Financhill
Sell
19

BLPG Quote, Financials, Valuation and Earnings

Last price:
$0.05
Seasonality move :
-4.82%
Day range:
$0.05 - $0.05
52-week range:
$0.04 - $0.30
Dividend yield:
0%
P/E ratio:
2.42x
P/S ratio:
0.16x
P/B ratio:
--
Volume:
375
Avg. volume:
6.8K
1-year change:
--
Market cap:
$412.5K
Revenue:
$4.4M
EPS (TTM):
$0.00
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1M $1.1M $978.7K $1.2M $1.1M
Revenue Growth (YoY) -5.57% 3.29% -9.29% 21.47% -11.16%
 
Cost of Revenues $293.3K $326.2K $339.1K $425K $389K
Gross Profit $751.4K $752.7K $639.7K $763.8K $667.1K
Gross Profit Margin 71.93% 69.77% 65.36% 64.25% 63.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $522.3K $535.3K $849.9K $495.2K $668.7K
Other Inc / (Exp) -$587K $1.2M $22.6K -$149.3K $188.6K
Operating Expenses $522.3K $535.3K $849.9K $495.2K $668.7K
Operating Income $229.1K $217.4K -$210.3K $268.5K -$1.6K
 
Net Interest Expenses $419K $65.4K $42.7K $99.1K $38.2K
EBT. Incl. Unusual Items -$776.9K $1.3M -$230.3K $20.2K $148.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$776.9K $1.3M -$230.3K $20.2K $137.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$776.9K $1.3M -$230.3K $20.2K $137.3K
 
Basic EPS (Cont. Ops) -$0.10 $0.16 -$0.03 -- $0.02
Diluted EPS (Cont. Ops) -$0.10 $0.11 -$0.03 -- $0.02
Weighted Average Basic Share $8.2M $8.5M $8.5M $8.3M $8.3M
Weighted Average Diluted Share $8.2M $12.4M $8.5M $8.3M $8.3M
 
EBITDA -$305.1K $1.5M -$118.8K $175.9K $245.6K
EBIT -$357.9K $1.4M -$187.6K $119.3K $187.2K
 
Revenue (Reported) $1M $1.1M $978.7K $1.2M $1.1M
Operating Income (Reported) $229.1K $217.4K -$210.3K $268.5K -$1.6K
Operating Income (Adjusted) -$357.9K $1.4M -$187.6K $119.3K $187.2K
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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 -- -- -- -- --
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) -$0.13 $0.10 -$0.04 $0.02 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7M $3.9M $4.4M $4.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3M $1.3M $1.5M $1.6M --
Gross Profit $3.4M $2.6M $2.9M $2.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $2.5M $2.1M $2.4M --
Other Inc / (Exp) $1.1M -$180.7K -$168.6K $89K --
Operating Expenses $2.1M $2.5M $2.1M $2.4M --
Operating Income $1.3M $80.8K $762.7K $345K --
 
Net Interest Expenses $583.2K $194.7K $242.9K $180.7K --
EBT. Incl. Unusual Items $1.8M -$294.5K $351.2K $253.2K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $1.8M -$294.5K $351.2K $241.8K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.8M -$294.5K $351.2K $241.8K --
 
Basic EPS (Cont. Ops) $0.21 -$0.04 $0.04 $0.03 --
Diluted EPS (Cont. Ops) $0.10 -$0.04 $0.02 $0.02 --
Weighted Average Basic Share $33.8M $33.9M $33M $33M --
Weighted Average Diluted Share $39.5M $41.9M $47M $55M --
 
EBITDA $2.6M $154.4K $845.8K $665.4K --
EBIT $2.3M -$99.9K $594.1K $435.4K --
 
Revenue (Reported) $4.7M $3.9M $4.4M $4.4M --
Operating Income (Reported) $1.3M $80.8K $762.7K $345K --
Operating Income (Adjusted) $2.3M -$99.9K $594.1K $435.4K --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$776.9K $1.3M -$230.3K $20.2K $137.3K
Depreciation & Amoritzation $52.8K $64.5K $68.8K $56.6K $58.4K
Stock-Based Compensation -- -- $327.6K $12.6K $126.7K
Change in Accounts Receivable $18.4K $31.4K -$96K -$6.2K -$6.2K
Change in Inventories -- -- -- -- --
Cash From Operations $81.1K $260.2K $11K $147.3K -$195.4K
 
Capital Expenditures $14.5K -- $14.8K $13K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.5K -- -$14.8K -$13K $39.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$130.1K -$51.5K -$90.4K -$63.2K -$342K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$130.1K -$51.5K -$90.4K -$63.2K -$342K
 
Beginning Cash (CF) $308.3K $453.5K $374.3K $514.7K $848.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$63.5K $208.7K -$94.2K $71.1K -$497.5K
Ending Cash (CF) $244.8K $662.2K $280.1K $585.8K $350.9K
 
Levered Free Cash Flow $66.6K $260.2K -$3.8K $134.3K -$195.4K
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 $745.5K $269.5K
 
Capital Expenditures $39.5K $66K $33.7K $117.2K $7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -$117.2K $32.9K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $24K -- -- -- --
Long-Term Debt Repaid -$248.1K -$419.9K -$717.9K -$322.6K -$537.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$224.1K -$419.9K -$717.9K -$322.6K -$537.3K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $199.6K $417.4K -$382.1K $305.7K -$234.9K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $423.8K $837.4K $335.7K $628.3K $262.5K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8M -$294.5K $351.2K $241.8K --
Depreciation & Amoritzation $241.6K $254.3K $251.7K $230.1K --
Stock-Based Compensation -- $327.6K $50.2K $163.1K --
Change in Accounts Receivable -$5.4K -$45.1K $4.8K $54.3K --
Change in Inventories -- -- -- -- --
Cash From Operations $903.4K $369.5K $745.6K $269.5K --
 
Capital Expenditures $66K $33.7K $117.2K $7K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$66K -$33.7K -$117.2K $32.9K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$420K -$717.9K -$322.6K -$537.3K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$420K -$717.9K -$322.6K -$537.3K --
 
Beginning Cash (CF) $1.6M $2.2M $1.6M $3.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $417.4K -$382.1K $305.7K -$234.9K --
Ending Cash (CF) $2M $1.8M $1.9M $2.8M --
 
Levered Free Cash Flow $837.4K $335.7K $628.4K $262.5K --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock