Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
1.185 USD | -2.07% | -5.58% | -15.02% |
05-08 | Earnings Flash (BKSY) BLACKSKY TECHNOLOGY Reports Q1 Revenue $24.2M | MT |
05-08 | Transcript : BlackSky Technology Inc., Q1 2024 Earnings Call, May 08, 2024 |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 508.8 | 183.1 | 200.2 | 174.8 | - | - |
Enterprise Value (EV) 1 | 508.8 | 225.2 | 200.2 | 235.8 | 249.2 | 174.8 |
P/E ratio | - | -3.08 x | -3.5 x | -3.32 x | -5.48 x | - |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 14.9 x | 2.8 x | 2.12 x | 1.59 x | 1.22 x | 0.87 x |
EV / Revenue | 14.9 x | 3.45 x | 2.12 x | 2.14 x | 1.75 x | 0.87 x |
EV / EBITDA | -11.5 x | -7.64 x | -190 x | 18.5 x | 6.63 x | 2.44 x |
EV / FCF | -4.32 x | -2.54 x | - | -5.94 x | -40.5 x | 9.3 x |
FCF Yield | -23.1% | -39.3% | - | -16.8% | -2.47% | 10.8% |
Price to Book | - | 1.51 x | - | 2.55 x | 3.97 x | - |
Nbr of stocks (in thousands) | 113,324 | 118,906 | 142,988 | 144,434 | - | - |
Reference price 2 | 4.490 | 1.540 | 1.400 | 1.210 | 1.210 | 1.210 |
Announcement Date | 22-02-22 | 23-03-07 | 24-02-28 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | 34.1 | 65.35 | 94.49 | 110 | 142.8 | 201.6 |
EBITDA 1 | -44.44 | -29.48 | -1.052 | 12.75 | 37.61 | 71.6 |
EBIT 1 | -120.1 | -86.55 | -56 | -42 | -24.11 | - |
Operating Margin | -352.2% | -132.44% | -59.27% | -38.17% | -16.89% | - |
Earnings before Tax (EBT) 1 | - | -75.05 | -53.21 | -58.26 | -37.75 | - |
Net income 1 | - | -74.34 | -53.92 | -45.06 | -31.43 | - |
Net margin | - | -113.76% | -57.06% | -40.95% | -22.02% | - |
EPS 2 | - | -0.5000 | -0.4000 | -0.3639 | -0.2210 | - |
Free Cash Flow 1 | -117.8 | -88.52 | - | -39.7 | -6.15 | 18.8 |
FCF margin | -345.4% | -135.45% | - | -36.08% | -4.31% | 9.33% |
FCF Conversion (EBITDA) | - | - | - | - | - | 26.26% |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - |
Announcement Date | 22-02-22 | 23-03-07 | 24-02-28 | - | - | - |
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 | 24.24 | 25.8 | 27.92 | 31.87 | 32.47 |
EBITDA 1 | - | -14.38 | -9.499 | -8.805 | -6.526 | -4.597 | -4.129 | -5.755 | -0.445 | 9.277 | 1.376 | 1.955 | 3.261 | 5.983 | 5.933 |
EBIT 1 | - | - | - | -21.71 | -19.36 | -18.3 | -16.9 | -19.92 | -14.52 | -4.666 | -13.25 | -11.55 | -10.28 | -6.945 | -8.4 |
Operating Margin | - | - | - | -143.73% | -114.32% | -94.24% | -91.87% | -103.06% | -68.28% | -13.14% | -54.68% | -44.76% | -36.83% | -21.79% | -25.87% |
Earnings before Tax (EBT) 1 | - | - | - | -26.28 | -13.76 | -14.98 | -17.2 | -33.42 | 0.813 | -3.397 | -15.74 | -14.54 | -13.76 | -10.26 | -10.8 |
Net income 1 | -46.9 | - | - | -26.28 | -13.05 | -14.98 | -17.32 | -33.43 | 0.675 | -3.844 | -15.81 | -13.98 | -12.6 | -9.282 | -9.45 |
Net margin | - | - | - | -174% | -77.05% | -77.12% | -94.12% | -172.98% | 3.17% | -10.83% | -65.23% | -54.17% | -45.11% | -29.13% | -29.11% |
EPS 2 | -0.6700 | - | - | -0.2200 | -0.1100 | -0.1100 | -0.1400 | -0.2400 | - | -0.0300 | -0.1100 | -0.0933 | -0.0814 | -0.0619 | -0.0600 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 21-11-15 | 22-02-22 | 22-05-11 | 22-08-10 | 22-11-08 | 23-03-07 | 23-05-10 | 23-08-09 | 23-11-08 | 24-02-28 | 24-05-08 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt 1 | - | 42 | - | 61 | 74.4 | - |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | -1.426 x | - | 4.785 x | 1.979 x | - |
Free Cash Flow 1 | -118 | -88.5 | - | -39.7 | -6.15 | 18.8 |
ROE (net income / shareholders' equity) | - | -49.3% | - | -58.7% | -54.8% | - |
ROA (Net income/ Total Assets) | - | -27.5% | - | -21.7% | -15.5% | - |
Assets 1 | - | 269.9 | - | 207.6 | 202.8 | - |
Book Value Per Share 2 | - | 1.020 | - | 0.4700 | 0.3000 | - |
Cash Flow per Share 2 | - | -0.3800 | - | 0.1400 | 0.2600 | - |
Capex 1 | - | 11.7 | - | 54 | 32.3 | 40.7 |
Capex / Sales | - | 17.87% | - | 49.07% | 22.63% | 20.19% |
Announcement Date | 22-02-22 | 23-03-07 | 24-02-28 | - | - | - |
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. | |
---|---|---|
-15.02% | 175M | |
-5.11% | 194B | |
+33.49% | 92.78B | |
+58.20% | 66.63B | |
+15.49% | 60.06B | |
+31.01% | 32.52B | |
+13.99% | 20.72B | |
+51.63% | 18.86B | |
-7.78% | 17.83B | |
+5.70% | 17.29B |
- Stock Market
- Equities
- BKSY Stock
- Financials BlackSky Technology Inc.