Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
2.48 USD | +3.33% | +6.44% | -2.75% |
Apr. 16 | Michigan Schools and Government Credit Union Selects Blend to Evolve Its Digital Lending Experience | CI |
Mar. 31 | Lennar Corporation : A leading homebuilder |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 1,688 | 342.3 | 632.9 | 625.1 | - | - |
Enterprise Value (EV) 1 | 1,354 | 204.9 | 634.3 | 696 | 721.6 | 744 |
P/E ratio | -5.65 x | -0.44 x | -3.36 x | -7.76 x | -13.4 x | -320 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 7.2 x | 1.46 x | 4.04 x | 3.76 x | 2.88 x | 2.26 x |
EV / Revenue | 5.77 x | 0.87 x | 4.04 x | 4.18 x | 3.33 x | 2.69 x |
EV / EBITDA | -14.3 x | -1.38 x | -8.44 x | -27.7 x | 72.9 x | 19.8 x |
EV / FCF | -10.5 x | -1.06 x | -4.95 x | -18.2 x | -69.5 x | 25.7 x |
FCF Yield | -9.54% | -93.9% | -20.2% | -5.49% | -1.44% | 3.9% |
Price to Book | 2.18 x | 2.82 x | -33.1 x | -9.55 x | -8.58 x | -10.6 x |
Nbr of stocks (in thousands) | 229,906 | 237,703 | 248,199 | 252,048 | - | - |
Reference price 2 | 7.340 | 1.440 | 2.550 | 2.480 | 2.480 | 2.480 |
Announcement Date | 3/31/22 | 3/16/23 | 3/14/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 234.5 | 235.2 | 156.8 | 166.4 | 216.8 | 276.6 |
EBITDA 1 | - | -94.38 | -148.5 | -75.14 | -25.14 | 9.896 | 37.52 |
EBIT 1 | - | -105 | -159.2 | -77.61 | -26.47 | 9.109 | 38.63 |
Operating Margin | - | -44.77% | -67.71% | -49.48% | -15.91% | 4.2% | 13.97% |
Earnings before Tax (EBT) 1 | - | -208 | -766.1 | -179.8 | -90.87 | -56.69 | 11.1 |
Net income 1 | -74.62 | -169.1 | -768.6 | -185.3 | -83.2 | -51.13 | -13.74 |
Net margin | - | -72.13% | -326.79% | -118.15% | -50% | -23.58% | -4.97% |
EPS 2 | -5.670 | -1.300 | -3.280 | -0.7600 | -0.3195 | -0.1854 | -0.007760 |
Free Cash Flow 1 | - | -129.2 | -192.5 | -128.2 | -38.19 | -10.39 | 29 |
FCF margin | - | -55.11% | -81.84% | -81.74% | -22.95% | -4.79% | 10.49% |
FCF Conversion (EBITDA) | - | - | - | - | - | - | 77.28% |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - | - |
Announcement Date | 6/21/21 | 3/31/22 | 3/16/23 | 3/14/24 | - | - | - |
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 | 89.57 | 80.99 | 71.52 | 65.54 | 55.35 | 42.78 | 37.34 | 42.82 | 40.59 | 36.1 | 34.76 | 42.24 | 44.96 | 44.45 | 45.84 |
EBITDA 1 | -16.03 | -34.85 | -34.93 | -34.86 | -36.18 | -42.51 | -30.1 | -17.25 | -15.29 | -12.51 | -12.68 | -7.971 | -4.499 | -1.338 | -2.218 |
EBIT 1 | -21.14 | -38.69 | -39.53 | -39.49 | -37.1 | -43.12 | -30.73 | -17.88 | -15.89 | -13.11 | -12.86 | -7.427 | -4.368 | -1.793 | -1.725 |
Operating Margin | -23.6% | -47.77% | -55.27% | -60.25% | -67.03% | -100.79% | -82.3% | -41.76% | -39.14% | -36.32% | -37.01% | -17.58% | -9.72% | -4.03% | -3.76% |
Earnings before Tax (EBT) 1 | -76.03 | -65.42 | -75.22 | -477.1 | -132.7 | -80.97 | -66.12 | -41.44 | -41.78 | -30.45 | -26.08 | -22.87 | -20.96 | -20.92 | - |
Net income 1 | -76.92 | -71.51 | -73.55 | -478.4 | -134 | -82.71 | -67.47 | -42.82 | -43.21 | -31.81 | -24.48 | -20.89 | -18.2 | -17.07 | -11.25 |
Net margin | -85.88% | -88.3% | -102.83% | -729.92% | -242.04% | -193.32% | -180.72% | -100.02% | -106.46% | -88.11% | -70.43% | -49.46% | -40.47% | -38.4% | -24.55% |
EPS 2 | -0.3800 | -0.3200 | -0.3200 | -2.060 | -0.5700 | -0.3500 | -0.2800 | -0.1800 | -0.1800 | -0.1300 | -0.0984 | -0.0858 | -0.0733 | -0.0656 | -0.0436 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/10/21 | 3/31/22 | 5/12/22 | 8/15/22 | 11/10/22 | 3/16/23 | 5/9/23 | 8/9/23 | 11/7/23 | 3/14/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | 1.41 | 70.9 | 96.6 | 119 |
Net Cash position 1 | - | 333 | 137 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | -0.0188 x | -2.82 x | 9.757 x | 3.169 x |
Free Cash Flow 1 | - | -129 | -192 | -128 | -38.2 | -10.4 | 29 |
ROE (net income / shareholders' equity) | - | -24.8% | -40.6% | - | - | - | -18.4% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 3.360 | 0.5100 | -0.0800 | -0.2600 | -0.2900 | -0.2300 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | - | 1.73 | 2.07 | 0.59 | 1.95 | 2.12 | 1.45 |
Capex / Sales | - | 0.74% | 0.88% | 0.37% | 1.17% | 0.98% | 0.53% |
Announcement Date | 6/21/21 | 3/31/22 | 3/16/23 | 3/14/24 | - | - | - |
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. | |
---|---|---|
-2.75% | 625M | |
+5.58% | 82.93B | |
+3.69% | 76.85B | |
-14.62% | 53.04B | |
-24.56% | 46.55B | |
+31.16% | 50.15B | |
+17.75% | 41.41B | |
+55.21% | 35.63B | |
-10.24% | 24.64B | |
-21.24% | 23.04B |
- Stock Market
- Equities
- BLND Stock
- Financials Blend Labs, Inc.