Annual Income Statements for BlackSky Technology
This table shows BlackSky Technology's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for BlackSky Technology
This table shows BlackSky Technology's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-3.79 |
-16 |
-9.40 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.87 |
-30 |
-21 |
| Consolidated Net Income / (Loss) |
|
-3.79 |
-16 |
-9.40 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.87 |
-30 |
-21 |
| Net Income / (Loss) Continuing Operations |
|
-3.79 |
-16 |
-9.40 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.87 |
-30 |
-21 |
| Total Pre-Tax Income |
|
-3.38 |
-16 |
-9.15 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.85 |
-30 |
-21 |
| Total Revenue |
|
33 |
-2.49 |
28 |
23 |
17 |
29 |
-5.07 |
21 |
39 |
9.65 |
20 |
| Net Interest Income / (Expense) |
|
-2.22 |
-2.23 |
-2.70 |
-2.89 |
-2.81 |
-2.77 |
-2.83 |
-2.71 |
-2.83 |
-2.91 |
-2.52 |
| Total Interest Income |
|
0.46 |
0.40 |
0.33 |
0.26 |
0.57 |
0.57 |
0.68 |
1.32 |
1.23 |
1.02 |
1.35 |
| Investment Securities Interest Income |
|
0.46 |
0.40 |
0.33 |
0.26 |
0.57 |
0.57 |
0.68 |
1.32 |
1.23 |
1.02 |
1.35 |
| Total Interest Expense |
|
2.68 |
2.63 |
3.03 |
3.14 |
3.38 |
3.34 |
3.51 |
4.04 |
4.06 |
3.93 |
3.87 |
| Long-Term Debt Interest Expense |
|
2.68 |
2.63 |
3.03 |
3.14 |
3.38 |
3.34 |
3.51 |
4.04 |
4.06 |
3.93 |
3.87 |
| Total Non-Interest Income |
|
35 |
-0.25 |
30 |
26 |
20 |
31 |
-2.24 |
24 |
41 |
13 |
23 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-0.30 |
-0.25 |
5.27 |
3.57 |
-11 |
1.90 |
-24 |
4.25 |
6.14 |
-8.22 |
-11 |
| Other Non-Interest Income |
|
36 |
- |
25 |
23 |
30 |
30 |
22 |
20 |
35 |
21 |
33 |
| Total Non-Interest Expense |
|
39 |
13 |
37 |
36 |
36 |
42 |
36 |
36 |
39 |
39 |
41 |
| Marketing Expense |
|
0.12 |
0.46 |
0.29 |
0.04 |
0.56 |
0.25 |
0.02 |
0.03 |
0.14 |
0.17 |
0.29 |
| Other Operating Expenses |
|
17 |
19 |
18 |
18 |
19 |
21 |
23 |
22 |
22 |
23 |
24 |
| Depreciation Expense |
|
23 |
18 |
18 |
18 |
17 |
20 |
13 |
15 |
18 |
17 |
17 |
| Nonoperating Income / (Expense), net |
|
- |
0.00 |
0.00 |
- |
- |
0.07 |
- |
- |
- |
- |
-0.00 |
| Income Tax Expense |
|
0.41 |
0.07 |
0.25 |
0.03 |
0.02 |
0.03 |
0.04 |
0.04 |
0.02 |
0.00 |
0.00 |
| Basic Earnings per Share |
|
($0.03) |
($0.88) |
($0.52) |
($0.66) |
($0.61) |
($0.42) |
($1.27) |
($0.44) |
($0.02) |
($0.82) |
($0.54) |
| Weighted Average Basic Shares Outstanding |
|
146.26M |
146.83M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
40.92M |
| Diluted Earnings per Share |
|
($0.03) |
($0.88) |
($0.52) |
($0.66) |
($0.61) |
($0.42) |
($1.27) |
($0.44) |
($0.02) |
($0.82) |
($0.54) |
| Weighted Average Diluted Shares Outstanding |
|
146.26M |
146.83M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
40.92M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
146.26M |
146.83M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
40.92M |
Annual Cash Flow Statements for BlackSky Technology
This table details how cash moves in and out of BlackSky Technology's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
1.04 |
-38 |
158 |
-131 |
-3.58 |
-19 |
29 |
| Net Cash From Operating Activities |
|
-0.29 |
-32 |
-54 |
-44 |
-17 |
-6.38 |
-28 |
| Net Cash From Continuing Operating Activities |
|
-0.29 |
-15 |
-57 |
-44 |
-17 |
-6.38 |
-28 |
| Net Income / (Loss) Continuing Operations |
|
-7.21 |
-48 |
-244 |
-75 |
-54 |
-57 |
-70 |
| Consolidated Net Income / (Loss) |
|
-7.21 |
-20 |
-246 |
-74 |
-54 |
-57 |
-70 |
| Depreciation Expense |
|
- |
9.80 |
14 |
36 |
43 |
44 |
30 |
| Amortization Expense |
|
- |
1.14 |
1.81 |
3.45 |
8.85 |
9.79 |
4.42 |
| Non-Cash Adjustments to Reconcile Net Income |
|
6.85 |
3.21 |
180 |
5.58 |
3.28 |
13 |
3.52 |
| Changes in Operating Assets and Liabilities, net |
|
0.07 |
18 |
-5.76 |
-14 |
-19 |
-15 |
3.67 |
| Net Cash From Investing Activities |
|
-316 |
-9.77 |
-64 |
-82 |
-15 |
-68 |
-87 |
| Net Cash From Continuing Investing Activities |
|
-316 |
-18 |
-64 |
-81 |
-15 |
-68 |
-87 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
- |
-0.28 |
-1.27 |
-12 |
-15 |
-16 |
-16 |
| Purchase of Investment Securities |
|
-316 |
-18 |
-63 |
-83 |
-40 |
-53 |
-128 |
| Divestitures |
|
- |
- |
- |
- |
0.00 |
0.54 |
0.00 |
| Sale and/or Maturity of Investments |
|
- |
0.00 |
0.30 |
14 |
69 |
34 |
88 |
| Other Investing Activities, net |
|
0.00 |
- |
0.00 |
- |
-28 |
-35 |
-30 |
| Net Cash From Financing Activities |
|
318 |
3.44 |
275 |
-5.05 |
29 |
56 |
144 |
