Financhill
Sell
41

BLKB Quote, Financials, Valuation and Earnings

Last price:
$74.56
Seasonality move :
2.41%
Day range:
$73.74 - $74.93
52-week range:
$66.48 - $88.95
Dividend yield:
0%
P/E ratio:
73.15x
P/S ratio:
3.48x
P/B ratio:
6.95x
Volume:
136.8K
Avg. volume:
187.3K
1-year change:
-9.85%
Market cap:
$3.8B
Revenue:
$1.1B
EPS (TTM):
$1.02
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $900.4M $913.2M $927.7M $1.1B $1.1B
Revenue Growth (YoY) 6.11% 1.42% 1.59% 14.05% 4.47%
 
Cost of Revenues $418.4M $428.1M $443.2M $505.4M $502.2M
Gross Profit $482M $485.2M $484.5M $552.7M $603.2M
Gross Profit Margin 53.53% 53.13% 52.23% 52.24% 54.57%
 
R&D Expenses $106.2M $100.1M $124.6M $156.9M $153.3M
Selling, General & Admin $337.6M $344.6M $332.6M $421.4M $402.1M
Other Inc / (Exp) -$4.6M -$238K -$475K $7M $4M
Operating Expenses $449M $447.7M $459.4M $581.2M $558.5M
Operating Income $33M $37.5M $25.2M -$28.5M $44.7M
 
Net Interest Expenses $17.8M $15.6M $17.6M $34.1M $31.1M
EBT. Incl. Unusual Items $10.6M $21.6M $7.1M -$55.6M $17.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M $13.9M $1.4M -$10.2M $15.8M
Net Income to Company $11.9M $7.7M $5.7M -$45.4M $1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.9M $7.7M $5.7M -$45.4M $1.8M
 
Basic EPS (Cont. Ops) $0.25 $0.16 $0.12 -$0.88 $0.03
Diluted EPS (Cont. Ops) $0.25 $0.16 $0.12 -$0.88 $0.03
Weighted Average Basic Share $47.7M $48.2M $47.4M $51.6M $52.5M
Weighted Average Diluted Share $48.3M $48.7M $48.2M $51.6M $53.7M
 
EBITDA $116.9M $131.6M $107.5M $82.6M $167.1M
EBIT $31.2M $38.9M $25.1M -$19.8M $57.6M
 
Revenue (Reported) $900.4M $913.2M $927.7M $1.1B $1.1B
Operating Income (Reported) $33M $37.5M $25.2M -$28.5M $44.7M
Operating Income (Adjusted) $31.2M $38.9M $25.1M -$19.8M $57.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $215M $231.2M $261.3M $277.6M $286.7M
Revenue Growth (YoY) -2.77% 7.54% 13.01% 6.25% 3.28%
 
Cost of Revenues $98.7M $107.7M $120.9M $121.8M $127.5M
Gross Profit $116.3M $123.5M $140.4M $155.9M $159.2M
Gross Profit Margin 54.1% 53.43% 53.72% 56.14% 55.53%
 
R&D Expenses $22.8M $31.6M $40.5M $38M $39.4M
Selling, General & Admin $82.6M $79.4M $106.3M $95.1M $75.1M
Other Inc / (Exp) -$330K $649K $3.8M $2.7M -$121K
Operating Expenses $106.1M $111.6M $147.4M $133.8M $115.4M
Operating Income $10.2M $12M -$7M $22M $43.8M
 
Net Interest Expenses $3.2M $3.9M $8.7M $6.6M $11M
EBT. Incl. Unusual Items $6.6M $8.7M -$11.9M $18.1M $32.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $2.5M -$1.6M $9.1M $12.1M
Net Income to Company $4.9M $6.2M -$10.3M $9M $20.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.9M $6.2M -$10.3M $9M $20.5M
 
Basic EPS (Cont. Ops) $0.10 $0.13 -$0.20 $0.17 $0.41
Diluted EPS (Cont. Ops) $0.10 $0.13 -$0.20 $0.17 $0.40
Weighted Average Basic Share $48.3M $47.5M $51.7M $52.7M $50.4M
Weighted Average Diluted Share $48.9M $48.3M $51.7M $54.1M $51.6M
 
EBITDA $33.3M $32.5M $22.8M $55.7M $77.9M
EBIT $10.6M $12.7M -$2.6M $27.7M $46.8M
 
Revenue (Reported) $215M $231.2M $261.3M $277.6M $286.7M
Operating Income (Reported) $10.2M $12M -$7M $22M $43.8M
Operating Income (Adjusted) $10.6M $12.7M -$2.6M $27.7M $46.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $908.5M $922.5M $1B $1.1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $425M $438.7M $494M $501.8M $514.3M
Gross Profit $483.4M $483.7M $537.3M $583.3M $634M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $98.5M $118.5M $152.3M $152.9M $159.8M
Selling, General & Admin $336M $331.9M $401.7M $430.6M $341.7M
Other Inc / (Exp) -$2.9M -$985K $7.6M $3.1M $1.8M
Operating Expenses $438.8M $452.7M $556.8M $586.5M $505.1M
Operating Income $44.6M $31M -$19.6M -$3.2M $129M
 
Net Interest Expenses $14.7M $19M $28.8M $33.9M $38.4M
EBT. Incl. Unusual Items $27M $11M -$40.8M -$34M $92.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $11.9M -$9.6M -$9.2M $39.4M
Net Income to Company $22.7M -$866K -$31.2M -$24.8M $53M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.7M -$866K -$31.2M -$24.8M $53M
 
Basic EPS (Cont. Ops) $0.48 -$0.01 -$0.62 -$0.48 $1.04
Diluted EPS (Cont. Ops) $0.47 -$0.01 -$0.62 -$0.48 $1.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $133.9M $114.9M $87.5M $114.7M $260.5M
EBIT $43.5M $30.4M -$11M $7.3M $141M
 
Revenue (Reported) $908.5M $922.5M $1B $1.1B $1.1B
Operating Income (Reported) $44.6M $31M -$19.6M -$3.2M $129M
Operating Income (Adjusted) $43.5M $30.4M -$11M $7.3M $141M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $670.6M $679.8M $783.3M $810.4M $853.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $308.5M $319.1M $369.9M $366.4M $378.4M
Gross Profit $362.1M $360.7M $413.4M $444.1M $474.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $72.7M $91M $118.7M $114.7M $121.2M
Selling, General & Admin $249M $236.3M $305.4M $314.6M $254.2M
Other Inc / (Exp) $664K -$83K $7.8M $3.9M $1.7M
Operating Expenses $323.9M $328.9M $426.4M $431.7M $378.2M
Operating Income $38.3M $31.8M -$12.9M $12.4M $96.6M
 
Net Interest Expenses $10.7M $14M $25M $24.9M $32.2M
EBT. Incl. Unusual Items $28.3M $17.7M -$30.1M -$8.6M $66.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.9M $4.9M -$6M -$5M $18.6M
Net Income to Company $21.3M $12.8M -$24.1M -$3.6M $47.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.3M $12.8M -$24.1M -$3.6M $47.6M
 
Basic EPS (Cont. Ops) $0.45 $0.27 -$0.47 -$0.07 $0.94
Diluted EPS (Cont. Ops) $0.44 $0.27 -$0.47 -$0.07 $0.92
Weighted Average Basic Share $144.5M $142.7M $154.6M $157.5M $153.2M
Weighted Average Diluted Share $145.7M $144.1M $154.6M $159.9M $156.7M
 
EBITDA $109.1M $92.4M $72.4M $104.5M $197.9M
EBIT $40.3M $31.9M -$4.2M $22.8M $106.3M
 
Revenue (Reported) $670.6M $679.8M $783.3M $810.4M $853.3M
Operating Income (Reported) $38.3M $31.8M -$12.9M $12.4M $96.6M
Operating Income (Adjusted) $40.3M $31.9M -$4.2M $22.8M $106.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $31.8M $35.8M $55.1M $31.7M $31.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $89.4M $95.7M $103.7M $103.1M $102.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $67.9M $78.4M $95.5M $81.7M $99.3M
Total Current Assets $734.5M $819.1M $851M $918.6M $929.8M
 
Property Plant And Equipment $139.9M $127.8M $165.3M $153.3M $135.6M
Long-Term Investments -- -- -- -- --
Goodwill $634.1M $635.9M $1.1B $1.1B $1.1B
Other Intangibles $419.2M $389.3M $819.4M $776.2M $742.1M
Other Long-Term Assets $65.2M $72.6M $77.3M $94.3M $51M
Total Assets $2B $2B $3B $3B $2.9B
 
Accounts Payable $593.7M $636.1M $616.3M $743.4M $721M
Accrued Expenses $73.3M $52.2M $100.1M $86M $64.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $988.8M $1B $1.1B $1.2B $1.2B
 
Long-Term Debt $459.6M $518.2M $937.5M $840.2M $760.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $2.3B $2.2B $2.1B
 
Common Stock $60K $61K $66K $68K $69K
Other Common Equity Adj -$5.3M -$2.5M $6.5M $8.9M -$1.7M
Common Equity $396.8M $426.2M $717.1M $744M $808.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $396.8M $426.2M $717.1M $744M $808.7M
 
Total Liabilities and Equity $2B $2B $3B $3B $2.9B
Cash and Short Terms $31.8M $35.8M $55.1M $31.7M $31.3M
Total Debt $467.1M $531M $956.2M $859M $779.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $30.6M $27.6M $31.4M $31.1M $34.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $101.7M $111.9M $88.6M $106.3M $105.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $33.7M -- -- --
Other Current Assets $76.8M -$44.6M $83.6M $82.4M $87.5M
Total Current Assets $412.7M $458M $547.5M $579.4M $655.6M
 
Property Plant And Equipment $139.7M $123M $156.9M $138.9M $122.6M
Long-Term Investments -- -- -- -- --
Goodwill $632.8M $635.9M $1B $1.1B $1.1B
Other Intangibles $393.3M $368.4M $779.6M $750.1M $705.5M
Other Long-Term Assets $72.6M $69.7M $95.4M $83.7M $60.4M
Total Assets $1.7B $1.7B $2.6B $2.6B $2.6B
 
Accounts Payable $239.1M $259.2M $380.7M $401.2M $478.1M
Accrued Expenses $48.4M $36.6M $35.6M $71M $48.7M
Current Portion Of Long-Term Debt -- $12.9M $18.2M $19.2M --
Current Portion Of Capital Lease Obligations -- $7.2M $8.1M $6.8M --
Other Current Liabilities -- $378K $6.6M $10.1M --
Total Current Liabilities $620.3M $660.1M $871M $937.6M $962.2M
 
Long-Term Debt $498M $514.4M $835.9M $723.4M $977M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.9B $1.8B $2.1B
 
Common Stock $61K $62K $68K $69K $71K
Other Common Equity Adj -$8.9M $3.3M $2.7M $8.1M -$6.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $441.8M $396.8M $732.8M $800.2M $544.3M
 
Total Liabilities and Equity $1.7B $1.7B $2.6B $2.6B $2.6B
Cash and Short Terms $30.6M $27.6M $31.4M $31.1M $34.6M
Total Debt $508.3M $527.4M $854.1M $742.6M $1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $11.9M $7.7M $5.7M -$45.4M $1.8M
Depreciation & Amoritzation $85.7M $92.7M $82.4M $102.4M $109.5M
Stock-Based Compensation $58.6M $87.3M $120.4M $110.3M $127.8M
Change in Accounts Receivable -$6.6M -$18.4M -$6.5M -$7.3M -$3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $182.5M $148M $213.7M $203.9M $199.6M
 
Capital Expenditures $58.4M $71.8M $52.2M $71.1M $64.1M
Cash Acquisitions -$109.4M -- -$419.1M -$14.5M -$13K
Cash From Investing -$167.2M -$71.8M -$471.3M -$85.5M -$64.4M
 
Dividends Paid (Ex Special Dividend) -$23.6M -$6M -- -- --
Special Dividend Paid
Long-Term Debt Issued $424M $748.5M $582.2M $211M $293.2M
Long-Term Debt Repaid -$344.5M -$747.6M -$153M -$310.7M -$374.6M
Repurchase of Common Stock -- -$41M -$108.4M -- -$18.8M
Other Financing Activities $55.3M $35.3M -$56.7M $74.1M -$42.7M
Cash From Financing $111.2M -$10.7M $264.1M -$25.7M -$143M
 
Beginning Cash (CF) $449.8M $577.3M $645M $651.8M $733.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126.5M $65.4M $6.5M $92.7M -$7.7M
Ending Cash (CF) $577.3M $645M $651.8M $733.9M $728.3M
 
Levered Free Cash Flow $124.1M $76.1M $161.5M $132.8M $135.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.9M $6.2M -$10.3M $9M $20.5M
Depreciation & Amoritzation $22.7M $19.7M $25.3M $28M $31.1M
Stock-Based Compensation $20.8M $28.9M $27.9M $32.4M $18.6M
Change in Accounts Receivable $29.8M $8.4M $60.8M $64.9M $54M
Change in Inventories -- -- -- -- --
Cash From Operations $71.7M $69.9M $108M $128M $104M
 
Capital Expenditures $30.3M $12M $18.6M $17.4M $15.6M
Cash Acquisitions -- -- $4.5M -$13K --
Cash From Investing -$30.3M -$12M -$14.1M -$17.6M -$15.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $65.3M -- $13.7M $17.8M $91.8M
Long-Term Debt Repaid -$105.7M -$17.8M -$99.9M -$122.1M -$113.5M
Repurchase of Common Stock -- -$40.3M -- -- -$62.8M
Other Financing Activities -$220.8M -$218M -$104M -$402.9M -$376.3M
Cash From Financing -$261.2M -$276.1M -$190.2M -$507.2M -$460.8M
 
Beginning Cash (CF) $452.4M $462.9M $478.5M $790.3M $831.1M
Foreign Exchange Rate Adjustment $1.6M -$895K -$7M -$2.8M $4.1M
Additions / Reductions -$219.8M -$218.2M -$96.2M -$396.8M -$372.4M
Ending Cash (CF) $234.2M $243.7M $375.3M $390.7M $462.7M
 
Levered Free Cash Flow $41.4M $57.9M $89.5M $110.6M $88.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $22.7M -$866K -$31.2M -$24.8M $53M
Depreciation & Amoritzation $90.5M $84.5M $98.5M $107.4M $119.5M
Stock-Based Compensation $69.6M $122.2M $114.6M $122.3M $108.5M
Change in Accounts Receivable -$18.5M -$18.9M $22.3M -$22.1M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $169.5M $208.6M $233.7M $217.1M $219M
 
Capital Expenditures $72.1M $52M $67.4M $66.7M $65.3M
Cash Acquisitions -- -- -$433.6M $20K -$1.2M
Cash From Investing -$72.1M -$52M -$501.1M -$66.9M -$71.5M
 
Dividends Paid (Ex Special Dividend) -$11.9M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $320.2M $609.4M $580.8M $259.9M $1.4B
Long-Term Debt Repaid -$379.9M -$587.8M -$251.1M -$375.3M -$1.2B
Repurchase of Common Stock -- -$139.4M -- -- -$344.2M
Other Financing Activities -$66.4M -$32.3M $93.5M -$22.9M $2.9M
Cash From Financing -$137.9M -$150.1M $413.1M -$138.2M -$81.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.5M $6.5M $145.7M $11.9M $66.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $97.4M $156.6M $166.3M $150.4M $153.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $21.3M $12.8M -$24.1M -$3.6M $47.6M
Depreciation & Amoritzation $68.8M $60.5M $76.6M $81.6M $91.6M
Stock-Based Compensation $54.6M $89.5M $83.7M $95.7M $76.4M
Change in Accounts Receivable -$18.3M -$18.8M $10M -$4.8M $918K
Change in Inventories -- -- -- -- --
Cash From Operations $109.2M $169.8M $189.8M $203M $222.4M
 
Capital Expenditures $57.9M $38M $53.3M $48.9M $50.1M
Cash Acquisitions -- -- -$14.5M -$13K -$1.2M
Cash From Investing -$57.9M -$38M -$67.8M -$49.2M -$56.3M
 
Dividends Paid (Ex Special Dividend) -$6M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $267.4M $128.3M $126.9M $175.8M $1.3B
Long-Term Debt Repaid -$291M -$131.3M -$229.4M -$294M -$1.1B
Repurchase of Common Stock -- -$98.4M -- -- -$325.4M
Other Financing Activities -$364.2M -$431.8M -$281.7M -$378.6M -$332.9M
Cash From Financing -$393.8M -$533.1M -$384.2M -$496.7M -$435.1M
 
Beginning Cash (CF) $1.3B $1.4B $1.4B $1.9B $1.9B
Foreign Exchange Rate Adjustment -$623K $97K -$14.2M -$311K $3.5M
Additions / Reductions -$342.4M -$401.4M -$262.2M -$342.9M -$269.1M
Ending Cash (CF) $943.9M $989.5M $1.2B $1.6B $1.7B
 
Levered Free Cash Flow $51.3M $131.8M $136.5M $154.1M $172.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock