Loading...
XTSE
BLN
Market cap461mUSD
May 23, Last price  
7.52CAD
1D
0.00%
1Q
10.10%
Jan 2017
150.67%
IPO
526.67%
Name

Blackline Safety Corp

Chart & Performance

D1W1MN
No data to show
P/E
P/S
4.98
EPS
Div Yield, %
Shrs. gr., 5y
9.95%
Rev. gr., 5y
30.78%
Revenues
127m
+27.28%
33,8811,094,1221,601,5352,118,9221,922,0772,635,0742,883,1014,182,2497,267,5498,001,34111,618,58717,772,19933,271,45038,377,11754,312,16672,931,000100,006,000127,286,000
Net income
-13m
L-50.70%
-159,808-2,519,427-3,169,444-3,052,251-3,210,587-3,110,233-3,586,293-4,543,681-4,151,881-6,692,314-8,564,706-9,002,226-9,925,861-8,094,230-33,304,620-53,646,000-25,547,000-12,595,000
CFO
2m
P
-10,363-2,123,470-2,672,211-2,724,937-2,314,111-2,963,300-2,963,324-3,788,433-1,001,762-6,600,137-7,112,994-7,943,616-5,123,014-9,158,254-28,969,532-50,560,000-22,065,0001,912,000
Earnings
Jun 11, 2025

Profile

Blackline Safety Corp., develops, manufactures, and markets worker safety monitoring products and services in Canada, the United States, Europe, Australia, New Zealand, and internationally. It offers connected safety devices, including G7c, a safety wearable for indoor and outdoor locations covered by 3G wireless; G7x, a safety wearable for remote locations; G7 EXO, a cloud-connected area monitor; G7 Dock, an accessory product used to calibrate G7c and G7x devices; G7 Bridge, a portable satellite base station; G7 lone worker monitoring solutions; and field-replaceable cartridges in G7c, G7x, and G7 EXO connected devices. The company also provides Blackline Live, a cloud-hosted live safety monitoring portal for safety alert management; Blackline Live's real-time compliance and reporting dashboard; Blackline Analytics, a data analytics package; Blackline Vision, a data science consulting and software services; Blackline monitoring; and Blackline Location Beacon, an indoor/outdoor location technology. In addition, it offers Loner Mobile, a safety monitoring application for smartphones; Loner Duo, a Bluetooth accessory paired with loner mobile for medium to high-risk work-alone scenarios; gas sensors, which include single- and multi-gas diffusion cartridges and multi-gas pump cartridges; and industrial contact tracing for COVID-19. Further, the company provides portable tracking solutions for package tracking, loss prevention, surveillance, asset security, and vehicle tracking applications. It serves municipalities and utilities, oil and gas, renewable energy, hazmat and fire response, petrochemical, rail transportation, steel manufacturing, biotech and pharma manufacturing, agriculture, construction, mining, pulp and paper, and wood products manufacturing industries. The company was formerly known as Blackline GPS Corp. and changed its name to Blackline Safety Corp. in July 2015. Blackline Safety Corp. was founded in 2004 and is headquartered in Calgary, Canada.
IPO date
May 24, 2007
Employees
477
Domiciled in
CA
Incorporated in
CA

Valuation

Title
CAD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑102023‑102022‑102021‑102020‑102019‑102018‑102017‑102016‑102015‑10
Income
Revenues
127,286
27.28%
100,006
37.12%
72,931
34.28%
Cost of revenue
140,366
126,493
124,911
Unusual Expense (Income)
NOPBT
(13,080)
(26,487)
(51,980)
NOPBT Margin
Operating Taxes
1,299
1,316
394
Tax Rate
NOPAT
(14,379)
(27,803)
(52,374)
Net income
(12,595)
-50.70%
(25,547)
-52.38%
(53,646)
61.08%
Dividends
Dividend yield
Proceeds from repurchase of equity
34,770
1,119
25,695
BB yield
-7.34%
-0.48%
-25.66%
Debt
Debt current
907
864
879
Long-term debt
15,610
12,734
13,040
Deferred revenue
15,473
15,197
9,180
Other long-term liabilities
5,568
6,123
477
Net debt
(26,590)
(2,390)
(26,704)
Cash flow
Cash from operating activities
1,912
(22,065)
(50,560)
CAPEX
(8,372)
(7,355)
(8,663)
Cash from investing activities
(30,458)
(3,461)
249
Cash from financing activities
32,588
9,235
32,233
FCF
(10,634)
(35,128)
(63,612)
Balance
Cash
43,107
15,988
30,941
Long term investments
9,682
Excess cash
36,743
10,988
36,976
Stockholders' equity
45,345
21,653
41,138
Invested Capital
55,496
49,280
36,290
ROIC
ROCE
EV
Common stock shares outstanding
76,231
72,213
62,584
Price
6.21
90.49%
3.26
103.75%
1.60
-76.98%
Market cap
473,396
101.09%
235,415
135.10%
100,135
-70.84%
EV
446,806
233,025
73,431
EBITDA
(5,166)
(19,028)
(45,364)
EV/EBITDA
Interest
1,985
854
142
Interest/NOPBT