Financhill
Sell
39

BLPG Quote, Financials, Valuation and Earnings

Last price:
$0.05
Seasonality move :
-17.62%
Day range:
$0.05 - $0.05
52-week range:
$0.03 - $0.14
Dividend yield:
0%
P/E ratio:
4.42x
P/S ratio:
0.15x
P/B ratio:
--
Volume:
--
Avg. volume:
8.9K
1-year change:
-55.66%
Market cap:
$387.8K
Revenue:
$4.4M
EPS (TTM):
$0.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.1M $4.7M $3.9M $4.4M $4.4M
Revenue Growth (YoY) 0.14% 12.77% -16.81% 13.73% -0.98%
 
Cost of Revenues $1.2M $1.3M $1.3M $1.5M $1.6M
Gross Profit $2.9M $3.4M $2.6M $2.9M $2.8M
Gross Profit Margin 70.9% 72.42% 67.02% 65.01% 63.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $2.1M $2.5M $2.1M $2.4M
Other Inc / (Exp) -$982.6K $1.1M -$180.7K -$168.6K $89K
Operating Expenses $2.1M $2.1M $2.5M $2.1M $2.4M
Operating Income $793.4K $1.3M $80.8K $762.7K $345K
 
Net Interest Expenses $745.4K $583.1K $194.6K $243K $180.7K
EBT. Incl. Unusual Items -$934.6K $1.8M -$294.5K $351.2K $253.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $11.5K
Net Income to Company -$934.6K $1.8M -$294.5K $351.2K $241.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$934.6K $1.8M -$294.5K $351.2K $241.7K
 
Basic EPS (Cont. Ops) -$0.12 $0.21 -$0.04 $0.04 $0.03
Diluted EPS (Cont. Ops) -$0.12 $0.14 -$0.04 $0.02 $0.01
Weighted Average Basic Share $8M $8.5M $8.4M $8.3M $8.3M
Weighted Average Diluted Share $8M $12.3M $8.4M $10.9M $21.5M
 
EBITDA $42K $2.6M $154.4K $845.8K $665.4K
EBIT -$189.2K $2.3M -$99.9K $594.1K $435.3K
 
Revenue (Reported) $4.1M $4.7M $3.9M $4.4M $4.4M
Operating Income (Reported) $793.4K $1.3M $80.8K $762.7K $345K
Operating Income (Adjusted) -$189.2K $2.3M -$99.9K $594.1K $435.3K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2M $1M $1M $1.1M $1M
Revenue Growth (YoY) 17.66% -14.26% 0.88% 13.24% -9.09%
 
Cost of Revenues $304.7K $283.1K $360.9K $377.2K $388.5K
Gross Profit $861.9K $717.2K $648.1K $765.4K $650.3K
Gross Profit Margin 73.88% 71.7% 64.23% 66.99% 62.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $501.7K $513.5K $552.1K $567.7K $612K
Other Inc / (Exp) -$2M -$288.1K -$58.1K $9.1K -$3.6K
Operating Expenses $501.7K $513.5K $552.1K $567.7K $612K
Operating Income $360.2K $203.6K $96K $197.7K $38.3K
 
Net Interest Expenses $287.2K $65.8K $43.5K $49.5K $30.8K
EBT. Incl. Unusual Items -$1.9M -$150.2K -$5.6K $157.3K $3.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$150.2K -$5.6K $157.3K $3.8K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$150.2K -$5.6K $157.3K $3.8K
 
Basic EPS (Cont. Ops) -$0.23 -$0.02 -$0.00 $0.02 --
Diluted EPS (Cont. Ops) -$0.23 -$0.02 -$0.00 $0.01 --
Weighted Average Basic Share $8.4M $8.5M $8.3M $8.3M $8.3M
Weighted Average Diluted Share $8.4M $8.5M $8.3M $23.2M $20.9M
 
EBITDA -$1.6M -$31.5K $105.6K $264.6K $94.4K
EBIT -$1.6M -$84.4K $37.9K $206.8K $34.7K
 
Revenue (Reported) $1.2M $1M $1M $1.1M $1M
Operating Income (Reported) $360.2K $203.6K $96K $197.7K $38.3K
Operating Income (Adjusted) -$1.6M -$84.4K $37.9K $206.8K $34.7K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.3M $4.5M $3.9M $4.5M $4.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2M $1.3M $1.4M $1.6M $1.6M
Gross Profit $3.1M $3.2M $2.5M $3M $2.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $2.1M $2.6M $2.1M $2.5M
Other Inc / (Exp) -$2.7M $2.8M $49.3K -$101.4K $76.2K
Operating Expenses $2.1M $2.1M $2.6M $2.1M $2.5M
Operating Income $1M $1.1M -$26.8K $864.4K $185.5K
 
Net Interest Expenses $934.3K $361.7K $172.4K $249K $162K
EBT. Incl. Unusual Items -$2.6M $3.5M -$149.9K $514.1K $99.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.6M $3.5M -$149.9K $514.1K $88.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.6M $3.5M -$149.9K $514.1K $88.2K
 
Basic EPS (Cont. Ops) -$0.32 $0.42 -$0.02 $0.06 $0.01
Diluted EPS (Cont. Ops) -$0.33 $0.31 -$0.02 $0.03 $0.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.5M $4.1M $291.4K $1M $495.2K
EBIT -$1.7M $3.9M $22.5K $763K $263.2K
 
Revenue (Reported) $4.3M $4.5M $3.9M $4.5M $4.3M
Operating Income (Reported) $1M $1.1M -$26.8K $864.4K $185.5K
Operating Income (Adjusted) -$1.7M $3.9M $22.5K $763K $263.2K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2M $1M $1M $1.1M $1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $304.7K $283.1K $360.9K $377.2K $388.5K
Gross Profit $861.9K $717.2K $648.1K $765.4K $650.3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $501.7K $513.5K $552.1K $567.7K $612K
Other Inc / (Exp) -$2M -$288.1K -$58.1K $9.1K -$3.6K
Operating Expenses $501.7K $513.5K $552.1K $567.7K $612K
Operating Income $360.2K $203.6K $96K $197.7K $38.3K
 
Net Interest Expenses $287.2K $65.8K $43.5K $49.5K $30.8K
EBT. Incl. Unusual Items -$1.9M -$150.2K -$5.6K $157.3K $3.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$150.2K -$5.6K $157.3K $3.8K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$150.2K -$5.6K $157.3K $3.8K
 
Basic EPS (Cont. Ops) -$0.23 -$0.02 -$0.00 $0.02 --
Diluted EPS (Cont. Ops) -$0.23 -$0.02 -$0.00 $0.01 --
Weighted Average Basic Share $8.4M $8.5M $8.3M $8.3M $8.3M
Weighted Average Diluted Share $8.4M $8.5M $8.3M $23.2M $20.9M
 
EBITDA -$1.6M -$31.5K $105.6K $264.6K $94.4K
EBIT -$1.6M -$84.4K $37.9K $206.8K $34.7K
 
Revenue (Reported) $1.2M $1M $1M $1.1M $1M
Operating Income (Reported) $360.2K $203.6K $96K $197.7K $38.3K
Operating Income (Adjusted) -$1.6M -$84.4K $37.9K $206.8K $34.7K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $244.8K $662.2K $280.1K $585.8K $350.9K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $322.6K $328K $373.2K $368.4K $314.1K
Inventory -- -- -- -- --
Prepaid Expenses $32.2K $34.4K $31.6K $34.2K $40.7K
Other Current Assets -- -- -- -- --
Total Current Assets $599.6K $1M $684.8K $988.3K $705.6K
 
Property Plant And Equipment $933.4K $814.5K $662.8K $840.8K $617.8K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.8K $2.8K $2.8K $2.8K $2.8K
Total Assets $1.6M $1.9M $1.4M $1.9M $1.4M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.7M $1.1M $757K $791.3K $363.5K
Current Portion Of Capital Lease Obligations $173.2K $154.6K $144K $143.5K $191.6K
Other Current Liabilities $2.2M $712.8K $451.1K $503.6K $431.7K
Total Current Liabilities $6.4M $2.7M $1.9M $2M $1.2M
 
Long-Term Debt -- $1.3M $1M $774K $535.9K
Capital Leases -- -- -- -- --
Total Liabilities $6.9M $4.5M $3.3M $3.2M $2M
 
Common Stock $28.2K $28.5K $28.3K $8.5K $8.5K
Other Common Equity Adj -- -- -- -- --
Common Equity -$5.4M -$2.6M -$1.9M -$1.4M -$633.4K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$5.4M -$2.6M -$1.9M -$1.4M -$633.2K
 
Total Liabilities and Equity $1.6M $1.9M $1.4M $1.9M $1.4M
Cash and Short Terms $244.8K $662.2K $280.1K $585.8K $350.9K
Total Debt $2.8M $2.4M $1.8M $1.6M $899.4K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $529.1K $591.8K $409.3K $796.3K $408K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $414.3K $322.5K $336.6K $328.8K $304.4K
Inventory -- -- -- -- --
Prepaid Expenses $36.2K $31.1K $31.6K $34.2K $40.7K
Other Current Assets -- -- -- -- --
Total Current Assets $979.6K $945.3K $777.5K $1.2M $753.1K
 
Property Plant And Equipment $879.3K $761.5K $595.2K $790.1K $560.6K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.8K $2.8K $2.8K $2.8K $2.8K
Total Assets $1.9M $1.7M $1.4M $2M $1.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2M $966.3K $736K $791.3K $363.5K
Current Portion Of Capital Lease Obligations $165K $167.1K $102.4K $184.1K $191.8K
Other Current Liabilities $4.1M $811.6K $485.1K $471.6K $435.3K
Total Current Liabilities $8.5M $2.8M $1.9M $2M $1.2M
 
Long-Term Debt -- $1.2M $944.9K $715.6K $474.5K
Capital Leases -- -- -- -- --
Total Liabilities $9M $4.3M $3.2M $3.2M $2M
 
Common Stock $868.4K $28.5K $28.3K $28.3K $8.5K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$7.1M -$2.6M -$1.8M -$1.2M -$606.5K
 
Total Liabilities and Equity $1.9M $1.7M $1.4M $2M $1.3M
Cash and Short Terms $529.1K $591.8K $409.3K $796.3K $408K
Total Debt $2.7M $2.1M $1.7M $1.5M $838K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$934.6K $1.8M -$294.5K $351.2K $241.7K
Depreciation & Amoritzation $231.2K $241.6K $254.2K $251.7K $230.1K
Stock-Based Compensation -- -- $327.6K $50.2K $163.1K
Change in Accounts Receivable $14.2K -$5.4K -$45.1K $4.8K $54.3K
Change in Inventories -- -- -- -- --
Cash From Operations $463.3K $903.4K $369.5K $745.6K $269.5K
 
Capital Expenditures $39.5K $66K $33.7K $117.2K $7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$39.5K -$66K -$33.7K -$117.2K $32.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $24K -- -- -- --
Long-Term Debt Repaid -$248.2K -$420K -$717.9K -$322.6K -$537.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$224.2K -$420K -$717.9K -$322.6K -$537.3K
 
Beginning Cash (CF) $45.1K $244.8K $662.2K $280.1K $585.8K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $199.6K $417.4K -$382.1K $305.7K -$234.9K
Ending Cash (CF) $244.8K $662.2K $280.1K $585.8K $350.9K
 
Levered Free Cash Flow $423.8K $837.4K $335.7K $628.3K $262.5K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.9M -$150.2K -$5.6K $157.3K $3.8K
Depreciation & Amoritzation $54.1K $53K $67.6K $57.7K $59.7K
Stock-Based Compensation -- -- $35.5K $13.7K $22.9K
Change in Accounts Receivable -$91.7K $5.6K $36.5K $39.6K $9.6K
Change in Inventories -- -- -- -- --
Cash From Operations $323.7K $238.9K $218.9K $281.7K $127.6K
 
Capital Expenditures -- -- -- $7K $2.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$7K -$2.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$39.4K -$309.3K -$89.6K -$64.2K -$68K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$39.4K -$309.3K -$89.6K -$64.2K -$68K
 
Beginning Cash (CF) $244.8K $662.2K $280.1K $585.8K $350.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $284.3K -$70.4K $129.3K $210.5K $57.1K
Ending Cash (CF) $529.1K $591.8K $409.3K $796.3K $408K
 
Levered Free Cash Flow $323.7K $238.9K $218.9K $274.6K $125.1K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.6M $3.5M -$149.9K $514.1K $88.2K
Depreciation & Amoritzation $228.8K $240.5K $268.9K $241.8K $232.1K
Stock-Based Compensation -- -- $363.1K $28.4K $172.3K
Change in Accounts Receivable -$68.2K $91.8K -$14.2K $7.9K $24.3K
Change in Inventories -- -- -- -- --
Cash From Operations $723.1K $818.6K $349.4K $808.4K $115.5K
 
Capital Expenditures $39.5K $66K $33.7K $124.2K $2.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$33.7K -$124.2K $37.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$251.8K -$689.9K -$498.1K -$297.2K -$541.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$251.8K -$689.9K -$498.1K -$297.2K -$541.1K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $431.9K $62.7K -$182.4K $386.9K -$388.3K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $683.7K $752.6K $315.7K $684.1K $112.9K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.9M -$150.2K -$5.6K $157.3K $3.8K
Depreciation & Amoritzation $54.1K $53K $67.6K $57.7K $59.7K
Stock-Based Compensation -- -- $35.5K $13.7K $22.9K
Change in Accounts Receivable -$91.7K $5.6K $36.5K $39.6K $9.6K
Change in Inventories -- -- -- -- --
Cash From Operations $323.7K $238.9K $218.9K $281.7K $127.6K
 
Capital Expenditures -- -- -- $7K $2.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$7K -$2.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$39.4K -$309.3K -$89.6K -$64.2K -$68K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$39.4K -$309.3K -$89.6K -$64.2K -$68K
 
Beginning Cash (CF) $244.8K $662.2K $280.1K $585.8K $350.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $284.3K -$70.4K $129.3K $210.5K $57.1K
Ending Cash (CF) $529.1K $591.8K $409.3K $796.3K $408K
 
Levered Free Cash Flow $323.7K $238.9K $218.9K $274.6K $125.1K

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock