XNASBLZE
Market cap312mUSD
Jan 15, Last price
6.17USD
1D
1.65%
1Q
-13.46%
IPO
-72.01%
Name
Backblaze Inc
Chart & Performance
Profile
Backblaze, Inc., a storage cloud platform, provides businesses and consumers cloud services to store, use, and protect data in the United States and internationally. The company offers cloud services through a web-scale software infrastructure built on commodity hardware. It also provides Backblaze B2 Cloud Storage, which enables customers to store data, developers to build applications, and partners to expand their use cases. This service is offered as a consumption-based Infrastructure-as-a-Service (IaaS) and serves use cases, such as backups, multi-cloud, application development, and ransomware protection. In addition, the company offers Backblaze Computer Backup that automatically backs up data from laptops and desktops for businesses and individuals, which provides a subscription-based Software-as-a-Service and serves use cases, including computer backup, ransomware protection, theft and loss protection, and remote access. It serves the public cloud IaaS storage and Data-Protection-as-a-Service markets. The company was incorporated in 2007 and is headquartered in San Mateo, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
Income | |||||
Revenues | 102,019 19.80% | 85,155 26.19% | |||
Cost of revenue | 159,924 | 133,568 | |||
Unusual Expense (Income) | |||||
NOPBT | (57,905) | (48,413) | |||
NOPBT Margin | |||||
Operating Taxes | (39) | ||||
Tax Rate | |||||
NOPAT | (57,905) | (48,374) | |||
Net income | (59,713) 15.50% | (51,698) 138.20% | |||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 7,047 | 4,122 | |||
BB yield | -2.58% | -2.12% | |||
Debt | |||||
Debt current | 20,370 | 20,043 | |||
Long-term debt | 67,420 | 65,386 | |||
Deferred revenue | 4,073 | 2,612 | |||
Other long-term liabilities | (4,306) | ||||
Net debt | 58,489 | 15,700 | |||
Cash flow | |||||
Cash from operating activities | (7,350) | (13,781) | |||
CAPEX | (5,512) | (15,983) | |||
Cash from investing activities | 21,657 | (73,854) | |||
Cash from financing activities | (8,842) | (6,212) | |||
FCF | (57,229) | (61,562) | |||
Balance | |||||
Cash | 29,301 | 65,423 | |||
Long term investments | 4,306 | ||||
Excess cash | 24,200 | 65,471 | |||
Stockholders' equity | (147,450) | (88,037) | |||
Invested Capital | 242,420 | 198,340 | |||
ROIC | |||||
ROCE | |||||
EV | |||||
Common stock shares outstanding | 36,011 | 31,662 | |||
Price | 7.59 23.41% | 6.15 -63.59% | |||
Market cap | 273,327 40.37% | 194,723 -62.06% | |||
EV | 331,816 | 210,423 | |||
EBITDA | (32,993) | (28,262) | |||
EV/EBITDA | |||||
Interest | 3,792 | 4,289 | |||
Interest/NOPBT |