| Net Cash From Continuing Financing Activities |
|
318 |
3.44 |
275 |
-5.05 |
29 |
56 |
144 |
| Issuance of Debt |
|
0.12 |
3.60 |
59 |
- |
0.00 |
20 |
185 |
| Issuance of Common Equity |
|
8.33 |
- |
- |
0.00 |
33 |
47 |
41 |
| Repayment of Debt |
|
-0.22 |
-0.15 |
-28 |
0.00 |
-1.31 |
-11 |
-92 |
| Other Financing Activities, Net |
|
309 |
-0.01 |
245 |
-5.05 |
-2.37 |
-0.72 |
10 |
| Cash Interest Paid |
|
- |
2.28 |
1.00 |
0.23 |
1.21 |
2.52 |
35 |
| Cash Income Taxes Paid |
|
0.00 |
- |
- |
0.00 |
0.46 |
0.48 |
0.20 |
Quarterly Cash Flow Statements for BlackSky Technology
This table details how cash moves in and out of BlackSky Technology's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-0.54 |
-18 |
11 |
31 |
-43 |
7.52 |
1.81 |
6.21 |
14 |
-2.14 |
5.45 |
| Net Cash From Operating Activities |
|
-1.62 |
-3.81 |
-1.79 |
1.04 |
-1.82 |
27 |
-7.28 |
-39 |
-9.32 |
-2.36 |
-3.53 |
| Net Cash From Continuing Operating Activities |
|
-1.62 |
-3.81 |
-1.79 |
1.04 |
-1.82 |
27 |
-7.28 |
-39 |
-9.32 |
-2.36 |
-3.53 |
| Net Income / (Loss) Continuing Operations |
|
-3.79 |
-16 |
-9.40 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.87 |
-30 |
-21 |
| Consolidated Net Income / (Loss) |
|
-3.79 |
-16 |
-9.40 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.87 |
-30 |
-21 |
| Depreciation Expense |
|
11 |
11 |
11 |
11 |
9.95 |
7.24 |
7.21 |
7.86 |
8.04 |
9.25 |
8.00 |
| Amortization Expense |
|
7.85 |
2.31 |
2.44 |
2.50 |
2.53 |
2.58 |
1.75 |
-0.28 |
0.38 |
0.39 |
0.42 |
| Non-Cash Adjustments to Reconcile Net Income |
|
4.34 |
3.35 |
-3.09 |
-1.12 |
13 |
0.64 |
27 |
-31 |
6.34 |
12 |
15 |
| Changes in Operating Assets and Liabilities, net |
|
-21 |
-4.95 |
-3.03 |
1.13 |
-8.33 |
30 |
-2.38 |
-0.42 |
-23 |
5.95 |
-5.65 |
| Net Cash From Investing Activities |
|
-0.28 |
-15 |
-7.94 |
-4.41 |
-41 |
-24 |
-26 |
-61 |
24 |
-9.33 |
-136 |
| Net Cash From Continuing Investing Activities |
|
-0.28 |
-15 |
-7.94 |
-4.41 |
-41 |
-24 |
-26 |
-61 |
24 |
-9.33 |
-136 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-2.98 |
-3.30 |
-3.28 |
-5.71 |
-3.39 |
-4.47 |
-3.63 |
-3.86 |
-4.25 |
-3.87 |
-3.42 |
| Purchase of Investment Securities |
|
-11 |
-9.46 |
-4.02 |
- |
-39 |
-28 |
-29 |
-64 |
-7.28 |
-29 |
-150 |
| Sale and/or Maturity of Investments |
|
18 |
9.00 |
9.00 |
8.73 |
7.50 |
13 |
13 |
18 |
44 |
35 |
30 |
| Other Investing Activities, net |
|
-4.84 |
-11 |
-9.64 |
-7.43 |
-6.15 |
-4.42 |
-6.35 |
-11 |
-8.41 |
-12 |
-12 |
| Net Cash From Financing Activities |
|
1.36 |
0.86 |
21 |
34 |
-0.24 |
4.42 |
35 |
106 |
-0.87 |
9.55 |
145 |
| Net Cash From Continuing Financing Activities |
|
1.36 |
0.86 |
21 |
34 |
-0.24 |
4.42 |
35 |
106 |
-0.87 |
9.55 |
145 |
| Issuance of Common Equity |
|
1.87 |
1.30 |
1.65 |
44 |
-0.33 |
5.12 |
36 |
-0.03 |
-0.00 |
14 |
146 |
| Repayment of Debt |
|
- |
0.00 |
- |
-10 |
- |
-0.18 |
-0.56 |
-90 |
-1.13 |
-1.69 |
-2.25 |
| Other Financing Activities, Net |
|
-0.50 |
-0.44 |
-0.01 |
-0.36 |
0.09 |
-0.52 |
-0.41 |
11 |
0.26 |
-3.03 |
0.92 |
| Cash Interest Paid |
|
0.99 |
0.00 |
1.03 |
0.18 |
1.32 |
0.20 |
1.47 |
32 |
0.61 |
8.06 |
1.33 |
Annual Balance Sheets for BlackSky Technology
This table presents BlackSky Technology's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
0.21 |
318 |
120 |
306 |
234 |
224 |
254 |
386 |
| Cash and Due from Banks |
|
0.04 |
1.08 |
5.10 |
166 |
34 |
33 |
13 |
42 |
| Restricted Cash |
|
- |
- |
5.48 |
2.52 |
2.84 |
0.62 |
1.32 |
1.10 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
- |
21 |
71 |
72 |
67 |
46 |
79 |
| Goodwill |
|
- |
- |
9.39 |
9.39 |
9.39 |
9.39 |
10 |
10 |
| Intangible Assets |
|
- |
- |
3.83 |
2.48 |
1.92 |
1.36 |
5.45 |
4.42 |
| Other Assets |
|
- |
0.20 |
72 |
51 |
109 |
113 |
178 |
249 |
| Total Liabilities & Shareholders' Equity |
|
0.21 |
318 |
120 |
306 |
234 |
224 |
254 |
386 |
| Total Liabilities |
|
0.19 |
33 |
153 |
126 |
112 |
131 |
160 |
291 |
| Short-Term Debt |
|
0.10 |
- |
26 |
5.61 |
3.73 |
11 |
1.93 |
7.94 |
| Other Short-Term Payables |
|
- |
0.18 |
30 |
25 |
23 |
17 |
24 |
52 |
| Long-Term Debt |
|
- |
- |
85 |
71 |
76 |
84 |
106 |
193 |
| Other Long-Term Liabilities |
|
- |
33 |
12 |
24 |
9.07 |
20 |
28 |
39 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
- |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
0.02 |
5.00 |
-33 |
180 |
122 |
93 |
94 |
95 |
| Total Preferred & Common Equity |
|
0.02 |
5.00 |
-33 |
180 |
122 |
93 |
94 |
95 |
| Total Common Equity |
|
0.02 |
5.00 |
-33 |
180 |
122 |
93 |
94 |
95 |
| Common Stock |
|
0.03 |
12 |
191 |
651 |
667 |
692 |
750 |
821 |
| Retained Earnings |
|
-0.00 |
-7.21 |
-224 |
-471 |
-545 |
-599 |
-656 |
-726 |
Quarterly Balance Sheets for BlackSky Technology
This table presents BlackSky Technology's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
241 |
228 |
213 |
210 |
224 |
245 |
285 |
311 |
381 |
372 |
517 |
| Cash and Due from Banks |
|
57 |
41 |
32 |
15 |
26 |
56 |
21 |
23 |
29 |
39 |
37 |
| Restricted Cash |
|
2.84 |
1.84 |
1.84 |
0.41 |
1.10 |
1.15 |
1.15 |
1.15 |
1.10 |
2.03 |
9.97 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
87 |
82 |
75 |
60 |
52 |
47 |
61 |
77 |
73 |
96 |
91 |
| Goodwill |
|
9.39 |
9.39 |
9.39 |
9.39 |
9.39 |
9.39 |
10 |
10 |
10 |
10 |
10 |
| Intangible Assets |
|
1.78 |
1.64 |
1.50 |
1.22 |
1.08 |
0.94 |
5.24 |
5.06 |
4.86 |
3.87 |
3.50 |
| Other Assets |
|
77 |
87 |
86 |
124 |
135 |
131 |
187 |
195 |
263 |
221 |
365 |
| Total Liabilities & Shareholders' Equity |
|
241 |
228 |
213 |
210 |
224 |
245 |
285 |
311 |
381 |
372 |
517 |
| Total Liabilities |
|
122 |
140 |
121 |
128 |
148 |
135 |
196 |
224 |
290 |
291 |
305 |
| Short-Term Debt |
|
2.38 |
2.23 |
0.00 |
0.16 |
2.69 |
0.32 |
3.75 |
5.20 |
5.77 |
9.26 |
12 |
| Other Short-Term Payables |
|
18 |
15 |
19 |
17 |
17 |
18 |
28 |
32 |
46 |
44 |
41 |
| Long-Term Debt |
|
76 |
79 |
79 |
85 |
108 |
98 |
112 |
117 |
189 |
193 |
199 |
| Other Long-Term Liabilities |
|
25 |
43 |
23 |
26 |
20 |
18 |
52 |
70 |
49 |
44 |
53 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
119 |
89 |
92 |
82 |
77 |
110 |
89 |
87 |
91 |
81 |
212 |
| Total Preferred & Common Equity |
|
119 |
89 |
92 |
82 |
77 |
110 |
89 |
87 |
91 |
81 |
212 |
| Total Common Equity |
|
119 |
89 |
92 |
82 |
77 |
110 |
89 |
87 |
91 |
81 |
212 |
| Common Stock |
|
681 |
684 |
687 |
696 |
701 |
747 |
758 |
797 |
817 |
837 |
988 |
| Retained Earnings |
|
-562 |
-596 |
-595 |
-615 |
-624 |
-637 |
-669 |
-710 |
-726 |
-756 |
-777 |
Annual Metrics And Ratios for BlackSky Technology
This table displays calculated financial ratios and metrics derived from BlackSky Technology's official financial filings.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
35,992,596.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
35,992,596.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-1.95 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
250.10% |
35.33% |
30.30% |
-5.69% |
-6.98% |
| EBITDA Growth |
|
0.00% |
-13,166.87% |
-534.23% |
82.47% |
91.83% |
-7.94% |
-905.08% |
| EBIT Growth |
|
0.00% |
-17,206.38% |
-420.57% |
67.60% |
29.73% |
-2.35% |
-23.47% |
| NOPAT Growth |
|
0.00% |
-17,206.38% |
-420.57% |
67.60% |
29.73% |
-2.35% |
-23.47% |
| Net Income Growth |
|
0.00% |
-170.96% |
-1,157.45% |
69.81% |
27.39% |
-6.24% |
-22.79% |
| EPS Growth |
|
0.00% |
38.78% |
-465.00% |
81.42% |
27.39% |
16.04% |
21.72% |
| Operating Cash Flow Growth |
|
0.00% |
-10,952.64% |
-70.08% |
17.48% |
60.81% |
63.35% |
-343.47% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-300.24% |
99.85% |
-4,689.20% |
-119.60% |
-165.97% |
| Invested Capital Growth |
|
0.00% |
-72.80% |
230.91% |
-21.36% |
-7.09% |
7.55% |
46.78% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
175.78% |
-26.75% |
17.75% |
-15.13% |
-3.19% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-88.95% |
76.25% |
86.44% |
-122.40% |
29.03% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-80.39% |
60.81% |
18.73% |
-30.20% |
20.91% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-80.79% |
-46.25% |
14.04% |
-39.25% |
20.85% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
3.09% |
-37.43% |
16.98% |
-37.59% |
20.89% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-87.29% |
66.67% |
16.98% |
-97.78% |
15.38% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-14.40% |
-25.25% |
18.52% |
16.34% |
-3.13% |
-36.05% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
96.59% |
-179.00% |
18.25% |
-3.09% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
11.19% |
-2.99% |
9.26% |
-3.52% |
3.45% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
-233.68% |
-423.32% |
-54.82% |
-3.44% |
-3.93% |
-42.54% |
| EBIT Margin |
|
0.00% |
-304.83% |
-453.25% |
-108.50% |
-58.51% |
-63.50% |
-84.29% |
| Profit (Net Income) Margin |
|
0.00% |
-127.05% |
-456.31% |
-101.81% |
-56.74% |
-63.91% |
-84.37% |
| Tax Burden Percent |
|
101.31% |
40.94% |
100.68% |
99.06% |
101.27% |
100.65% |
100.18% |
| Interest Burden Percent |
|
2,627.68% |
101.81% |
100.00% |
94.73% |
95.75% |
100.00% |
99.91% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-18.09% |
-102.21% |
-24.14% |
-19.97% |
-20.45% |
-19.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
5.96% |
-182.10% |
-48.14% |
-37.16% |
-37.70% |
-33.43% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.61% |
-232.44% |
-25.06% |
-30.12% |
-40.70% |
-54.66% |
| Return on Equity (ROE) |
|
-5.06% |
-15.49% |
-334.65% |
-49.20% |
-50.09% |
-61.15% |
-74.40% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
96.36% |
-209.38% |
-0.22% |
-12.62% |
-27.72% |
-57.66% |
| Operating Return on Assets (OROA) |
|
0.00% |
-21.39% |
-114.64% |
-29.28% |
-24.25% |
-23.78% |
-21.92% |
| Return on Assets (ROA) |
|
0.00% |
-8.92% |
-115.41% |
-27.48% |
-23.51% |
-23.93% |
-21.94% |
| Return on Common Equity (ROCE) |
|
-0.09% |
1.71% |
-334.64% |
-49.20% |
-50.09% |
-61.15% |
-74.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-144.19% |
59.53% |
-136.76% |
-60.86% |
-57.81% |
-60.88% |
-74.06% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.19 |
-33 |
-171 |
-55 |
-39 |
-40 |
-49 |
| NOPAT Margin |
|
0.00% |
-213.38% |
-317.27% |
-75.95% |
-40.96% |
-44.45% |
-59.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-24.05% |
79.88% |
24.00% |
17.19% |
17.25% |
13.68% |
| SG&A Expenses to Revenue |
|
0.00% |
1.66% |
0.21% |
1.01% |
0.68% |
1.50% |
0.52% |
| Operating Expenses to Revenue |
|
0.00% |
404.83% |
553.25% |
208.50% |
158.51% |
163.50% |
184.29% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.27 |
-47 |
-244 |
-79 |
-56 |
-57 |
-70 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.27 |
-36 |
-228 |
-40 |
-3.26 |
-3.52 |
-35 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
77.09 |
0.00 |
2.90 |
1.53 |
2.15 |
3.53 |
7.11 |
| Price to Tangible Book Value (P/TBV) |
|
77.09 |
0.00 |
3.11 |
1.69 |
2.43 |
4.24 |
8.42 |
| Price to Revenue (P/Rev) |
|
0.00 |
26.92 |
9.69 |
2.57 |
2.11 |
3.71 |
8.10 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.33 |
6.62 |
1.68 |
1.14 |
1.39 |
2.11 |
2.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
33.41 |
7.99 |
3.15 |
2.75 |
4.75 |
10.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-3.36 |
0.43 |
0.66 |
1.01 |
1.15 |
2.12 |
| Long-Term Debt to Equity |
|
0.00 |
-2.59 |
0.40 |
0.63 |
0.90 |
1.13 |
2.04 |
| Financial Leverage |
|
0.00 |
0.44 |
1.28 |
0.52 |
0.81 |
1.08 |
1.63 |
| Leverage Ratio |
|
1.12 |
1.74 |
2.90 |
1.79 |
2.13 |
2.56 |
3.39 |
| Compound Leverage Factor |
|
29.35 |
1.77 |
2.90 |
1.70 |
2.04 |
2.56 |
3.39 |
| Debt to Total Capital |
|
0.00% |
142.31% |
30.01% |
39.61% |
50.32% |
53.39% |
67.95% |
| Short-Term Debt to Total Capital |
|
0.00% |
32.88% |
2.19% |
1.85% |
5.78% |
0.96% |
2.68% |
| Long-Term Debt to Total Capital |
|
0.00% |
109.43% |
27.82% |
37.77% |
44.53% |
52.43% |
65.27% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
98.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
1.75% |
-42.31% |
69.99% |
60.39% |
49.68% |
46.61% |
32.05% |
| Debt to EBITDA |
|
0.00 |
-3.07 |
-0.34 |
-2.00 |
-28.91 |
-30.57 |
-5.68 |
| Net Debt to EBITDA |
|
0.00 |
-2.78 |
0.40 |
-1.07 |
-18.67 |
-26.49 |
-4.45 |
| Long-Term Debt to EBITDA |
|
0.00 |
-2.36 |
-0.31 |
-1.91 |
-25.59 |
-30.02 |
-5.45 |
| Debt to NOPAT |
|
0.00 |
-3.36 |
-0.45 |
-1.44 |
-2.43 |
-2.71 |
-4.09 |
| Net Debt to NOPAT |
|
0.00 |
-3.04 |
0.53 |
-0.78 |
-1.57 |
-2.34 |
-3.21 |
| Long-Term Debt to NOPAT |
|
0.00 |
-2.59 |
-0.42 |
-1.38 |
-2.15 |
-2.66 |
-3.93 |
| Noncontrolling Interest Sharing Ratio |
|
98.24% |
111.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
175 |
-350 |
-0.51 |
-25 |
-54 |
-143 |
| Operating Cash Flow to CapEx |
|
0.00% |
-11,271.89% |
-4,255.29% |
-380.71% |
-114.22% |
-40.72% |
-174.63% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
33.60 |
-67.74 |
-0.09 |
-2.64 |
-4.43 |
-9.60 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-6.09 |
-10.43 |
-8.19 |
-1.87 |
-0.52 |
-1.89 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-6.14 |
-10.68 |
-10.35 |
-3.51 |
-1.81 |
-2.98 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.07 |
0.25 |
0.27 |
0.41 |
0.37 |
0.26 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
1.18 |
1.03 |
1.37 |
1.59 |
1.34 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
285 |
78 |
257 |
202 |
188 |
202 |
296 |
| Invested Capital Turnover |
|
0.00 |
0.08 |
0.32 |
0.32 |
0.49 |
0.46 |
0.33 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-208 |
179 |
-55 |
-14 |
14 |
94 |
| Enterprise Value (EV) |
|
664 |
514 |
430 |
230 |
261 |
425 |
832 |
| Market Capitalization |
|
385 |
414 |
521 |
187 |
200 |
332 |
675 |
| Book Value per Share |
|
$0.13 |
($0.83) |
$1.55 |
$1.00 |
$0.65 |
$3.05 |
$2.64 |
| Tangible Book Value per Share |
|
$0.13 |
($1.16) |
$1.44 |
$0.91 |
$0.58 |
$2.54 |
$2.23 |
| Total Capital |
|
285 |
78 |
257 |
202 |
188 |
202 |
296 |
| Total Debt |
|
0.00 |
110 |
77 |
80 |
94 |
108 |
201 |
| Total Long-Term Debt |
|
0.00 |
85 |
71 |
76 |
84 |
106 |
193 |
| Net Debt |
|
-1.08 |
100 |
-91 |
43 |
61 |
93 |
158 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.28 |
1.27 |
12 |
15 |
16 |
16 |
| Net Nonoperating Expense (NNE) |
|
7.02 |
-13 |
75 |
19 |
15 |
17 |
21 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
110 |
77 |
80 |
94 |
108 |
201 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
11 |
16 |
39 |
52 |
53 |
35 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($3.39) |
($0.63) |
($3.20) |
($2.67) |
($2.09) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
120.49M |
138.73M |
18.28M |
31.64M |
36.99M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($3.39) |
($0.63) |
($3.20) |
($2.67) |
($2.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
120.49M |
138.73M |
18.28M |
31.64M |
36.99M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
120.49M |
138.73M |
18.28M |
31.64M |
36.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-33 |
-57 |
-55 |
-39 |
-40 |
-49 |
| Normalized NOPAT Margin |
|
0.00% |
-214.67% |
-106.61% |
-75.95% |
-40.96% |
-44.45% |
-59.00% |
| Pre Tax Income Margin |
|
0.00% |
-310.35% |
-453.25% |
-102.78% |
-56.03% |
-63.50% |
-84.21% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-9.01 |
-47.24 |
-14.57 |
-5.97 |
-4.66 |
-4.70 |
| NOPAT to Interest Expense |
|
0.00 |
-6.31 |
-33.07 |
-10.20 |
-4.18 |
-3.27 |
-3.29 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-9.07 |
-47.48 |
-16.72 |
-7.61 |
-5.95 |
-5.78 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-6.36 |
-33.31 |
-12.35 |
-5.82 |
-4.55 |
-4.37 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for BlackSky Technology
This table displays calculated financial ratios and metrics derived from BlackSky Technology's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
35,992,596.00 |
36,994,814.00 |
37,109,026.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
35,992,596.00 |
36,994,814.00 |
37,109,026.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
-0.02 |
-0.80 |
-0.56 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
76.56% |
-113.07% |
314.65% |
-35.91% |
-48.38% |
1,252.53% |
-118.42% |
-8.98% |
-6.65% |
-66.35% |
500.20% |
| EBITDA Growth |
|
245.68% |
67.87% |
122.22% |
-91.14% |
-156.08% |
-35.28% |
-805.09% |
-827.02% |
209.60% |
-559.57% |
61.50% |
| EBIT Growth |
|
67.32% |
8.49% |
71.96% |
-2,701.04% |
-212.18% |
18.38% |
-350.50% |
-21.79% |
95.68% |
-130.88% |
49.44% |
| NOPAT Growth |
|
77.20% |
8.49% |
71.96% |
-2,292.96% |
-474.81% |
18.38% |
-350.50% |
-21.79% |
95.63% |
-130.88% |
49.44% |
| Net Income Growth |
|
74.41% |
8.69% |
71.89% |
-1,965.33% |
-412.67% |
18.96% |
-338.85% |
-21.83% |
95.53% |
-131.51% |
49.48% |
| EPS Growth |
|
74.41% |
8.69% |
75.00% |
-1,750.00% |
-1,933.33% |
52.27% |
-144.23% |
33.33% |
96.72% |
-95.24% |
57.48% |
| Operating Cash Flow Growth |
|
67.70% |
77.05% |
-283.42% |
698.27% |
-11.95% |
815.09% |
-306.25% |
-3,863.96% |
-412.88% |
-108.65% |
51.58% |
| Free Cash Flow Firm Growth |
|
-73.11% |
-39.51% |
-196.78% |
-225.46% |
-331.95% |
-332.82% |
-112.55% |
-90.05% |
-242.37% |
-114.57% |
-352.40% |
| Invested Capital Growth |
|
-7.09% |
-15.71% |
10.17% |
21.80% |
7.55% |
22.59% |
11.49% |
36.89% |
46.78% |
38.82% |
102.06% |
| Revenue Q/Q Growth |
|
-9.00% |
-107.54% |
26.50% |
-15.54% |
-26.71% |
68.36% |
-117.67% |
517.34% |
82.13% |
-74.95% |
110.20% |
| EBITDA Q/Q Growth |
|
2.86% |
-118.21% |
303.83% |
-76.79% |
-751.13% |
56.08% |
-961.94% |
76.06% |
198.17% |
-364.26% |
38.02% |
| EBIT Q/Q Growth |
|
-1,386.54% |
-153.32% |
41.90% |
-37.38% |
-54.41% |
33.77% |
-220.73% |
62.87% |
94.52% |
-3,435.52% |
29.77% |
| NOPAT Q/Q Growth |
|
-689.13% |
-366.40% |
41.90% |
-37.38% |
-54.42% |
33.77% |
-220.73% |
62.87% |
94.46% |
-3,402.13% |
29.77% |
| Net Income Q/Q Growth |
|
-661.19% |
-317.37% |
40.56% |
-33.99% |
-54.24% |
34.02% |
-221.85% |
62.80% |
94.34% |
-3,317.40% |
29.76% |
| EPS Q/Q Growth |
|
-661.19% |
-317.37% |
45.45% |
-1,000.00% |
7.58% |
31.15% |
-202.38% |
65.35% |
95.45% |
-4,000.00% |
34.15% |
| Operating Cash Flow Q/Q Growth |
|
-838.15% |
-134.75% |
52.97% |
157.76% |
-275.56% |
1,599.45% |
-126.72% |
-435.12% |
76.08% |
74.72% |
-49.62% |
| Free Cash Flow Firm Q/Q Growth |
|
-67.54% |
67.50% |
-218.37% |
-94.93% |
39.99% |
-68.13% |
-8.07% |
-74.28% |
-8.11% |
-5.37% |
-127.85% |
| Invested Capital Q/Q Growth |
|
9.26% |
-11.16% |
12.56% |
11.48% |
-3.52% |
1.26% |
2.37% |
36.88% |
3.45% |
-4.23% |
49.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
37.37% |
0.00% |
16.63% |
4.57% |
-40.60% |
-10.59% |
0.00% |
-36.50% |
19.68% |
-207.60% |
-61.22% |
| EBIT Margin |
|
-18.83% |
0.00% |
-33.24% |
-54.06% |
-113.90% |
-44.81% |
0.00% |
-72.34% |
-2.18% |
-307.42% |
-102.72% |
| Profit (Net Income) Margin |
|
-11.48% |
0.00% |
-34.16% |
-54.18% |
-114.02% |
-44.68% |
0.00% |
-72.53% |
-2.25% |
-307.42% |
-102.72% |
| Tax Burden Percent |
|
112.24% |
100.44% |
102.76% |
100.22% |
100.10% |
100.23% |
100.08% |
100.25% |
102.48% |
100.00% |
100.00% |
| Interest Burden Percent |
|
54.31% |
99.99% |
100.00% |
100.00% |
100.01% |
99.49% |
99.99% |
100.00% |
100.95% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-3.49% |
0.00% |
-15.42% |
-20.98% |
-36.69% |
-20.42% |
0.00% |
-17.60% |
-0.52% |
-56.71% |
-20.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.13% |
0.00% |
-18.53% |
-25.24% |
-42.47% |
-24.23% |
0.00% |
-20.75% |
-0.69% |
-62.31% |
-24.16% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.16% |
0.00% |
-21.62% |
-22.22% |
-45.84% |
-28.45% |
0.00% |
-30.28% |
-1.13% |
-116.79% |
-27.01% |
| Return on Equity (ROE) |
|
-7.65% |
0.00% |
-37.04% |
-43.20% |
-82.53% |
-48.87% |
0.00% |
-47.88% |
-1.65% |
-173.50% |
-47.42% |
| Cash Return on Invested Capital (CROIC) |
|
-12.62% |
-2.84% |
-20.42% |
-34.67% |
-27.72% |
-40.64% |
-41.21% |
-56.22% |
-57.66% |
-57.49% |
-82.35% |
| Operating Return on Assets (OROA) |
|
-7.80% |
0.00% |
-17.42% |
-24.89% |
-42.65% |
-21.85% |
0.00% |
-19.87% |
-0.57% |
-60.17% |
-22.24% |
| Return on Assets (ROA) |
|
-4.76% |
0.00% |
-17.90% |
-24.95% |
-42.69% |
-21.79% |
0.00% |
-19.92% |
-0.59% |
-60.17% |
-22.24% |
| Return on Common Equity (ROCE) |
|
-7.65% |
0.00% |
-37.04% |
-43.20% |
-82.53% |
-48.87% |
0.00% |
-47.88% |
-1.65% |
-173.50% |
-47.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-64.07% |
-37.00% |
-37.71% |
0.00% |
-61.03% |
-99.43% |
-97.54% |
0.00% |
-107.80% |
-31.53% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.36 |
-11 |
-6.40 |
-8.79 |
-14 |
-8.99 |
-29 |
-11 |
-0.59 |
-21 |
-15 |
| NOPAT Margin |
|
-7.16% |
0.00% |
-23.27% |
-37.84% |
-79.73% |
-31.36% |
0.00% |
-50.64% |
-1.54% |
-215.19% |
-71.90% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.64% |
5.86% |
3.11% |
4.26% |
5.78% |
3.82% |
10.62% |
3.15% |
0.18% |
5.60% |
3.75% |
| SG&A Expenses to Revenue |
|
0.36% |
0.00% |
1.04% |
0.19% |
3.28% |
0.85% |
0.00% |
0.14% |
0.37% |
1.76% |
1.43% |
| Operating Expenses to Revenue |
|
118.83% |
0.00% |
133.24% |
154.06% |
213.90% |
144.81% |
0.00% |
172.34% |
102.18% |
407.42% |
202.72% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.21 |
-16 |
-9.15 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.84 |
-30 |
-21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
-2.25 |
4.58 |
1.06 |
-6.92 |
-3.04 |
-32 |
-7.72 |
7.58 |
-20 |
-12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.15 |
4.37 |
2.05 |
0.80 |
3.53 |
2.75 |
7.53 |
7.85 |
7.11 |
11.52 |
4.90 |
| Price to Tangible Book Value (P/TBV) |
|
2.43 |
5.02 |
2.38 |
0.88 |
4.24 |
3.34 |
9.15 |
9.41 |
8.42 |
13.96 |
5.24 |
| Price to Revenue (P/Rev) |
|
2.11 |
4.86 |
1.33 |
0.84 |
3.71 |
2.03 |
7.39 |
8.31 |
8.10 |
14.49 |
11.56 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.39 |
2.56 |
1.29 |
0.62 |
2.11 |
1.66 |
3.59 |
3.07 |
2.81 |
3.85 |
2.84 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.75 |
5.81 |
2.04 |
1.23 |
4.75 |
2.80 |
8.51 |
10.23 |
10.00 |
17.00 |
13.39 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
287.99 |
9.06 |
8.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.70 |
39.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.01 |
1.04 |
1.45 |
0.90 |
1.15 |
1.30 |
1.41 |
2.14 |
2.12 |
2.51 |
1.00 |
| Long-Term Debt to Equity |
|
0.90 |
1.04 |
1.41 |
0.89 |
1.13 |
1.26 |
1.35 |
2.08 |
2.04 |
2.39 |
0.94 |
| Financial Leverage |
|
0.81 |
0.82 |
1.17 |
0.88 |
1.08 |
1.17 |
1.43 |
1.46 |
1.63 |
1.87 |
1.12 |
| Leverage Ratio |
|
2.13 |
2.25 |
2.74 |
2.26 |
2.56 |
2.90 |
3.28 |
3.11 |
3.39 |
3.87 |
2.78 |
| Compound Leverage Factor |
|
1.16 |
2.25 |
2.74 |
2.26 |
2.56 |
2.89 |
3.28 |
3.11 |
3.42 |
3.87 |
2.78 |
| Debt to Total Capital |
|
50.32% |
50.94% |
59.18% |
47.25% |
53.39% |
56.49% |
58.59% |
68.18% |
67.95% |
71.49% |
49.92% |
| Short-Term Debt to Total Capital |
|
5.78% |
0.10% |
1.43% |
0.16% |
0.96% |
1.84% |
2.49% |
2.02% |
2.68% |
3.27% |
2.76% |
| Long-Term Debt to Total Capital |
|
44.53% |
50.85% |
57.75% |
47.09% |
52.43% |
54.65% |
56.10% |
66.16% |
65.27% |
68.23% |
47.15% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
49.68% |
49.06% |
40.82% |
52.75% |
46.61% |
43.51% |
41.41% |
31.82% |
32.05% |
28.51% |
50.08% |
| Debt to EBITDA |
|
-28.91 |
57.34 |
4.16 |
6.28 |
-30.57 |
-26.74 |
-2.98 |
-3.91 |
-5.68 |
-3.87 |
-6.47 |
| Net Debt to EBITDA |
|
-18.67 |
46.95 |
3.16 |
2.64 |
-26.49 |
-21.66 |
-2.40 |
-3.31 |
-4.45 |
-3.08 |
-5.03 |
| Long-Term Debt to EBITDA |
|
-25.59 |
57.23 |
4.06 |
6.26 |
-30.02 |
-25.87 |
-2.85 |
-3.79 |
-5.45 |
-3.69 |
-6.11 |
| Debt to NOPAT |
|
-2.43 |
-2.34 |
-5.78 |
-3.46 |
-2.71 |
-3.06 |
-2.04 |
-3.14 |
-4.09 |
-3.33 |
-4.52 |
| Net Debt to NOPAT |
|
-1.57 |
-1.92 |
-4.39 |
-1.45 |
-2.34 |
-2.48 |
-1.64 |
-2.66 |
-3.21 |
-2.65 |
-3.51 |
| Long-Term Debt to NOPAT |
|
-2.15 |
-2.34 |
-5.64 |
-3.44 |
-2.66 |
-2.96 |
-1.95 |
-3.05 |
-3.93 |
-3.18 |
-4.27 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
12 |
20 |
-24 |
-46 |
-28 |
-47 |
-50 |
-88 |
-95 |
-100 |
-228 |
| Operating Cash Flow to CapEx |
|
-54.50% |
-115.56% |
-54.65% |
18.12% |
-53.61% |
610.19% |
-200.50% |
-1,008.46% |
-219.12% |
-60.94% |
-103.04% |
| Free Cash Flow to Firm to Interest Expense |
|
4.46 |
7.60 |
-7.83 |
-14.71 |
-8.20 |
-13.95 |
-14.36 |
-21.75 |
-23.40 |
-25.44 |
-58.97 |
| Operating Cash Flow to Interest Expense |
|
-0.61 |
-1.45 |
-0.59 |
0.33 |
-0.54 |
8.15 |
-2.07 |
-9.65 |
-2.30 |
-0.60 |
-0.91 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.72 |
-2.70 |
-1.67 |
-1.49 |
-1.54 |
6.81 |
-3.11 |
-10.61 |
-3.35 |
-1.58 |
-1.80 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.41 |
0.33 |
0.52 |
0.46 |
0.37 |
0.49 |
0.33 |
0.27 |
0.26 |
0.20 |
0.22 |
| Fixed Asset Turnover |
|
1.37 |
1.00 |
1.77 |
1.74 |
1.59 |
2.00 |
1.36 |
1.44 |
1.34 |
0.82 |
1.07 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
188 |
167 |
187 |
209 |
202 |
204 |
209 |
286 |
296 |
283 |
422 |
| Invested Capital Turnover |
|
0.49 |
0.40 |
0.66 |
0.55 |
0.46 |
0.65 |
0.44 |
0.35 |
0.33 |
0.26 |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
-14 |
-31 |
17 |
37 |
14 |
38 |
22 |
77 |
94 |
79 |
213 |
| Enterprise Value (EV) |
|
261 |
426 |
241 |
130 |
425 |
338 |
750 |
880 |
832 |
1,092 |
1,200 |
| Market Capitalization |
|
200 |
357 |
157 |
88 |
332 |
245 |
651 |
715 |
675 |
931 |
1,036 |
| Book Value per Share |
|
$0.65 |
$0.31 |
$0.52 |
$0.74 |
$3.05 |
$2.81 |
$2.73 |
$2.57 |
$2.64 |
$2.18 |
$5.70 |
| Tangible Book Value per Share |
|
$0.58 |
$0.27 |
$0.45 |
$0.67 |
$2.54 |
$2.32 |
$2.25 |
$2.14 |
$2.23 |
$1.80 |
$5.33 |
| Total Capital |
|
188 |
167 |
187 |
209 |
202 |
204 |
209 |
286 |
296 |
283 |
422 |
| Total Debt |
|
94 |
85 |
111 |
99 |
108 |
115 |
122 |
195 |
201 |
203 |
211 |
| Total Long-Term Debt |
|
84 |
85 |
108 |
98 |
106 |
112 |
117 |
189 |
193 |
193 |
199 |
| Net Debt |
|
61 |
69 |
84 |
41 |
93 |
93 |
99 |
165 |
158 |
161 |
164 |
| Capital Expenditures (CapEx) |
|
2.98 |
3.30 |
3.28 |
5.71 |
3.39 |
4.47 |
3.63 |
3.86 |
4.25 |
3.87 |
3.42 |
| Net Nonoperating Expense (NNE) |
|
1.43 |
4.79 |
3.00 |
3.80 |
5.84 |
3.82 |
12 |
4.63 |
0.28 |
8.90 |
6.25 |
| Net Nonoperating Obligations (NNO) |
|
94 |
85 |
111 |
99 |
108 |
115 |
122 |
195 |
201 |
203 |
211 |
| Total Depreciation and Amortization (D&A) |
|
19 |
13 |
14 |
14 |
12 |
9.81 |
8.96 |
7.58 |
8.42 |
9.63 |
8.42 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.24) |
($0.88) |
($0.06) |
($0.66) |
($0.61) |
($0.42) |
($1.27) |
($0.44) |
($0.02) |
($0.82) |
($0.54) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
18.28M |
18.35M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
40.92M |
| Adjusted Diluted Earnings per Share |
|
($0.24) |
($0.88) |
($0.06) |
($0.66) |
($0.61) |
($0.42) |
($1.27) |
($0.44) |
($0.02) |
($0.82) |
($0.54) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
18.28M |
18.35M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
40.92M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.24) |
$0.00 |
$0.00 |
$0.00 |
($0.61) |
$0.00 |
$0.00 |
$0.00 |
($0.02) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
18.28M |
18.35M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
40.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.36 |
-28 |
-6.40 |
-8.78 |
-14 |
-8.99 |
-29 |
-11 |
-0.59 |
-21 |
-15 |
| Normalized NOPAT Margin |
|
-7.16% |
0.00% |
-23.27% |
-37.78% |
-79.73% |
-31.36% |
0.00% |
-50.61% |
-1.54% |
-215.19% |
-71.90% |
| Pre Tax Income Margin |
|
-10.23% |
0.00% |
-33.24% |
-54.06% |
-113.90% |
-44.58% |
0.00% |
-72.34% |
-2.20% |
-307.42% |
-102.72% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.32 |
-5.98 |
-3.02 |
-4.00 |
-5.74 |
-3.84 |
-11.74 |
-3.79 |
-0.21 |
-7.54 |
-5.39 |
| NOPAT to Interest Expense |
|
-0.88 |
-4.18 |
-2.11 |
-2.80 |
-4.02 |
-2.69 |
-8.22 |
-2.65 |
-0.15 |
-5.28 |
-3.77 |
| EBIT Less CapEx to Interest Expense |
|
-3.43 |
-7.23 |
-4.10 |
-5.82 |
-6.74 |
-5.18 |
-12.78 |
-4.75 |
-1.26 |
-8.53 |
-6.28 |
| NOPAT Less CapEx to Interest Expense |
|
-1.99 |
-5.44 |
-3.20 |
-4.62 |
-5.02 |
-4.03 |
-9.26 |
-3.61 |
-1.19 |
-6.26 |
-4.66 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
BlackSky Technology’s latest statements show improving near-term cash burn but continued dependence on external capital. In Q2 2026, revenue increased to $20.3 million from $9.6 million in Q1 2026 and compared favorably with the restated $(5.1) million reported for Q2 2025. However, revenue remains volatile because it includes substantial “other non-interest income” and investment-related gains or losses rather than a consistently profitable operating base.
Net loss improved to $20.8 million in Q2 2026 from $29.7 million in Q1 2026 and $41.2 million in Q2 2025. Still, BlackSky has reported net losses in nearly every recent quarter provided, with retained earnings reaching a deficit of $776.9 million by June 30, 2026. Operating expenses also remain high: Q2 non-interest expense was $41.1 million, including $17.0 million of depreciation.
Liquidity was supported primarily by a $145.9 million common-equity issuance in Q2. That financing helped offset $135.6 million of investing cash outflows, including $150.2 million of investment-securities purchases, and $3.5 million of operating cash burn. Cash and equivalents ended the quarter at $36.9 million, while restricted cash rose to $10.0 million. Total assets increased sharply to $517.0 million, largely because other assets rose to $365.4 million.
The balance sheet remains a key risk. Total liabilities increased to $305.5 million, including $211.0 million of short- and long-term debt. Interest expense was $3.9 million in Q2 2026, exceeding $1.3 million of investment interest income and producing a net interest expense of $2.5 million. Meanwhile, the weighted-average share count rose to 40.9 million from 37.1 million in Q1, highlighting the dilution associated with the company’s financing strategy.
- Revenue rebounded sequentially: Q2 2026 revenue of $20.3 million was more than double Q1 2026 revenue of $9.6 million.
- Net loss narrowed: The Q2 loss of $20.8 million improved from losses of $29.7 million in Q1 2026 and $41.2 million in the restated Q2 2025 period.
- Operating cash burn improved: Cash used in operations was $3.5 million in Q2 2026, compared with $9.3 million in Q4 2025 and $39.0 million in Q3 2025.
- Equity financing strengthened liquidity: The $145.9 million common-stock issuance helped produce a $5.5 million increase in cash during Q2 despite operating and investing outflows.
- Investment activity is materially affecting results: BlackSky purchased $150.2 million of investment securities in Q2 and recorded a $10.5 million net realized and unrealized investment loss, making reported revenue and earnings more difficult to interpret.
- Recent figures include restatements: Several 2024 and 2025 income-statement periods were identified as restated, so comparisons with earlier quarters should be interpreted cautiously.
- Profitability remains unproven: BlackSky continues to report substantial net losses, and its retained-earnings deficit reached $776.9 million by the end of Q2 2026.
- Debt and interest costs remain elevated: Total debt was approximately $211.0 million, while Q2 interest expense of $3.9 million exceeded interest income by $2.5 million.
- Shareholder dilution is a recurring concern: Common stock increased by roughly $151.5 million on the balance sheet during Q2, while weighted-average shares rose approximately 10% sequentially.
- Cash generation depends on financing and asset transactions: Operating cash flow remained negative, while the quarterly cash increase was largely enabled by equity issuance rather than internally generated cash.
09/17/26 11:50 AM ETAI Generated. May Contain Errors.