Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1.26 USD | +0.80% | +5.88% | -10.00% |
Apr. 03 | HC Wainwright Initiates BlackSky Technology With Buy Rating, $2.50 Price Target | MT |
Mar. 13 | BlackSky Technology Wins $24 Million Air Force Research Laboratory Contract | MT |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 508.8 | 183.1 | 200.2 | 184.3 | - | - |
Enterprise Value (EV) 1 | 508.8 | 225.2 | 200.2 | 235 | 237.3 | 184.3 |
P/E ratio | - | -3.08 x | -3.5 x | -4.03 x | -6.97 x | 63 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 14.9 x | 2.8 x | 2.12 x | 1.65 x | 1.27 x | 0.87 x |
EV / Revenue | 14.9 x | 3.45 x | 2.12 x | 2.11 x | 1.64 x | 0.87 x |
EV / EBITDA | -11.5 x | -7.64 x | -190 x | 18.3 x | 6.37 x | 2.56 x |
EV / FCF | -4.32 x | -2.54 x | - | -5.92 x | -38.6 x | 9.8 x |
FCF Yield | -23.1% | -39.3% | - | -16.9% | -2.59% | 10.2% |
Price to Book | - | 1.51 x | - | 2.98 x | 3.59 x | - |
Nbr of stocks (in thousands) | 113,324 | 118,906 | 142,988 | 146,263 | - | - |
Reference price 2 | 4.490 | 1.540 | 1.400 | 1.260 | 1.260 | 1.260 |
Announcement Date | 2/22/22 | 3/7/23 | 2/28/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | 34.1 | 65.35 | 94.49 | 111.5 | 144.8 | 212.2 |
EBITDA 1 | -44.44 | -29.48 | -1.052 | 12.86 | 37.26 | 72.1 |
EBIT 1 | -120.1 | -86.55 | -56 | -39.37 | -21.94 | 16.6 |
Operating Margin | -352.2% | -132.44% | -59.27% | -35.33% | -15.15% | 7.82% |
Earnings before Tax (EBT) 1 | - | -75.05 | -53.21 | -49.35 | -31.31 | 4.6 |
Net income 1 | - | -74.34 | -53.92 | -44.3 | -27.58 | 3.7 |
Net margin | - | -113.76% | -57.06% | -39.75% | -19.05% | 1.74% |
EPS 2 | - | -0.5000 | -0.4000 | -0.3126 | -0.1807 | 0.0200 |
Free Cash Flow 1 | -117.8 | -88.52 | - | -39.7 | -6.15 | 18.8 |
FCF margin | -345.4% | -135.45% | - | -35.62% | -4.25% | 8.86% |
FCF Conversion (EBITDA) | - | - | - | - | - | 26.07% |
FCF Conversion (Net income) | - | - | - | - | - | 508.11% |
Dividend per Share 2 | - | - | - | - | - | - |
Announcement Date | 2/22/22 | 3/7/23 | 2/28/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | - | 11.5 | 13.9 | 15.1 | 16.94 | 19.42 | 18.4 | 19.33 | 21.26 | 35.51 | 25.07 | 26.39 | 28.38 | 31.65 | 33.53 |
EBITDA 1 | - | -14.38 | -9.499 | -8.805 | -6.526 | -4.597 | -4.129 | -5.755 | -0.445 | 9.277 | 1.533 | 1.969 | 3.465 | 5.897 | 7 |
EBIT 1 | - | - | - | -21.71 | -19.36 | -18.3 | -16.9 | -19.92 | -14.52 | -4.666 | -11.07 | -10.92 | -9.824 | -7.552 | -7.667 |
Operating Margin | - | - | - | -143.73% | -114.32% | -94.24% | -91.87% | -103.06% | -68.28% | -13.14% | -44.17% | -41.39% | -34.61% | -23.87% | -22.86% |
Earnings before Tax (EBT) 1 | - | - | - | -26.28 | -13.76 | -14.98 | -17.2 | -33.42 | 0.813 | -3.397 | -13.58 | -13.46 | -12.4 | -9.939 | -10.2 |
Net income 1 | -46.9 | - | - | -26.28 | -13.05 | -14.98 | -17.32 | -33.43 | 0.675 | -3.844 | -12.16 | -12.11 | -11.15 | -8.889 | -8.7 |
Net margin | - | - | - | -174% | -77.05% | -77.12% | -94.12% | -172.98% | 3.17% | -10.83% | -48.51% | -45.87% | -39.28% | -28.09% | -25.94% |
EPS 2 | -0.6700 | - | - | -0.2200 | -0.1100 | -0.1100 | -0.1400 | -0.2400 | - | -0.0300 | -0.0869 | -0.0853 | -0.0782 | -0.0608 | -0.0567 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/15/21 | 2/22/22 | 5/11/22 | 8/10/22 | 11/8/22 | 3/7/23 | 5/10/23 | 8/9/23 | 11/8/23 | 2/28/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt 1 | - | 42 | - | 50.7 | 53 | - |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | -1.426 x | - | 3.942 x | 1.422 x | - |
Free Cash Flow 1 | -118 | -88.5 | - | -39.7 | -6.15 | 18.8 |
ROE (net income / shareholders' equity) | - | -49.3% | - | -54.2% | -50.4% | - |
ROA (Net income/ Total Assets) | - | -27.5% | - | -20% | -15.4% | - |
Assets 1 | - | 269.9 | - | 221.7 | 179.1 | - |
Book Value Per Share 2 | - | 1.020 | - | 0.4200 | 0.3500 | - |
Cash Flow per Share 2 | - | -0.3800 | - | 0.1600 | 0.1800 | - |
Capex 1 | - | 11.7 | - | 60 | 33 | 42.9 |
Capex / Sales | - | 17.87% | - | 53.79% | 22.81% | 20.22% |
Announcement Date | 2/22/22 | 3/7/23 | 2/28/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-10.00% | 184M | |
-5.27% | 194B | |
+12.39% | 82.95B | |
+61.44% | 66.91B | |
+10.66% | 57.73B | |
+11.60% | 27.55B | |
+12.37% | 20.23B | |
+63.72% | 20.06B | |
-9.05% | 17.46B | |
+8.53% | 17.63B |
- Stock Market
- Equities
- BKSY Stock
- Financials BlackSky Technology Inc.