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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
0.68 |
-3.79 |
-16 |
-9.40 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.87 |
-30 |
| Consolidated Net Income / (Loss) |
|
0.68 |
-3.79 |
-16 |
-9.40 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.87 |
-30 |
| Net Income / (Loss) Continuing Operations |
|
0.68 |
-3.79 |
-16 |
-9.40 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.87 |
-30 |
| Total Pre-Tax Income |
|
0.81 |
-3.38 |
-16 |
-9.15 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.85 |
-30 |
| Total Revenue |
|
36 |
33 |
-2.49 |
28 |
23 |
17 |
29 |
-5.07 |
21 |
39 |
9.65 |
| Net Interest Income / (Expense) |
|
-2.01 |
-2.22 |
-2.23 |
-2.70 |
-2.89 |
-2.81 |
-2.77 |
-2.83 |
-2.71 |
-2.83 |
-2.91 |
| Total Interest Income |
|
0.52 |
0.46 |
0.40 |
0.33 |
0.26 |
0.57 |
0.57 |
0.68 |
1.32 |
1.23 |
1.02 |
| Investment Securities Interest Income |
|
0.52 |
0.46 |
0.40 |
0.33 |
0.26 |
0.57 |
0.57 |
0.68 |
1.32 |
1.23 |
1.02 |
| Total Interest Expense |
|
2.53 |
2.68 |
2.63 |
3.03 |
3.14 |
3.38 |
3.34 |
3.51 |
4.04 |
4.06 |
3.93 |
| Long-Term Debt Interest Expense |
|
2.53 |
2.68 |
2.63 |
3.03 |
3.14 |
3.38 |
3.34 |
3.51 |
4.04 |
4.06 |
3.93 |
| Total Non-Interest Income |
|
38 |
35 |
-0.25 |
30 |
26 |
20 |
31 |
-2.24 |
24 |
41 |
13 |
| Net Realized & Unrealized Capital Gains on Investments |
|
17 |
-0.30 |
-0.25 |
5.27 |
3.57 |
-11 |
1.90 |
-24 |
4.25 |
6.14 |
-8.22 |
| Other Non-Interest Income |
|
21 |
36 |
- |
25 |
23 |
30 |
30 |
22 |
20 |
35 |
21 |
| Total Non-Interest Expense |
|
36 |
39 |
13 |
37 |
36 |
36 |
42 |
36 |
36 |
39 |
39 |
| Marketing Expense |
|
0.13 |
0.12 |
0.46 |
0.29 |
0.04 |
0.56 |
0.25 |
0.02 |
0.03 |
0.14 |
0.17 |
| Other Operating Expenses |
|
18 |
17 |
19 |
18 |
18 |
19 |
21 |
23 |
22 |
22 |
23 |
| Depreciation Expense |
|
18 |
23 |
18 |
18 |
18 |
17 |
20 |
13 |
15 |
18 |
17 |
| Other Special Charges |
|
- |
- |
-24 |
- |
0.02 |
- |
- |
- |
0.01 |
- |
0.00 |
| Income Tax Expense |
|
0.14 |
0.41 |
0.07 |
0.25 |
0.03 |
0.02 |
0.03 |
0.04 |
0.04 |
0.02 |
0.00 |
| Basic Earnings per Share |
|
$0.04 |
($0.03) |
($0.88) |
($0.52) |
($0.66) |
($0.61) |
($0.42) |
($1.27) |
($0.44) |
($0.02) |
($0.82) |
| Weighted Average Basic Shares Outstanding |
|
142.99M |
146.26M |
146.83M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
| Diluted Earnings per Share |
|
$0.04 |
($0.03) |
($0.88) |
($0.52) |
($0.66) |
($0.61) |
($0.42) |
($1.27) |
($0.44) |
($0.02) |
($0.82) |
| Weighted Average Diluted Shares Outstanding |
|
142.99M |
146.26M |
146.83M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
142.99M |
146.26M |
146.83M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-8.96 |
-0.54 |
-18 |
11 |
31 |
-43 |
7.52 |
1.81 |
6.21 |
14 |
-2.14 |
| Net Cash From Operating Activities |
|
-0.17 |
-1.62 |
-3.81 |
-1.79 |
1.04 |
-1.82 |
27 |
-7.28 |
-39 |
-9.32 |
-2.36 |
| Net Cash From Continuing Operating Activities |
|
-0.17 |
-1.62 |
-3.81 |
-1.79 |
1.04 |
-1.82 |
27 |
-7.28 |
-39 |
-9.32 |
-2.36 |
| Net Income / (Loss) Continuing Operations |
|
0.68 |
-3.79 |
-16 |
-9.40 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.87 |
-30 |
| Consolidated Net Income / (Loss) |
|
0.68 |
-3.79 |
-16 |
-9.40 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.87 |
-30 |
| Depreciation Expense |
|
11 |
11 |
11 |
11 |
11 |
9.95 |
7.24 |
7.21 |
7.86 |
8.04 |
9.25 |
| Amortization Expense |
|
0.20 |
7.85 |
2.31 |
2.44 |
2.50 |
2.53 |
2.58 |
1.75 |
-0.28 |
0.38 |
0.39 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-15 |
4.34 |
3.35 |
-3.09 |
-1.12 |
13 |
0.64 |
27 |
-31 |
6.34 |
12 |
| Changes in Operating Assets and Liabilities, net |
|
2.63 |
-21 |
-4.95 |
-3.03 |
1.13 |
-8.33 |
30 |
-2.38 |
-0.42 |
-23 |
5.95 |
| Net Cash From Investing Activities |
|
-8.28 |
-0.28 |
-15 |
-7.94 |
-4.41 |
-41 |
-24 |
-26 |
-61 |
24 |
-9.33 |
| Net Cash From Continuing Investing Activities |
|
-8.28 |
-0.28 |
-15 |
-7.94 |
-4.41 |
-41 |
-24 |
-26 |
-61 |
24 |
-9.33 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-3.85 |
-2.98 |
-3.30 |
-3.28 |
-5.71 |
-3.39 |
-4.47 |
-3.63 |
-3.86 |
-4.25 |
-3.87 |
| Purchase of Investment Securities |
|
-9.75 |
-11 |
-9.46 |
-4.02 |
- |
-39 |
-28 |
-29 |
-64 |
-7.28 |
-29 |
| Sale and/or Maturity of Investments |
|
9.00 |
18 |
9.00 |
9.00 |
8.73 |
7.50 |
13 |
13 |
18 |
44 |
35 |
| Other Investing Activities, net |
|
-3.68 |
-4.84 |
-11 |
-9.64 |
-7.43 |
-6.15 |
-4.42 |
-6.35 |
-11 |
-8.41 |
-12 |
| Net Cash From Financing Activities |
|
-0.51 |
1.36 |
0.86 |
21 |
34 |
-0.24 |
4.42 |
35 |
106 |
-0.87 |
9.55 |
| Net Cash From Continuing Financing Activities |
|
-0.51 |
1.36 |
0.86 |
21 |
34 |
-0.24 |
4.42 |
35 |
106 |
-0.87 |
9.55 |
| Issuance of Common Equity |
|
0.79 |
1.87 |
1.30 |
1.65 |
44 |
-0.33 |
5.12 |
36 |
-0.03 |
-0.00 |
14 |
| Repayment of Debt |
|
-0.75 |
- |
0.00 |
- |
-10 |
- |
-0.18 |
-0.56 |
-90 |
-1.13 |
-1.69 |
| Other Financing Activities, Net |
|
-0.55 |
-0.50 |
-0.44 |
-0.01 |
-0.36 |
0.09 |
-0.52 |
-0.41 |
11 |
0.26 |
-3.03 |
| Cash Interest Paid |
|
- |
0.99 |
0.00 |
1.03 |
0.18 |
1.32 |
0.20 |
1.47 |
32 |
0.61 |
8.06 |
| Cash Income Taxes Paid |
|
0.06 |
0.28 |
0.00 |
0.38 |
- |
0.10 |
0.00 |
0.02 |
0.12 |
0.06 |
0.00 |
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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
244 |
241 |
228 |
213 |
210 |
224 |
245 |
285 |
311 |
381 |
372 |
| Cash and Due from Banks |
|
37 |
57 |
41 |
32 |
15 |
26 |
56 |
21 |
23 |
29 |
39 |
| Restricted Cash |
|
2.84 |
2.84 |
1.84 |
1.84 |
0.41 |
1.10 |
1.15 |
1.15 |
1.15 |
1.10 |
2.03 |
| 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 |
|
78 |
87 |
82 |
75 |
60 |
52 |
47 |
61 |
77 |
73 |
96 |
| Goodwill |
|
9.39 |
9.39 |
9.39 |
9.39 |
9.39 |
9.39 |
9.39 |
10 |
10 |
10 |
10 |
| Intangible Assets |
|
2.06 |
1.78 |
1.64 |
1.50 |
1.22 |
1.08 |
0.94 |
5.24 |
5.06 |
4.86 |
3.87 |
| Other Assets |
|
111 |
77 |
87 |
86 |
124 |
135 |
131 |
187 |
195 |
263 |
221 |
| Total Liabilities & Shareholders' Equity |
|
244 |
241 |
228 |
213 |
210 |
224 |
245 |
285 |
311 |
381 |
372 |
| Total Liabilities |
|
111 |
122 |
140 |
121 |
128 |
148 |
135 |
196 |
224 |
290 |
291 |
| Short-Term Debt |
|
1.67 |
2.38 |
2.23 |
0.00 |
0.16 |
2.69 |
0.32 |
3.75 |
5.20 |
5.77 |
9.26 |
| Other Short-Term Payables |
|
25 |
18 |
15 |
19 |
17 |
17 |
18 |
28 |
32 |
46 |
44 |
| Long-Term Debt |
|
73 |
76 |
79 |
79 |
85 |
108 |
98 |
112 |
117 |
189 |
193 |
| Other Long-Term Liabilities |
|
11 |
25 |
43 |
23 |
26 |
20 |
18 |
52 |
70 |
49 |
44 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
133 |
119 |
89 |
92 |
82 |
77 |
110 |
89 |
87 |
91 |
81 |
| Total Preferred & Common Equity |
|
133 |
119 |
89 |
92 |
82 |
77 |
110 |
89 |
87 |
91 |
81 |
| Total Common Equity |
|
133 |
119 |
89 |
92 |
82 |
77 |
110 |
89 |
87 |
91 |
81 |
| Common Stock |
|
664 |
681 |
684 |
687 |
696 |
701 |
747 |
758 |
797 |
817 |
837 |
| Retained Earnings |
|
-530 |
-562 |
-596 |
-595 |
-615 |
-624 |
-637 |
-669 |
-710 |
-726 |
-756 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,992,596.00 |
36,994,814.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,992,596.00 |
36,994,814.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.02 |
-0.80 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
60.77% |
76.56% |
-113.07% |
314.65% |
-35.91% |
-48.38% |
1,252.53% |
-118.42% |
-8.98% |
-6.65% |
-66.35% |
| EBITDA Growth |
|
431.68% |
245.68% |
67.87% |
122.22% |
-91.14% |
-156.08% |
-35.28% |
-805.09% |
-827.02% |
209.60% |
-559.57% |
| EBIT Growth |
|
103.50% |
67.32% |
8.49% |
71.96% |
-2,701.04% |
-212.18% |
18.38% |
-350.50% |
-21.79% |
95.68% |
-130.88% |
| NOPAT Growth |
|
104.15% |
77.20% |
8.49% |
71.96% |
-2,292.96% |
-474.81% |
18.38% |
-350.50% |
-21.79% |
95.63% |
-130.88% |
| Net Income Growth |
|
105.16% |
74.41% |
8.69% |
71.89% |
-1,965.33% |
-412.67% |
18.96% |
-338.85% |
-21.83% |
95.53% |
-131.51% |
| EPS Growth |
|
105.16% |
74.41% |
8.69% |
75.00% |
-1,750.00% |
-1,933.33% |
52.27% |
-144.23% |
33.33% |
96.72% |
-95.24% |
| Operating Cash Flow Growth |
|
98.51% |
67.70% |
77.05% |
-283.42% |
698.27% |
-11.95% |
815.09% |
-306.25% |
-3,863.96% |
-412.88% |
-108.65% |
| Free Cash Flow Firm Growth |
|
180.64% |
-73.11% |
-39.51% |
-196.78% |
-225.46% |
-331.95% |
-332.82% |
-112.55% |
-90.05% |
-242.37% |
-114.57% |
| Invested Capital Growth |
|
-17.51% |
-7.09% |
-15.71% |
10.17% |
21.80% |
7.55% |
22.59% |
11.49% |
36.89% |
46.78% |
38.82% |
| Revenue Q/Q Growth |
|
446.48% |
-9.00% |
-107.54% |
26.50% |
-15.54% |
-26.71% |
68.36% |
-117.67% |
517.34% |
82.13% |
-74.95% |
| EBITDA Q/Q Growth |
|
158.21% |
2.86% |
-118.21% |
303.83% |
-76.79% |
-751.13% |
56.08% |
-961.94% |
76.06% |
198.17% |
-364.26% |
| EBIT Q/Q Growth |
|
101.48% |
-1,386.54% |
-153.32% |
41.90% |
-37.38% |
-54.41% |
33.77% |
-220.73% |
62.87% |
94.52% |
-3,435.52% |
| NOPAT Q/Q Growth |
|
101.76% |
-689.13% |
-366.40% |
41.90% |
-37.38% |
-54.42% |
33.77% |
-220.73% |
62.87% |
94.46% |
-3,402.13% |
| Net Income Q/Q Growth |
|
102.02% |
-661.19% |
-317.37% |
40.56% |
-33.99% |
-54.24% |
34.02% |
-221.85% |
62.80% |
94.34% |
-3,317.40% |
| EPS Q/Q Growth |
|
102.02% |
-661.19% |
-317.37% |
45.45% |
-1,000.00% |
7.58% |
31.15% |
-202.38% |
65.35% |
95.45% |
-4,000.00% |
| Operating Cash Flow Q/Q Growth |
|
-117.71% |
-838.15% |
-134.75% |
52.97% |
157.76% |
-275.56% |
1,599.45% |
-126.72% |
-435.12% |
76.08% |
74.72% |
| Free Cash Flow Firm Q/Q Growth |
|
50.37% |
-67.54% |
67.50% |
-218.37% |
-94.93% |
39.99% |
-68.13% |
-8.07% |
-74.28% |
-8.11% |
-5.37% |
| Invested Capital Q/Q Growth |
|
0.83% |
9.26% |
-11.16% |
12.56% |
11.48% |
-3.52% |
1.26% |
2.37% |
36.88% |
3.45% |
-4.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
33.06% |
37.37% |
0.00% |
16.63% |
4.57% |
-40.60% |
-10.59% |
0.00% |
-36.50% |
19.68% |
-207.60% |
| EBIT Margin |
|
1.33% |
-18.83% |
0.00% |
-33.24% |
-54.06% |
-113.90% |
-44.81% |
0.00% |
-72.34% |
-2.18% |
-307.42% |
| Profit (Net Income) Margin |
|
1.86% |
-11.48% |
0.00% |
-34.16% |
-54.18% |
-114.02% |
-44.68% |
0.00% |
-72.53% |
-2.25% |
-307.42% |
| Tax Burden Percent |
|
83.03% |
112.24% |
100.44% |
102.76% |
100.22% |
100.10% |
100.23% |
100.08% |
100.25% |
102.48% |
100.00% |
| Interest Burden Percent |
|
168.32% |
54.31% |
99.99% |
100.00% |
100.00% |
100.01% |
99.49% |
99.99% |
100.00% |
100.95% |
100.00% |
| Effective Tax Rate |
|
16.97% |
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) |
|
0.47% |
-3.49% |
0.00% |
-15.42% |
-20.98% |
-36.69% |
-20.42% |
0.00% |
-17.60% |
-0.52% |
-56.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.83% |
-5.13% |
0.00% |
-18.53% |
-25.24% |
-42.47% |
-24.23% |
0.00% |
-20.75% |
-0.69% |
-62.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.56% |
-4.16% |
0.00% |
-21.62% |
-22.22% |
-45.84% |
-28.45% |
0.00% |
-30.28% |
-1.13% |
-116.79% |
| Return on Equity (ROE) |
|
1.03% |
-7.65% |
0.00% |
-37.04% |
-43.20% |
-82.53% |
-48.87% |
0.00% |
-47.88% |
-1.65% |
-173.50% |
| Cash Return on Invested Capital (CROIC) |
|
-4.64% |
-12.62% |
-2.84% |
-20.42% |
-34.67% |
-27.72% |
-40.64% |
-41.21% |
-56.22% |
-57.66% |
-57.49% |
| Operating Return on Assets (OROA) |
|
0.47% |
-7.80% |
0.00% |
-17.42% |
-24.89% |
-42.65% |
-21.85% |
0.00% |
-19.87% |
-0.57% |
-60.17% |
| Return on Assets (ROA) |
|
0.66% |
-4.76% |
0.00% |
-17.90% |
-24.95% |
-42.69% |
-21.79% |
0.00% |
-19.92% |
-0.59% |
-60.17% |
| Return on Common Equity (ROCE) |
|
1.03% |
-7.65% |
0.00% |
-37.04% |
-43.20% |
-82.53% |
-48.87% |
0.00% |
-47.88% |
-1.65% |
-173.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-70.41% |
0.00% |
-64.07% |
-37.00% |
-37.71% |
0.00% |
-61.03% |
-99.43% |
-97.54% |
0.00% |
-107.80% |
| Net Operating Profit after Tax (NOPAT) |
|
0.40 |
-2.36 |
-11 |
-6.40 |
-8.79 |
-14 |
-8.99 |
-29 |
-11 |
-0.59 |
-21 |
| NOPAT Margin |
|
1.11% |
-7.16% |
0.00% |
-23.27% |
-37.84% |
-79.73% |
-31.36% |
0.00% |
-50.64% |
-1.54% |
-215.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.36% |
1.64% |
5.86% |
3.11% |
4.26% |
5.78% |
3.82% |
10.62% |
3.15% |
0.18% |
5.60% |
| SG&A Expenses to Revenue |
|
0.37% |
0.36% |
0.00% |
1.04% |
0.19% |
3.28% |
0.85% |
0.00% |
0.14% |
0.37% |
1.76% |
| Operating Expenses to Revenue |
|
98.67% |
118.83% |
0.00% |
133.24% |
154.06% |
213.90% |
144.81% |
0.00% |
172.34% |
102.18% |
407.42% |
| Earnings before Interest and Taxes (EBIT) |
|
0.48 |
-6.21 |
-16 |
-9.15 |
-13 |
-19 |
-13 |
-41 |
-15 |
-0.84 |
-30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
12 |
-2.25 |
4.58 |
1.06 |
-6.92 |
-3.04 |
-32 |
-7.72 |
7.58 |
-20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.79 |
2.15 |
4.37 |
2.05 |
0.80 |
3.53 |
2.75 |
7.53 |
7.85 |
7.11 |
11.52 |
| Price to Tangible Book Value (P/TBV) |
|
2.03 |
2.43 |
5.02 |
2.38 |
0.88 |
4.24 |
3.34 |
9.15 |
9.41 |
8.42 |
13.96 |
| Price to Revenue (P/Rev) |
|
2.04 |
2.11 |
4.86 |
1.33 |
0.84 |
3.71 |
2.03 |
7.39 |
8.31 |
8.10 |
14.49 |
| 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) |
|
1.23 |
1.39 |
2.56 |
1.29 |
0.62 |
2.11 |
1.66 |
3.59 |
3.07 |
2.81 |
3.85 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.61 |
2.75 |
5.81 |
2.04 |
1.23 |
4.75 |
2.80 |
8.51 |
10.23 |
10.00 |
17.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
287.99 |
9.06 |
8.25 |
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 |
0.00 |
13.70 |
39.11 |
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 |
|
0.86 |
1.01 |
1.04 |
1.45 |
0.90 |
1.15 |
1.30 |
1.41 |
2.14 |
2.12 |
2.51 |
| Long-Term Debt to Equity |
|
0.86 |
0.90 |
1.04 |
1.41 |
0.89 |
1.13 |
1.26 |
1.35 |
2.08 |
2.04 |
2.39 |
| Financial Leverage |
|
0.68 |
0.81 |
0.82 |
1.17 |
0.88 |
1.08 |
1.17 |
1.43 |
1.46 |
1.63 |
1.87 |
| Leverage Ratio |
|
2.03 |
2.13 |
2.25 |
2.74 |
2.26 |
2.56 |
2.90 |
3.28 |
3.11 |
3.39 |
3.87 |
| Compound Leverage Factor |
|
3.41 |
1.16 |
2.25 |
2.74 |
2.26 |
2.56 |
2.89 |
3.28 |
3.11 |
3.42 |
3.87 |
| Debt to Total Capital |
|
46.31% |
50.32% |
50.94% |
59.18% |
47.25% |
53.39% |
56.49% |
58.59% |
68.18% |
67.95% |
71.49% |
| Short-Term Debt to Total Capital |
|
0.00% |
5.78% |
0.10% |
1.43% |
0.16% |
0.96% |
1.84% |
2.49% |
2.02% |
2.68% |
3.27% |
| Long-Term Debt to Total Capital |
|
46.31% |
44.53% |
50.85% |
57.75% |
47.09% |
52.43% |
54.65% |
56.10% |
66.16% |
65.27% |
68.23% |
| 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 |
|
53.69% |
49.68% |
49.06% |
40.82% |
52.75% |
46.61% |
43.51% |
41.41% |
31.82% |
32.05% |
28.51% |
| Debt to EBITDA |
|
-3.30 |
-28.91 |
57.34 |
4.16 |
6.28 |
-30.57 |
-26.74 |
-2.98 |
-3.91 |
-5.68 |
-3.87 |
| Net Debt to EBITDA |
|
-1.89 |
-18.67 |
46.95 |
3.16 |
2.64 |
-26.49 |
-21.66 |
-2.40 |
-3.31 |
-4.45 |
-3.08 |
| Long-Term Debt to EBITDA |
|
-3.30 |
-25.59 |
57.23 |
4.06 |
6.26 |
-30.02 |
-25.87 |
-2.85 |
-3.79 |
-5.45 |
-3.69 |
| Debt to NOPAT |
|
-1.76 |
-2.43 |
-2.34 |
-5.78 |
-3.46 |
-2.71 |
-3.06 |
-2.04 |
-3.14 |
-4.09 |
-3.33 |
| Net Debt to NOPAT |
|
-1.01 |
-1.57 |
-1.92 |
-4.39 |
-1.45 |
-2.34 |
-2.48 |
-1.64 |
-2.66 |
-3.21 |
-2.65 |
| Long-Term Debt to NOPAT |
|
-1.76 |
-2.15 |
-2.34 |
-5.64 |
-3.44 |
-2.66 |
-2.96 |
-1.95 |
-3.05 |
-3.93 |
-3.18 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
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) |
|
37 |
12 |
20 |
-24 |
-46 |
-28 |
-47 |
-50 |
-88 |
-95 |
-100 |
| Operating Cash Flow to CapEx |
|
-4.49% |
-54.50% |
-115.56% |
-54.65% |
18.12% |
-53.61% |
610.19% |
-200.50% |
-1,008.46% |
-219.12% |
-60.94% |
| Free Cash Flow to Firm to Interest Expense |
|
14.55 |
4.46 |
7.60 |
-7.83 |
-14.71 |
-8.20 |
-13.95 |
-14.36 |
-21.75 |
-23.40 |
-25.44 |
| Operating Cash Flow to Interest Expense |
|
-0.07 |
-0.61 |
-1.45 |
-0.59 |
0.33 |
-0.54 |
8.15 |
-2.07 |
-9.65 |
-2.30 |
-0.60 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.59 |
-1.72 |
-2.70 |
-1.67 |
-1.49 |
-1.54 |
6.81 |
-3.11 |
-10.61 |
-3.35 |
-1.58 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.35 |
0.41 |
0.33 |
0.52 |
0.46 |
0.37 |
0.49 |
0.33 |
0.27 |
0.26 |
0.20 |
| Fixed Asset Turnover |
|
1.06 |
1.37 |
1.00 |
1.77 |
1.74 |
1.59 |
2.00 |
1.36 |
1.44 |
1.34 |
0.82 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
172 |
188 |
167 |
187 |
209 |
202 |
204 |
209 |
286 |
296 |
283 |
| Invested Capital Turnover |
|
0.42 |
0.49 |
0.40 |
0.66 |
0.55 |
0.46 |
0.65 |
0.44 |
0.35 |
0.33 |
0.26 |
| Increase / (Decrease) in Invested Capital |
|
-36 |
-14 |
-31 |
17 |
37 |
14 |
38 |
22 |
77 |
94 |
79 |
| Enterprise Value (EV) |
|
210 |
261 |
426 |
241 |
130 |
425 |
338 |
750 |
880 |
832 |
1,092 |
| Market Capitalization |
|
165 |
200 |
357 |
157 |
88 |
332 |
245 |
651 |
715 |
675 |
931 |
| Book Value per Share |
|
$0.65 |
$0.65 |
$0.31 |
$0.52 |
$0.74 |
$3.05 |
$2.81 |
$2.73 |
$2.57 |
$2.64 |
$2.18 |
| Tangible Book Value per Share |
|
$0.58 |
$0.58 |
$0.27 |
$0.45 |
$0.67 |
$2.54 |
$2.32 |
$2.25 |
$2.14 |
$2.23 |
$1.80 |
| Total Capital |
|
172 |
188 |
167 |
187 |
209 |
202 |
204 |
209 |
286 |
296 |
283 |
| Total Debt |
|
79 |
94 |
85 |
111 |
99 |
108 |
115 |
122 |
195 |
201 |
203 |
| Total Long-Term Debt |
|
79 |
84 |
85 |
108 |
98 |
106 |
112 |
117 |
189 |
193 |
193 |
| Net Debt |
|
46 |
61 |
69 |
84 |
41 |
93 |
93 |
99 |
165 |
158 |
161 |
| Capital Expenditures (CapEx) |
|
3.85 |
2.98 |
3.30 |
3.28 |
5.71 |
3.39 |
4.47 |
3.63 |
3.86 |
4.25 |
3.87 |
| Net Nonoperating Expense (NNE) |
|
-0.27 |
1.43 |
4.79 |
3.00 |
3.80 |
5.84 |
3.82 |
12 |
4.63 |
0.28 |
8.90 |
| Net Nonoperating Obligations (NNO) |
|
79 |
94 |
85 |
111 |
99 |
108 |
115 |
122 |
195 |
201 |
203 |
| Total Depreciation and Amortization (D&A) |
|
12 |
19 |
13 |
14 |
14 |
12 |
9.81 |
8.96 |
7.58 |
8.42 |
9.63 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.24) |
($0.88) |
($0.06) |
($0.66) |
($0.61) |
($0.42) |
($1.27) |
($0.44) |
($0.02) |
($0.82) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.87M |
18.28M |
18.35M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.24) |
($0.88) |
($0.06) |
($0.66) |
($0.61) |
($0.42) |
($1.27) |
($0.44) |
($0.02) |
($0.82) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
17.87M |
18.28M |
18.35M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.24) |
$0.00 |
$0.00 |
$0.00 |
($0.61) |
$0.00 |
$0.00 |
$0.00 |
($0.02) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
17.87M |
18.28M |
18.35M |
148.91M |
30.78M |
31.64M |
31.65M |
35.46M |
35.99M |
36.99M |
37.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.40 |
-2.36 |
-28 |
-6.40 |
-8.78 |
-14 |
-8.99 |
-29 |
-11 |
-0.59 |
-21 |
| Normalized NOPAT Margin |
|
1.11% |
-7.16% |
0.00% |
-23.27% |
-37.78% |
-79.73% |
-31.36% |
0.00% |
-50.61% |
-1.54% |
-215.19% |
| Pre Tax Income Margin |
|
2.24% |
-10.23% |
0.00% |
-33.24% |
-54.06% |
-113.90% |
-44.58% |
0.00% |
-72.34% |
-2.20% |
-307.42% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.19 |
-2.32 |
-5.98 |
-3.02 |
-4.00 |
-5.74 |
-3.84 |
-11.74 |
-3.79 |
-0.21 |
-7.54 |
| NOPAT to Interest Expense |
|
0.16 |
-0.88 |
-4.18 |
-2.11 |
-2.80 |
-4.02 |
-2.69 |
-8.22 |
-2.65 |
-0.15 |
-5.28 |
| EBIT Less CapEx to Interest Expense |
|
-1.33 |
-3.43 |
-7.23 |
-4.10 |
-5.82 |
-6.74 |
-5.18 |
-12.78 |
-4.75 |
-1.26 |
-8.53 |
| NOPAT Less CapEx to Interest Expense |
|
-1.36 |
-1.99 |
-5.44 |
-3.20 |
-4.62 |
-5.02 |
-4.03 |
-9.26 |
-3.61 |
-1.19 |
-6.26 |
| 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 quarter shows a mixed but still fragile picture. Revenue improved sharply year over year in Q1 2026, but the company remained unprofitable and continued to burn cash from operations. The balance sheet also reflects a meaningful increase in debt and leverage over the past year, even as cash and equity improved from recent quarter-end levels.
- Revenue rebounded materially in Q1 2026. Total revenue rose to $9.6 million from $-5.1 million in Q2 2025 and $21.2 million in Q3 2025, but the cleaner comparison is year over year: Q1 2026 revenue was down from $28.7 million in Q1 2025. The quarter still suggests a recovery from the weak middle of 2025.
- Cash balance increased from year-end 2025. Cash and equivalents rose to $39.4 million in Q1 2026 from $28.8 million in Q3 2025 and $20.7 million in Q1 2025, giving the company more near-term flexibility.
- Financing activity supported liquidity. BlackSky raised $14.3 million from common equity issuance in Q1 2026, helping offset operating losses and investing outflows.
- Quarterly net cash change was less damaging than operating performance suggests. Despite negative operating cash flow, the company ended Q1 2026 with only a modest net cash decline of $2.1 million, aided by financing inflows and investment activity.
- Basic and diluted EPS improved versus the worst recent quarters. Q1 2026 EPS was -$0.82, better than Q2 2025’s -$1.27, though still worse than Q4 2025’s -$0.02.
- Non-operating income remains a major swing factor. Results have been heavily influenced by realized/unrealized gains and other non-interest income, which can make earnings less predictable from quarter to quarter.
- Depreciation remains a large non-cash add-back. Q1 2026 depreciation was $9.2 million, reflecting a capital-intensive business model and high fixed-asset base.
- Capital spending continues. The company spent $3.9 million on property and equipment in Q1 2026, indicating continued investment in infrastructure and systems.
- Working capital changes were unfavorable. Operating asset and liability changes used $6.0 million in Q1 2026, which reduced operating cash flow.
- Operating cash flow stayed negative. BlackSky used $2.4 million in operating cash in Q1 2026, following similarly negative operating cash flow in several recent quarters, signaling the business is still not self-funding.
- Net loss widened sharply from Q4 2025. The company lost $29.7 million in Q1 2026, compared with a $0.9 million loss in Q4 2025, showing earnings remain volatile and far from consistent profitability.
- Interest burden is high relative to earnings. Q1 2026 interest expense was $3.9 million versus just $1.0 million of interest income, leaving the company with a meaningful financing drag.
- Debt increased materially over the past year. Long-term debt rose to $193.4 million in Q1 2026 from $111.6 million in Q1 2025, while short-term debt also increased, lifting leverage.
- Retained earnings remain deeply negative. At -$756.1 million in Q1 2026, accumulated losses continue to weigh on equity quality and highlight the company’s long history of unprofitability.
Bottom line: BlackSky shows some signs of improving revenue momentum and a stronger cash position, but the core story is still one of heavy losses, negative operating cash flow, and rising debt. For retail investors, the main question is whether revenue growth can accelerate enough to absorb the company’s fixed cost structure before the balance sheet becomes a bigger constraint.
06/28/26 10:58 AM ETAI Generated. May Contain Errors.