1. United States of America Stocks

  2. •

    Technology

  3. •

    Communication Equipment
BluePrint Technologies, Inc.

BluePrint Technologies, Inc.

BKSD
BluePrint Technologies, Inc.US flagOther OTC
0.00
USD
- -
- -
273,869.00Market Cap

Income Statement (USD)

APIChatGPT
2004 Y
2005 Y
2006 Y
2006 Y
2007 Y
2008 Y
2009 Y
As of date
12/31/2004
12/31/2005
08/31/2006
12/31/2006
12/31/2007
12/31/2008
12/31/2009
Sales/Revenue/Turnover
2
4
- -
3
6
22
18
+ Sales & Services Revenue
2
4
- -
3
6
22
18
- Cost of Revenue
- -
- -
- -
- -
3
11
7
+ Cost of Goods & Services
- -
- -
- -
- -
3
11
7
Gross Profit
- -
1
- -
1
2
11
10
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
1
1
- -
1
-1
9
12
+ Selling, General & Admin
1
1
- -
1
4
9
12
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
- -
- -
- -
- -
-5
- -
- -
Operating Income (Loss)
-1
- -
- -
- -
3
2
-2
- Non-Operating (Income) Loss
- -
- -
- -
- -
11
6
3
+ Interest Expense, Net
- -
- -
- -
- -
1
6
6
+ Interest Expense
- -
- -
- -
- -
1
6
6
- Interest Income
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Op (Income) Loss
- -
- -
- -
- -
10
- -
-3
Pretax Income
-1
- -
- -
- -
-8
-5
-4
- Income Tax Expense (Benefit)
- -
- -
- -
- -
- -
- -
- -
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
-1
- -
- -
- -
-8
-5
-4
- Net Extraordinary Losses (Gains)
- -
- -
- -
- -
- -
- -
- -
+ Discontinued Operations
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
- -
- -
- -
- -
- -
- -
- -
Income (Loss) Incl. MI
-1
- -
- -
- -
-8
-5
-4
- Minority Interest
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
-1
- -
- -
- -
-8
-5
-4
- Preferred Dividends
- -
- -
- -
- -
- -
- -
1
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
-1
- -
- -
- -
-8
-5
-5
EBIT
-1
- -
- -
- -
3
2
-2
EBITDA
-1
- -
- -
- -
3
2
-2
EBITDA Margin (%)
-45.49
1
-549.12
-0.51
55.34
7.82
-9.03
EBITA
-1
- -
- -
- -
3
2
-2
Gross Margin (%)
100
100
100
100
42.82
48.59
59.23
Operating Margin (%)
-45.49
0.07
-560.6
-2.16
54.08
7.21
-9.84
Profit Margin (%)
-49.99
-0.98
-560.6
-3.54
-136.98
-22.97
-24.66
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
- -
- -
- -
- -
- -
- -
- -
Basic Weighted Avg Shares
- -
35
150
63
80
105
148
Basic EPS, GAAP
- -
- -
- -
- -
-0.1
-0.05
-0.04
Basic EPS from Cont Ops
- -
- -
- -
- -
-0.09
-0.05
-0.03
Diluted Weighted Avg Shares
- -
35
150
63
80
105
148
Diluted EPS, GAAP
- -
- -
- -
- -
-0.1
-0.05
-0.04
Diluted EPS from Cont Ops
- -
- -
- -
- -
-0.09
-0.05
-0.03

Balance Sheet (USD)

APIChatGPT
2004 Y
2005 Y
2006 Y
2006 Y
2007 Y
2008 Y
2009 Y
As of date
12/31/2004
12/31/2005
08/31/2006
12/31/2006
12/31/2007
12/31/2008
12/31/2009
Total Current Assets
- -
2
- -
- -
4
9
6
+ Cash, Cash Equivalents & STI
- -
- -
- -
- -
- -
1
1
+ Cash & Cash Equivalents
- -
- -
- -
- -
- -
1
1
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
- -
1
- -
- -
2
4
3
+ Accounts Receivable, Net
- -
1
- -
- -
2
4
3
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
- -
- -
- -
- -
- -
- -
- -
+ Inventories
- -
- -
- -
- -
1
2
2
+ Raw Materials
- -
- -
- -
- -
- -
- -
- -
+ Work In Process
- -
- -
- -
- -
- -
- -
- -
+ Finished Goods
- -
- -
- -
- -
- -
- -
- -
+ Inventory Adjustments
- -
- -
- -
- -
- -
- -
- -
+ Other Inventory
- -
- -
- -
- -
1
2
2
+ Other ST Assets
- -
- -
- -
- -
- -
2
- -
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
- -
- -
- -
- -
14
18
12
+ Property, Plant & Equip, Net
- -
- -
- -
- -
- -
- -
- -
+ Property, Plant & Equip
- -
- -
- -
- -
- -
1
1
- Accumulated Depreciation
- -
- -
- -
- -
- -
- -
- -
+ LT Investments & Receivables
- -
- -
- -
- -
- -
- -
- -
+ LT Investments
- -
- -
- -
- -
- -
- -
- -
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
- -
- -
- -
- -
14
18
12
+ Total Intangible Assets
- -
- -
- -
- -
14
18
12
+ Goodwill
- -
- -
- -
- -
13
17
12
+ Other Intangible Assets
- -
- -
- -
- -
1
1
- -
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
- -
- -
- -
- -
- -
- -
- -
Total Assets
- -
2
- -
- -
18
27
18
+ Payables & Accruals
- -
1
- -
- -
1
3
3
+ Accounts Payable
- -
- -
- -
- -
1
2
3
+ Accrued Taxes
- -
- -
- -
- -
- -
- -
- -
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
- -
1
- -
- -
- -
1
- -
+ ST Debt
- -
- -
- -
1
8
3
8
+ ST Borrowings
- -
- -
- -
1
8
3
8
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
+ Other ST Liabilities
1
1
- -
- -
3
3
3
+ Deferred Revenue
- -
- -
- -
- -
2
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
1
1
- -
- -
1
3
3
Total Current Liabilities
1
3
- -
1
12
9
14
+ LT Debt
- -
- -
- -
- -
2
5
- -
+ LT Borrowings
- -
- -
- -
- -
2
5
- -
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
+ Other LT Liabilities
- -
- -
- -
- -
- -
12
6
+ Accrued Liabilities
- -
- -
- -
- -
- -
- -
- -
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
- -
- -
- -
- -
- -
12
6
Total Noncurrent Liabilities
- -
- -
- -
- -
2
17
6
Total Liabilities
1
3
- -
1
14
26
21
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
2
7
8
+ Share Capital & APIC
- -
- -
- -
- -
11
12
12
+ Common Stock
- -
- -
- -
- -
- -
- -
- -
+ Additional Paid in Capital
- -
- -
- -
- -
11
12
12
- Treasury Stock
- -
- -
- -
- -
- -
- -
- -
+ Retained Earnings
- -
-1
- -
-1
-10
-17
-23
+ Other Equity
- -
- -
- -
- -
- -
- -
- -
Equity Before Minority Interest
-1
-1
- -
-1
4
1
-3
+ Minority/Non Controlling Interest
- -
- -
- -
- -
- -
- -
- -
Total Equity
-1
-1
- -
-1
4
1
-3
Total Liabilities & Equity
- -
2
- -
- -
18
27
18
Shares Outstanding
140
140
168
140
88
140
178
Number of Employees
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
Net Debt
- -
- -
- -
1
10
7
8
Net Debt to Equity
-50.48
-59.78
-94.79
-69.53
277.01
440.81
-277.34
Tangible Common Equity Ratio
-155.55
-39.42
100
-175.32
-309.29
-238.33
-354.23
Current Ratio
0.39
0.68
- -
0.32
0.29
1.05
0.41
Cash Conversion Cycle
- -
- -
- -
- -
69.67
45.48
47.66

Cash Flow Statement (USD)

APIChatGPT
2004 Y
2005 Y
2006 Y
2006 Y
2007 Y
2008 Y
2009 Y
As of date
12/31/2004
12/31/2005
08/31/2006
12/31/2006
12/31/2007
12/31/2008
12/31/2009
+ Net Income
- -
- -
- -
- -
-8
-5
-4
+ Depreciation & Amortization
- -
- -
- -
- -
- -
- -
- -
+ Non-Cash Items
- -
- -
- -
- -
5
5
1
+ Stock-Based Compensation
- -
- -
- -
- -
1
- -
- -
+ Deferred Income Taxes
- -
- -
- -
- -
- -
- -
- -
+ Asset Impairment Charge
- -
- -
- -
- -
- -
- -
5
+ Other Non-Cash Adj
- -
- -
- -
- -
4
5
-4
+ Chg in Non-Cash Work Cap
- -
- -
- -
- -
1
-1
1
+ (Inc) Dec in Accts Receiv
- -
-1
- -
1
- -
-1
1
+ (Inc) Dec in Inventories
- -
- -
- -
- -
1
- -
- -
+ (Inc) Dec in Prepaid Assets
- -
- -
- -
- -
- -
- -
- -
+ Inc (Dec) in Accts Payable
- -
1
- -
-1
- -
1
- -
+ Inc (Dec) in Other
- -
- -
- -
- -
- -
-1
- -
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
- -
- -
- -
- -
-1
- -
-2
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
+ Disp of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed Prod Assets
- -
- -
- -
- -
- -
- -
- -
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
- -
- -
- -
- -
4
- -
- -
+ Increase in Capital Stock
- -
- -
- -
- -
4
- -
- -
+ Decrease in Capital Stock
- -
- -
- -
- -
- -
- -
- -
+ Net Change in LT Investment
- -
- -
- -
- -
- -
-1
1
+ Dec in LT Investment
- -
- -
- -
- -
- -
- -
1
+ Inc in LT Investment
- -
- -
- -
- -
- -
-1
- -
+ Net Cash From Acq & Div
- -
- -
- -
- -
-9
-3
- -
+ Cash from Divestitures
- -
- -
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
- -
- -
- -
- -
-9
-3
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
- -
- -
- -
- -
-9
-5
1
+ Dividends Paid
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Debt
- -
- -
- -
- -
7
4
- -
+ Cash From Debt
- -
- -
- -
- -
10
14
1
+ Repayments of Debt
- -
- -
- -
- -
-3
-10
-1
+ Other Financing Activities
- -
- -
- -
- -
-1
2
1
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
- -
- -
- -
- -
10
6
- -
Effect of Foreign Exchange Rates
- -
- -
- -
- -
- -
- -
- -
Net Changes in Cash
- -
- -
- -
- -
- -
1
-1
EBITDA
-1
- -
- -
- -
3
2
-2
EBITDA Margin (%)
-45.49
1
-549.12
-0.51
55.34
7.82
-9.03
Free Cash Flow
- -
- -
- -
- -
-1
-1
-2
Net Cash Paid for Acquisitions
- -
- -
- -
- -
9
3
- -
Free Cash Flow to Firm
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow to Equity
- -
- -
- -
- -
8
8
-3
Free Cash Flow per Basic Share
- -
- -
- -
- -
-0.01
- -
-0.02
Price/Free Cash Flow
- -
- -
- -
- -
-10.74
-27.59
-0.58
Cash Flow to Net Income
- -
1.53
0.44
1.24
0.14
0.07
0.55
Capital Expenditures
- -
- -
- -
- -
- -
- -
- -