Blacksky Technology Inc

NYSE:BKSY

USA / Industrieller Sektor / Professionelle Dienstleistungen

Übersicht

Dividenden

Historische Finanzdaten (5J)

Aktienkurs

7,77 USD


Key Metrics	Latest
Total Revenue	102,1 M
Adjusted EBITDA	-1,264 M
EBITDA Margin	-1,2%
Net Profit Margin	-56,4%
Total Assets	254,1 M
Total Debt	116,5 M

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Revenue	21.14	34.09	65.35	94.49	102.09	102.09	94.49	102.09
% Growth		0.61	0.92	0.45	0.08			0.08

Adjusted EBITDA	(31.59)	(87.43)	(50.89)	(12.55)	(1.26)	(1.26)	(12.55)	(1.26)
% Margin	(1.49)	(2.57)	(0.78)	(0.13)	(0.01)	(0.01)	(0.13)	(0.01)

Adjusted EBIT	(41.40)	(101.74)	(86.55)	(55.98)	(44.80)	(44.80)	(55.98)	(44.80)
% Margin	(1.96)	(2.98)	(1.32)	(0.59)	(0.44)	(0.44)	(0.59)	(0.44)

Adjusted Net Income	(19.75)	(126.03)	(75.65)	(52.57)	(57.60)	(57.60)	(52.57)	(57.60)
% Margin	(0.93)	(3.70)	(1.16)	(0.56)	(0.56)	(0.56)	(0.56)	(0.56)

Adjusted Basic EPS	(4.79)	(13.91)	(5.14)	(3.11)	(2.69)	(2.69)	(3.11)	(2.69)

Ergänzende Berechnungen

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
USD	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	21	34	65	94	102	102	94	102
% Growth	NA	61.3%	91.7%	44.6%	8.0%			8.0%

Cost of Revenue	(24)	(35)	(36)	(34)	(27)	(27)	(34)	(27)
Gross Profit	(3)	(1)	30	61	75	75	61	75
% Revenue	-12.9%	-1.9%	45.2%	64.2%	73.1%	73.1%	64.2%	73.1%

Research and Development	(7)	(2)	(2)	(2)	(2)	(2)	(2)	(2)
Selling and Marketing	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)
General and Admin	(28)	(86)	(78)	(71)	(73)	(73)	(71)	(73)
Other Inc / (Exp)	(4)	(150)	(19)	(32)	(44)	(44)	(32)	(44)
Total Operating Exp	(40)	(238)	(100)	(107)	(121)	(121)	(107)	(121)

Operating Income	(43)	(239)	(71)	(46)	(46)	(46)	(46)	(46)
% Revenue	-201.2%	-700.4%	-108.0%	-48.6%	-45.3%	-45.3%	-48.6%	-45.3%

Interest Expense	(5)	(5)	(4)	(7)	(11)	(11)	(7)	(11)
Pre-tax Income	(48)	(244)	(75)	(53)	(57)	(57)	(53)	(57)
Earnings of Discontinued Ops.	28	(2)	1	0	0	0	0	0
Provision for Taxes	0	0	0	(1)	(0)	(0)	(1)	(0)
Net Income to Company	(20)	(246)	(74)	(54)	(57)	(57)	(54)	(57)
% Margin	-92.4%	-720.7%	-113.5%	-57.0%	-56.0%	-56.0%	-57.0%	-56.0%

Minority Interest in Earnings	0	0	0	0	0	0	0	0
Net Income to Stockholders	(20)	(246)	(74)	(54)	(57)	(57)	(54)	(57)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	(28)	2	(1)	0	0	0	0	0

Net Income to Common	(48)	(244)	(75)	(54)	(57)	(57)	(54)	(57)
% Margin	-225.8%	-715.8%	-114.6%	-57.0%	-56.0%	-56.0%	-57.0%	-56.0%

As Reported
Basic EPS (Continuing Ops)	(11.57)	(26.94)	(5.08)	(3.18)	(2.67)	(2.67)	(3.18)	(2.67)
Diluted EPS (Continuing Ops)	(11.60)	(26.94)	(5.08)	(3.18)	(2.67)	(2.67)	(3.18)	(2.67)

WA Basic Shares Out.	4.13	9.06	14.73	16.93	21.44	21.44	16.93	21.44
WA Diluted Shares Out.	4.13	9.06	14.73	16.93	21.44	21.44	16.93	21.44

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(48)	(244)	(75)	(53)	(57)	(57)	(53)	(57)
Addback: Net Interest Expense	5	5	4	7	11	11	7	11
Addback: Other Non Operating Expenses, Total	1	(25)	(14)	(12)	2	2	(12)	2
Addback: Depreciation & Amortization	10	14	36	43	44	44	43	44
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	18	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	(0)	143	(2)	2	(1)	(1)	2	(1)
Adjusted EBITDA	(32)	(87)	(51)	(13)	(1)	(1)	(13)	(1)
% Margin	-149.5%	-256.5%	-77.9%	-13.3%	-1.2%	-1.2%	-13.3%	-1.2%

Adjusted EBIT	(41)	(102)	(87)	(56)	(45)	(45)	(56)	(45)
% Margin	-195.9%	-298.5%	-132.4%	-59.2%	-43.9%	-43.9%	-59.2%	-43.9%

Adjusted Net Income Reconciliation
Net Income to Company	(20)	(246)	(74)	(54)	(57)	(57)	(54)	(57)
Addback: Unusual Items	(0)	162	(2)	2	(1)	(1)	2	(1)
Less: Tax Benefit of Unusual Items (26%)	0	(42)	1	(0)	0	0	(0)	0
Adjusted Net Income	(20)	(126)	(76)	(53)	(58)	(58)	(53)	(58)
% Margin	-93.4%	-369.8%	-115.8%	-55.6%	-56.4%	-56.4%	-55.6%	-56.4%

Fehler beim Laden

Blacksky Technology Inc

NYSE:BKSY

USA / Industrieller Sektor / Professionelle Dienstleistungen

Historische Finanzdaten (5J)