M $69M -$28.4M $119K
Ending Cash (CF) $195.7M $162.1M $103.3M $73.2M $42.1M
 
Levered Free Cash Flow -$12.5M -$12.8M -$26.4M -$24.3M -$14.4M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
59
RGC alert for May 16

Regencell Bioscience Holdings [RGC] is up 16.91% over the past day.

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

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

Show me the best stock