IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — BLND

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021
Cash & Equivalents0.020.040.060.040.060.060.050.080.080.030.050.110.130.170.280.37
Short-term Investments0.020.020.020.050.050.060.070.040.160.230.26----------
Total Current Assets0.080.090.120.130.140.150.140.160.280.310.350.450.500.560.660.52
Property, Plant & Equipment0.020.020.020.020.020.010.010.010.000.000.010.010.010.010.010.01
Goodwill----------------------0.000.050.290.290.28
Intangible Assets----0.000.000.000.000.000.000.000.000.000.000.010.170.190.19
Total Non-current Assets*0.070.070.070.060.050.040.040.040.040.040.040.040.100.490.520.53
Total Assets0.140.160.190.180.190.190.190.200.320.350.390.490.601.051.181.04
Accounts Payable0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.010.01
Total Current Liabilities0.050.050.050.050.060.050.040.040.040.030.040.040.050.050.060.26
Long-term Debt----0.000.000.000.000.000.140.220.220.220.220.220.210.21--
Total Non-current Liabilities*0.000.000.000.000.000.000.010.150.230.230.230.230.230.240.240.25
Total Liabilities0.050.050.050.060.060.050.050.190.270.270.270.280.280.290.300.51
Retained Earnings(1.40)(1.40)(1.39)(1.40)(1.39)(1.38)(1.38)(1.36)(1.31)(1.27)(1.23)(1.08)(0.96)(0.51)(0.37)(0.29)
Total Stockholder Equity*(0.07)(0.06)(0.01)(0.02)(0.02)(0.05)(0.05)(0.04)0.010.040.070.220.320.760.880.53

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue33.8430.84--32.8631.5226.7741.4145.1840.4834.9536.1040.5942.8237.3442.7955.3565.5471.5280.9989.57
Cost of Revenue8.957.48--8.408.227.8116.6819.1918.8016.8116.3818.5319.3221.4828.3834.2440.2742.6646.0549.24
Gross Profit24.8923.37--24.4623.3118.9624.7326.0021.6818.1419.7322.0623.4915.8514.4121.1125.2728.8734.9540.33
Research & Development8.689.41--8.527.337.528.8610.1312.9214.1814.4218.8322.0926.2633.2534.2435.5035.1128.7425.52
Selling, General & Admin11.0312.15--12.8813.6211.2210.9613.1412.5213.9414.5415.8219.6520.6833.4132.1436.4737.1034.3159.02
Total Operating Expenses26.4628.43--29.3727.9326.6526.5239.3235.0239.3241.5958.2660.2177.2989.56150.97496.6898.6294.81110.86
Operating Income(1.58)(5.06)--(4.91)(4.62)(7.69)(1.79)(13.32)(13.34)(21.17)(21.87)(36.20)(36.72)(61.44)(75.16)(129.86)(471.42)(69.75)(59.86)(70.54)
Interest Expense--------------0.001.655.107.098.217.957.577.356.165.735.565.665.62
Pretax Income(1.35)(5.02)--12.44(3.61)(6.58)(0.68)(2.61)(19.40)(20.62)(30.45)(41.78)(41.44)(66.12)(80.97)(132.73)(477.14)(75.21)(65.42)(76.03)
Tax Provision0.120.06--0.030.040.030.030.020.020.04(0.07)0.040.050.070.480.010.07(2.80)6.090.30
Net Income(1.48)(8.05)--12.53(6.64)(9.23)(0.82)(2.44)(19.41)(20.67)(30.28)(41.76)(41.23)(65.42)(80.57)(126.13)(441.37)(72.10)(71.69)(76.92)
Basic EPS(0.03)(0.05)(0.03)0.03----(0.03)(0.03)(0.09)(0.09)(0.12)(0.18)(0.18)(0.28)(0.33)(0.57)(2.06)(0.32)(0.31)(0.38)
Diluted EPS(0.03)(0.05)(0.03)0.02----(0.03)(0.03)(0.09)(0.09)(0.12)(0.18)(0.18)(0.28)(0.33)(0.57)(2.06)(0.32)(0.31)(0.38)

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow7.937.350.98(3.49)(6.37)20.39(4.59)2.08(6.67)(3.87)(20.69)(25.89)(34.39)(46.65)(47.33)(50.48)(46.76)(45.84)(43.12)(31.28)
Capital Expenditures0.831.121.002.273.734.592.583.431.871.960.080.030.170.30--0.450.900.270.650.56
Free Cash Flow*7.106.24(0.02)(5.76)(10.10)15.80(7.17)(1.36)(8.53)(5.83)(20.77)(25.92)(34.56)(46.96)--(50.93)(47.65)(46.11)(43.77)(31.84)
Investing Cash Flow(0.68)2.89(1.25)27.39(10.83)3.23(1.89)11.75(25.08)60.6253.2471.7931.22(28.94)57.3931.1911.54(0.68)(19.17)(654.02)
Financing Cash Flow(21.34)(17.87)(17.56)(6.20)(3.65)(5.18)(6.32)(4.23)(7.32)(3.19)(86.12)(1.33)(1.09)(2.42)0.040.940.161.08(0.92)591.89

* Derived from reported values