| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| ADBEAdobe Inc. | 129.74B | 309.93 | 25.08 | 10.8% | 30% | 61.34% | 6.03% | 0.43 |
| BOXBox, Inc. | 4.04B | 28.19 | 20.73 | 5.05% | 19.71% | 108.45% | 8.17% | 3.66 |
| SNCRSynchronoss Technologies, Inc. | 99.76M | 8.67 | 20.16 | 5.72% | -5.69% | -17.56% | 13.39% | 4.97 |
| DBXDropbox, Inc. | 4.67B | 26.75 | 19.11 | 1.86% | 19.87% | 18.68% | ||
| CCSIConsensus Cloud Solutions, Inc. | 430.29M | 22.64 | 4.91 | -3.36% | 23.48% | 20.52% | ||
| TAOPTaoping Inc. | 12.47M | 1.35 | -3.38 | -5.08% | -4.96% | -11.46% | 0.50 | |
| BLZEBackblaze, Inc. | 284.93M | 4.94 | -4.45 | 25.1% | -24.37% | -41.74% | 3.79% | 0.60 |
| KLTRKaltura, Inc. | 215.67M | 1.52 | -7.24 | 2.02% | -7.1% | -72.43% | 5.43% | 2.15 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Sales/Revenue | 40.75M | 53.78M | 67.48M | 85.16M | 102.02M | 127.63M |
| Revenue Growth % | - | 0.32% | 0.25% | 0.26% | 0.2% | 0.25% |
| Cost of Goods Sold | 20.13M | 25.8M | 33.14M | 41.29M | 52.16M | 58.28M |
| COGS % of Revenue | 0.49% | 0.48% | 0.49% | 0.48% | 0.51% | 0.46% |
| Gross Profit | 20.62M | 27.98M | 34.34M | 43.86M | 49.86M | 69.34M |
| Gross Margin % | 0.51% | 0.52% | 0.51% | 0.52% | 0.49% | 0.54% |
| Gross Profit Growth % | - | 0.36% | 0.23% | 0.28% | 0.14% | 0.39% |
| Operating Expenses | 19.67M | 31.71M | 53.13M | 91.98M | 107.76M | 115.63M |
| OpEx % of Revenue | 0.48% | 0.59% | 0.79% | 1.08% | 1.06% | 0.91% |
| Selling, General & Admin | 11.24M | 18.65M | 32.6M | 58.87M | 68.23M | 73.53M |
| SG&A % of Revenue | 0.28% | 0.35% | 0.48% | 0.69% | 0.67% | 0.58% |
| Research & Development | 8.44M | 13.07M | 20.54M | 33.11M | 39.53M | 42.1M |
| R&D % of Revenue | 0.21% | 0.24% | 0.3% | 0.39% | 0.39% | 0.33% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 949K | -3.73M | -18.79M | -48.11M | -57.91M | -46.29M |
| Operating Margin % | 0.02% | -0.07% | -0.28% | -0.57% | -0.57% | -0.36% |
| Operating Income Growth % | - | -4.93% | -4.04% | -1.56% | -0.2% | 0.2% |
| EBITDA | 10.27M | 9.22M | -2.47M | -27.96M | -32.99M | -17.96M |
| EBITDA Margin % | 0.25% | 0.17% | -0.04% | -0.33% | -0.32% | -0.14% |
| EBITDA Growth % | - | -0.1% | -1.27% | -10.31% | -0.18% | 0.46% |
| D&A (Non-Cash Add-back) | 9.32M | 12.95M | 16.32M | 20.15M | 24.91M | 28.33M |
| EBIT | 949K | -3.73M | -17.93M | -47.15M | -55.92M | -44.87M |
| Net Interest Income | -1.93M | -2.89M | -3.68M | -4.29M | -3.79M | -3.66M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 1.93M | 2.89M | 3.68M | 4.29M | 3.79M | 3.66M |
| Other Income/Expense | -1.93M | -2.89M | -2.81M | -3.32M | -1.81M | -2.24M |
| Pretax Income | -980K | -6.62M | -21.61M | -51.44M | -59.71M | -48.52M |
| Pretax Margin % | -0.02% | -0.12% | -0.32% | -0.6% | -0.59% | -0.38% |
| Income Tax | 16K | 5K | 96K | -39K | 0 | 6K |
| Effective Tax Rate % | 1.02% | 1% | 1% | 1% | 1% | 1% |
| Net Income | -996K | -6.62M | -21.7M | -51.4M | -59.71M | -48.53M |
| Net Margin % | -0.02% | -0.12% | -0.32% | -0.6% | -0.59% | -0.38% |
| Net Income Growth % | - | -5.65% | -2.28% | -1.37% | -0.16% | 0.19% |
| Net Income (Continuing) | -996K | -6.62M | -21.7M | -51.4M | -59.71M | -48.53M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.05 | -0.22 | -0.71 | -1.63 | -1.66 | -1.11 |
| EPS Growth % | - | -3.11% | -2.23% | -1.3% | -0.02% | 0.33% |
| EPS (Basic) | -0.05 | -0.22 | -0.71 | -1.63 | -1.66 | -1.11 |
| Diluted Shares Outstanding | 18.6M | 30.3M | 30.38M | 31.66M | 36.01M | 43.54M |
| Basic Shares Outstanding | 18.6M | 30.3M | 30.38M | 31.66M | 36.01M | 43.54M |
| Dividend Payout Ratio | - | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 9.08M | 9.23M | 111.08M | 74.4M | 38.51M | 65.75M |
| Cash & Short-Term Investments | 6.98M | 6.08M | 104.84M | 65.42M | 29.3M | 54.91M |
| Cash Only | 6.98M | 6.08M | 104.84M | 6.69M | 12.5M | 45.78M |
| Short-Term Investments | 0 | 0 | 0 | 58.73M | 16.8M | 9.14M |
| Accounts Receivable | 1.11M | 1.32M | 1.82M | 3.14M | 4.45M | 6.04M |
| Days Sales Outstanding | 9.92 | 8.94 | 9.83 | 13.45 | 15.92 | 17.28 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - |
| Other Current Assets | 3K | 848K | 910K | 1.69M | 1.45M | 1.53M |
| Total Non-Current Assets | 29.54M | 45.24M | 52.5M | 78.06M | 93.17M | 102.81M |
| Property, Plant & Equipment | 24.83M | 38.75M | 43.07M | 56.26M | 55.58M | 58.82M |
| Fixed Asset Turnover | 1.64x | 1.39x | 1.57x | 1.51x | 1.84x | 2.17x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3.88M | 5.68M | 7.64M | 16.7M | 32.52M | 41.8M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 835K | 809K | 1.79M | 5.1M | 5.07M | 2.19M |
| Total Assets | 38.63M | 54.47M | 163.58M | 152.46M | 131.69M | 168.56M |
| Asset Turnover | 1.05x | 0.99x | 0.41x | 0.56x | 0.77x | 0.76x |
| Asset Growth % | - | 0.41% | 2% | -0.07% | -0.14% | 0.28% |
| Total Current Liabilities | 28.24M | 36.37M | 45.06M | 56.27M | 57.09M | 59.8M |
| Accounts Payable | 1.55M | 1.71M | 2.08M | 3.28M | 1.97M | 1.46M |
| Days Payables Outstanding | 28.16 | 24.19 | 22.86 | 29.02 | 13.81 | 9.14 |
| Short-Term Debt | 0 | 628K | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 456K | 1.71M | 2.25M | 3.77M | 5.33M | 4.99M |
| Current Ratio | 0.32x | 0.25x | 2.47x | 1.32x | 0.67x | 1.10x |
| Quick Ratio | 0.32x | 0.25x | 2.47x | 1.32x | 0.67x | 1.10x |
| Cash Conversion Cycle | - | - | - | - | - | - |
| Total Non-Current Liabilities | 12.98M | 24.93M | 23.03M | 27.44M | 29.66M | 31.13M |
| Long-Term Debt | 0 | 1.64M | 0 | 4.31M | 4.13M | 0 |
| Capital Lease Obligations | 8.53M | 17.89M | 19.6M | 20.52M | 21.46M | 25.99M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 2.78M | 3.6M | 298K | 0 | 0 | 0 |
| Total Liabilities | 41.22M | 61.31M | 68.09M | 83.71M | 86.75M | 90.94M |
| Total Debt | 16.76M | 31.48M | 33.25M | 45.49M | 45.96M | 46.34M |
| Net Debt | 9.78M | 25.4M | -71.59M | 38.8M | 33.46M | 563K |
| Debt / Equity | - | - | 0.35x | 0.66x | 1.02x | 0.60x |
| Debt / EBITDA | 1.63x | 3.41x | - | - | - | - |
| Net Debt / EBITDA | 0.95x | 2.76x | - | - | - | - |
| Interest Coverage | 0.49x | -1.29x | -5.11x | -11.22x | -15.27x | -12.65x |
| Total Equity | -2.59M | -6.84M | 95.49M | 68.75M | 44.94M | 77.62M |
| Equity Growth % | - | -1.64% | 14.96% | -0.28% | -0.35% | 0.73% |
| Book Value per Share | -0.14 | -0.23 | 3.14 | 2.17 | 1.25 | 1.78 |
| Total Shareholders' Equity | -2.59M | -6.84M | 95.49M | 68.75M | 44.94M | 77.62M |
| Common Stock | 5K | 5K | 3K | 4K | 4K | 5K |
| Retained Earnings | -8.28M | -14.64M | -36.34M | -87.74M | -147.45M | -195.99M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | 13.2M | 12.82M | 3.52M | -13.78M | -7.35M | 12.51M |
| Operating CF Margin % | 0.32% | 0.24% | 0.05% | -0.16% | -0.07% | 0.1% |
| Operating CF Growth % | - | -0.03% | -0.73% | -4.92% | 0.47% | 2.7% |
| Net Income | -996K | -6.62M | -21.7M | -51.4M | -59.71M | -48.53M |
| Depreciation & Amortization | 9.32M | 12.95M | 16.32M | 20.15M | 24.91M | 28.33M |
| Stock-Based Compensation | 1.39M | 1.88M | 5.63M | 17.05M | 25.18M | 28.63M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -184K | 706K | -737K | 1.63M | 2.71M | 3.88M |
| Working Capital Changes | 3.68M | 3.91M | 4.01M | -1.21M | -433K | 200K |
| Change in Receivables | -20K | -128K | -100K | -547K | 56K | -1.03M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 482K | 143K | 502K | 1.63M | -295K | -547K |
| Cash from Investing | -3.23M | -4.97M | -11.19M | -73.85M | 21.66M | -6.13M |
| Capital Expenditures | -1.57M | -2.13M | -7.56M | -7.35M | -5.51M | -1.71M |
| CapEx % of Revenue | 0.04% | 0.04% | 0.11% | 0.09% | 0.05% | 0.01% |
| Acquisitions | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - |
| Other Investing | -1.66M | -2.85M | -3.63M | -8.63M | -14.35M | -12.02M |
| Cash from Financing | -7.73M | -8.75M | 106.61M | -6.21M | -8.84M | 22.77M |
| Debt Issued (Net) | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - |
| Other Financing | 0 | -157K | -2.5M | 5.97M | 6.39M | 8.97M |
| Net Change in Cash | - | - | - | - | - | - |
| Free Cash Flow | 9.63M | 7.84M | -7.67M | -29.76M | -27.58M | 10.79M |
| FCF Margin % | 0.24% | 0.15% | -0.11% | -0.35% | -0.27% | 0.08% |
| FCF Growth % | - | -0.19% | -1.98% | -2.88% | 0.07% | 1.39% |
| FCF per Share | 0.52 | 0.26 | -0.25 | -0.94 | -0.77 | 0.25 |
| FCF Conversion (FCF/Net Income) | -13.26x | -1.94x | -0.16x | 0.27x | 0.12x | -0.26x |
| Interest Paid | 1.96M | 2.88M | 3.53M | 3.78M | 3.73M | 3.58M |
| Taxes Paid | 4K | 11K | 14K | 31K | 59K | 54K |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -48.97% | -62.59% | -105.05% | -79.2% |
| Return on Invested Capital (ROIC) | 9.9% | -21.74% | -66.41% | -54.91% | -46.71% | -44.34% |
| Gross Margin | 50.61% | 52.03% | 50.89% | 51.51% | 48.87% | 54.33% |
| Net Margin | -2.44% | -12.31% | -32.16% | -60.36% | -58.53% | -38.03% |
| Debt / Equity | - | - | 0.35x | 0.66x | 1.02x | 0.60x |
| Interest Coverage | 0.49x | -1.29x | -5.11x | -11.22x | -15.27x | -12.65x |
| FCF Conversion | -13.26x | -1.94x | -0.16x | 0.27x | 0.12x | -0.26x |
| Revenue Growth | - | 31.99% | 25.46% | 26.19% | 19.8% | 25.1% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Subscription-Based Arrangements | 44.12M | 51.43M | 55.68M | 65.66M |
| Subscription-Based Arrangements Growth | - | 16.58% | 8.26% | 17.92% |
| Consumption-Based Arragments | 22.63M | 33.04M | 45.77M | 61.46M |
| Consumption-Based Arragments Growth | - | 45.99% | 38.53% | 34.27% |
| Physical Media | 730K | 683K | 569K | 511K |
| Physical Media Growth | - | -6.44% | -16.69% | -10.19% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| UNITED STATES | 48.35M | 60.95M | 73.26M | 94.32M |
| UNITED STATES Growth | - | 26.07% | 20.20% | 28.75% |
| Non-US | 19.13M | 15.23M | 18.27M | 20.84M |
| Non-US Growth | - | -20.40% | 19.95% | 14.11% |
| CANADA | - | 4.32M | 5.03M | 5.76M |
| CANADA Growth | - | - | 16.26% | 14.52% |
Backblaze, Inc. (BLZE) reported $141.9M in revenue for fiscal year 2024. This represents a 248% increase from $40.7M in 2019.
Backblaze, Inc. (BLZE) grew revenue by 25.1% over the past year. This is strong growth.
Backblaze, Inc. (BLZE) reported a net loss of $34.6M for fiscal year 2024.
Backblaze, Inc. (BLZE) has a return on equity (ROE) of -79.2%. Negative ROE indicates the company is unprofitable.
Backblaze, Inc. (BLZE) generated $9.1M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.