NASDAQ: BLZE - Backblaze, Inc.

Yield per half year: -18.62%
Dividend yield: 0.00%
Sector: Technology

Reporting Backblaze, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд $			0.5541	0.2524	0.2115		0.3393	-27.46
Выручка, млрд $	0.0407	0.0538	0.0675	0.0852	0.102	0.102	0.0698	20.17
Чистая прибыль, млрд $	-0.000996	-0.0066	-0.0217	-0.0517	-0.0597	-0.0597	-0.0281	126.75
EV, млрд $	0.0098	0.0254	0.272	0.2329	0.3077	0.3131	0.1696	99.24
EBIT, млрд $	0.000949	-0.0037	-0.0188	-0.0471	-0.0559	-0.0543	-0.0249	-325.96
EBITDA, млрд $	0.0103	0.0092	-0.0039	-0.0245	-0.031	-0.0294	-0.0080	-224.65
Баланс стоимость, млрд $	-0.0026	-0.0068	0.0955	0.0686	0.0449	0.0449	0.0399	-276.79
FCF, млрд $	0.0096	0.0078	-0.0077	-0.0298	-0.0276	-0.0276	-0.0095	-223.52
Операционный денежный поток, млрд $	0.0132	0.0128	0.0035	-0.0138	-0.0074	-0.0074	0.0017	-189.07
Операционная прибыль, млрд $	0.000949	-0.0037	-0.0188	-0.0484	-0.0579	-0.0543	-0.0256	-327.55
Операционные расходы, млрд $	0.0197	0.0317	0.0531	0.0923	0.1078	0.1041	0.0609	40.49
CAPEX, млрд $	0.0036	0.005	0.0112	0.016	0.0055	0.0202	0.0083	8.85

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд $	0.5541	0.3814	0.234	0.192	0.1576	0.2056	0.1514	0.1989	0.2416				0.1910	8.92
Выручка, млрд $			0.0207	0.0221	0.0229	0.0234	0.0246	0.0253	0.0287	0.03	0.0313	0.0326	0.0296	5.20
Чистая прибыль, млрд $			-0.0116	-0.0126	-0.0148	-0.0183	-0.0143	-0.0161	-0.0114	-0.0111	-0.0103	-0.0128	-0.0123	-4.48
EV, млрд $			0.1971	0.18	0.2152	0.2036	0.1737	0.2404	0.3238	0.4359	0.262	0.3119	0.3148	5.35
EBIT, млрд $			-0.0108	-0.0121	-0.0138	-0.0168	-0.0146	-0.0156	-0.0108	-0.0101	-0.0094	-0.0119	-0.0116	-5.27
EBITDA, млрд $			-0.0067	-0.0067	-0.0084	-0.0111	-0.0078	-0.0091	-0.0042	-0.0032	-0.0024	-0.0046	-0.0047	-12.75
Баланс стоимость, млрд $			0.083	0.0765	0.0686	0.0606	0.0542	0.0474	0.0449	0.0475	0.0451	0.0428	0.0455	-2.02
FCF, млрд $			-0.0099	-0.0078	-0.0094	-0.0116	-0.0106	-0.0045	-0.000853	-0.000345	-0.0014	0.001	-0.0012	-174.02
Операционный денежный поток, млрд $			-0.0073	-0.0025	-0.0031	-0.0052	-0.0052	-0.00017	0.0032	0.0034	0.0022	0.0046	0.0026	-293.40
Операционная прибыль, млрд $			-0.0108	-0.0121	-0.0138	-0.0168	-0.0139	-0.0156	-0.0108	-0.0081	-0.0098	-0.0122	-0.0113	-4.80
Операционные расходы, млрд $			0.022	0.0233	0.0256	0.0278	0.026	0.0273	0.026	0.0239	0.027	0.03	0.0268	1.90
CAPEX, млрд $			0.0026	0.0054	0.0063	0.0065	0.0054	0.0043	0.0041	0.0038	0.0036	0.0036	0.0039	-3.49

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $	0.007	0.0061	0.1048	0.0067	0.0125	0.0125	0.0274	12.30
Short Term Investments $	0.0000			0.0587	0.0168	0.0168	0.0377	-46.50
Total Receivables $	0.0011	0.0013	0.000309	0.0025	0.0045	0.0045	0.0019	32.55
Total Current Assets $	0.0091	0.0092	0.1111	0.0729	0.0385	0.0385	0.0482	33.44
Чистые активы, млрд $	0.0248	0.0387	0.0431	0.0563			0.0407	22.75
Активы, млрд $	0.0386	0.0545	0.1636	0.1509	0.1317	0.1317	0.1079	27.82
Short Term Debt $	0.0082	0.0119	0.0136	0.0222	0.0213	0.0213	0.0154	21.04
Long Term Debt $		0.0016		0.0043	0.0041	0.0041	0.0033	36.84
Задолженность, млрд $	0.0412	0.0613	0.0681	0.0824	0.0867	0.0867	0.0679	16.04
Чистый долг, млрд $	0.0098	0.0254	-0.0716	0.0382	0.0344	0.0344	0.0072	28.55
Долг, млрд $	0.0168	0.0315	0.0332	0.0449	0.0469	0.0254	0.0347	22.79
Расходы на обслуживание долга $	0.0019	0.0029	0.0037	0.0043	0.0038	0.0038	0.0033	14.87
Чист. проц. доходы, млрд $	-0.0019	-0.0029	-0.0037	-0.0043	-0.0043		-0.0034	17.75
Амортизация, млрд $	0.0093	0.013	0.0149	0.0226	0.0249	0.0249	0.0169	21.77
Себестоимость, млрд $	0.0201	0.0258	0.0331	0.0413	0.0522	0.0522	0.0345	21.03
Товарно материальные запасы $	0.000994	0.001	0.0051				0.0024	72.48

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд $							0.0072	0.0248	0.0067	0.004	0.0059	0.009	0.0125	0.0063	0.0093	0.003	0.0080	-19.73
Short Term Investments $							0.0808	0.0526	0.0587	0.0455	0.0309	0.0207	0.0168	0.0218	0.0144	0.0179	0.0183	-2.86
Total Receivables $							0.000391	0.00072	0.000856	0.000789	0.000826	0.002	0.0008	0.0053	0.0058	0.0069	0.0042	28.10
Total Current Assets $							0.0946	0.0845	0.0729	0.058	0.0447	0.0449	0.0385	0.0387	0.0337	0.0319	0.0375	-6.61
Чистые активы, млрд $		0.0372	0.0372	0.0404	0.0431	0.0484	0.0534	0.0546	0.0563		0.0573						0.0540	3.43
Активы, млрд $							0.1605	0.1569	0.1509	0.1429	0.1346	0.1347	0.1317	0.1319	0.1278	0.1362	0.1325	0.22
Short Term Debt $							0.0203	0.0209	0.02	0.0192	0.0196	0.0272	0.0204	0.0198	0.0189	0.0215	0.0216	-4.59
Long Term Debt $	0.0016			0.0104				0.0025	0.0043	0.0073	0.0078		0.0041	0.0047	0.0047	0.0047	0.0052	-9.63
Задолженность, млрд $							0.0775	0.0804	0.0824	0.0824	0.0804	0.0874	0.0867	0.0844	0.0827	0.0934	0.0869	1.34
Чистый долг, млрд $							0.0355	0.0194	0.0382	0.0415	0.0404	0.0409	0.0335	0.0377	0.0327	0.0464	0.0382	2.56
Долг, млрд $							0.0428	0.0442	0.0449	0.0455	0.0274	0.0499	0.046	0.044	0.0419	0.0494	0.0462	-0.20
Interest income $						0.0001	0.00012										0.0001	9.54
Расходы на обслуживание долга $							0.000913	0.00095	0.0015	0.000923	0.000942	0.000936	0.000991	0.000921	0.000901	0.000868	0.0009	-1.50
Чист. проц. доходы, млрд $				-0.000968	-0.000991	0.0001	0.00012	-0.00095	-0.0015	-0.000923	-0.000942	-0.000936	-0.000991				-0.0011	-7.96
Амортизация, млрд $							0.0041	0.0053	0.0055	0.0057	0.0068	0.0065	0.0066	0.0069	0.007	0.0073	0.0069	2.35
Себестоимость, млрд $							0.0096	0.0108	0.0112	0.0124	0.0125	0.0135	0.0136	0.0142	0.0141	0.0148	0.0140	1.86
Товарно материальные запасы $	0.001		0.0013	0.0018	0.0051	0.0054	0.0054	0.0052			0	0.0061		0			0.0054	3.65

Share

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.0453	-0.3003	-1.07	-1.63	-1.66			-1.66	-0.9411	105.50
Цена акции ао			22.16	6.15	7.59	6.02	5.23	5.23	9.43	-25.08
Число акций ао, млн	21.97	22.05	20.35	31.66	36.01			36.01	26.41	10.39
FCF/акцию	0.4381	0.3557	-0.3778	-0.94	-0.7658			-0.7658	-0.2580	-211.82

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	5 quarters average	CAGR 5
EPS				-0.3712	-0.3935	-0.4496	-0.5409	-0.4079	-0.4379	-0.2969	-0.2748	-0.2455	-0.2931		-0.3096	-7.72
Цена акции ао		22.16	12.49	7.5	6	4.79	6.06	4.31	5.42	6.32				5.23	5.47	-2.90
Число акций ао, млн	29.27	25.01	30.54	31.18	31.99	32.9	33.92	35.15	36.67	38.25					35.38	3.06
FCF/акцию				-0.3186	-0.2443	-0.2862	-0.3434	-0.3015	-0.1222	-0.0223	-0.0086	-0.032	0.0237		-0.0323	-172.03

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	38.4	140.41	-48.97	-63.03	-105.22			-132.88	38.06	-7.6820	-222.34
ROA, %	-2.58	-14.23	-19.91	-32.88	-42.26			-45.34	15.19	-22.3720	74.93
ROIC, %			-16.76	-55.51					28.12	-36.1350	81.99
ROS, %	-2.44	-12.31	-32.16	-60.71	-58.53	-58.53	-58.53	-58.53	23.14	-53.6920	12.72
ROCE, %	9.14	-20.62	-15.86	-49.12	-74.98		-120.81	-120.81	44.14	-56.2780	42.42
Ebit margin, %	2.33	-8.17	-26.57	-55.37	-54.83		-53.21	-53.21		-39.6300	45.46
Рентаб EBITDA, %	25.2	17.14	-5.79	-28.82	-30.41		-28.8	-28.8	32.13	-15.3360	-210.94
Чистая рентаб, %	-2.44	-12.31	-32.16	-60.71	-58.53			-58.53	23.14	-33.2300	88.80
Operation Margin, %	2.33	-6.94	-27.85	-56.85	-56.76	-53.21	-53.21	-53.21	26.06	-49.5760	13.82
Доходность FCF, %			-1.39	-11.79	-13.04					-8.7400	110.91

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %			-22.65	-16.96	-17.98	-24.29	-26.46	-26.19	-20.76	-22.05	-21.86	-27.94	38.06	-23.7600	1.30
ROA, %			-7.13	-7.93	-9.61	-12.49	-10.66	-11.92	-8.53	-8.39	-7.97	-9.66	15.19	-9.2940	-4.12
ROS, %			-55.95	-57.09	-64.52	-78.43	-58.31	-63.46	-39.52	-36.88	-33.08	-39.13	23.14	-42.4140	-9.22
ROCE, %			-12.04	-10.9	-13.18	-16.94	-26.87	-18.16	-13.41	-13.15	-12.71	-15.82	44.14	-14.6500	-2.72
Ebit margin, %								-61.53	-37.5	-33.79	-30.2	-36.47		-39.8980	-9.93
Рентаб EBITDA, %			-32.59	-30.53	-36.57	-47.31	-31.65	-35.94	-14.62	-10.72	-7.74	-14.17	32.13	-16.6380	-16.98
Чистая рентаб, %			-55.95	-57.09	-64.52	-78.43	-58.31	-63.46	-39.52	-36.88	-33.08	-39.13	23.14	-42.4140	-9.22
Operation Margin, %			-52.3	-54.69	-60.39	-71.81	-56.59	-61.53	-37.5	-26.87	-31.35	-37.43	26.06	-38.9360	-9.46
Доходность FCF, %	-0.6758	-0.6807	-4.25	-4.07	-5.98	-5.66	-7	-2.25	-0.353					-4.2486	-43.22

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			-25.53	-4.88	-3.54				57.20	-11.3167	-48.24
P/BV			3.6	2.84	6.08			6.2	13.49	4.17	19.09
P/S			5.09	2.29	2.68			2.73	9.55	3.35	-19.25
P/FCF			-72.09	-8.48	0	0	0	0	56.77	-40.2850	-65.70
E/P			-0.0392	-0.2049	-0.2823	0	0	0	0.03	-0.1755	93.11
EV/EBIT	10.31	-5.78	-24.63	-4.94	-5.5	-5.77	-5.77	-5.77		-9.3220	-25.19
EV/EBITDA	0.9527	2.76	-69.61	-9.49	-9.92			-10.66	154.11	-17.0615	-259.78
EV/S	0.24	0.4723	6.54	2.74	3.02	3.07	3.07	3.07	9.72	3.69	-14.04
EV/FCF	1.02	3.24	-57.45	-7.82	-11.16	-11.35	-11.35	-11.35	80.58	-19.8260	-27.70
Debt/EBITDA	1.63	3.41	-8.51	-1.83	-1.51	-0.8643	-0.8643	-0.8643	21.92	-2.7157	-36.71
Netdebt/Ebitda	0.9527	2.76	18.32	-1.56	-1.11	-1.17	-1.17	-1.17	17.81	2.66	-157.68
Debt/Ratio	0.4339	0.2495	0.2033	0.2973	0.3558	0.1928	0.1928	0.1928	0.20	0.2484	-1.05
Debt/Equity	-6.46	-1.99	0.3482	0.6544	1.04	0	0	0	4.34	-1.2815	-169.40
Debt/Net Income	-16.83	-2.05	-1.53	-0.8679	-0.7846	-0.4252	-0.4252	-0.4252	3.66	-0.8066	-22.59
PEG							0	0
Бета					5.47	-0.2257	1.95	1.95	0.30	2.40	-29.09
Индекс Альтмана			3.85	2.36	0.3095	0.3972	0.3972	0.3972	7.13	1.46	-36.51

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E		-57.69	-30.44	-20.22	-15.25	-10.65	-11.21	-10.56	-12.39	-21.27						57.20	-13.2160	14.84
P/BV				1.95	2.1	2.58	2.68	2.46	4.21	6.46	8.39	5.08	6.2			13.49	6.07	8.05
P/S				1.96	1.83	2	1.75	1.37	1.96	2.68	3.43	1.86	2.04			9.55	2.39	0.80
P/FCF		-147.97	-146.91	-23.55	-24.57	-16.73	-17.65	-14.29	-44.39	-283.26						56.77	-75.2640	76.09
E/P		-0.0173	-0.0329	-0.0495	-0.0656	-0.0939	-0.0892	-0.0947	-0.0807	-0.047						0.03	-0.0811	-12.93
EV/EBIT									-15.44	-30.05	-43.05	-27.73	-26.24				-28.5020	11.19
EV/EBITDA				-9.76	-6.94	-7.67	-6.18	-22.31	-6.62	-10.07	-17.95	-13.84	-21.58			154.11	-14.0120	26.66
EV/S					8.64	7.64	9.75	7.06	9.5	11.27	14.55	8.37	9.57			9.72	10.65	0.15
EV/FCF					-24.38	-18.61	-19.58	-16.39	-53.66	-379.61	-1263.5	-194.05	302.49			80.58	-317.6660	-241.32
Debt/EBITDA	-36.78				-3.48	-2.9	-2.4	-3.52	-5.49	-10.94	-13.69	-17.32	-10.69			21.92	-11.6260	14.26
Netdebt/Ebitda				-5.27	-2.89	-4.55	-3.75	-5.2	-4.5	-7.97	-11.72	-13.49	-10.06			17.81	-9.5480	17.46
Debt/Ratio	0.3696				0.1491	0.1613	0.1855	0.2035	0.3706	0.349	0.3336	0.3282	0.3624			0.20	0.3488	-0.45
Debt/Equity	-1.5				0.3058	0.3551	0.4377	0.5054	1.05	1.02	0.9271	0.9299	1.15			4.34	1.02	1.84
Debt/Net Income	-3.73				-1.86	-1.65	-1.44	-1.91	-3.11	-4.05	-3.98	-4.05	-3.87			3.66	-3.8120	4.47
Бета														1.96	1.95	0.30	1.96	-0.26
Индекс Альтмана		3.56	4.13	2.54	3.04	1.97		2.04						0.3972	0.3972	7.13	1.57	-33.44

Dividends

IFRS

Reporting Annual

	2021	2022	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.00013	0.00013			0.0001	0.00
Дивиденд			0
Див доход, ао, %			0	0.88
Дивиденды / прибыль, %	-0.599	-0.2515		38.21	-0.4253	-35.20

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	CAGR 5
Персонал, чел	393	0.00

	CAGR 5

	CAGR 5