BlackSky Technology Inc.

BKSY

BKSYBlackSky Technology Inc. US flag

New York Stock Exchange

27.16

USD

-0.72

- -

1.01BMarket Cap

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-115.41	-27.48	-23.51	-23.93	-21.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-12.92	-1.95	45.18	64.25	73.13	66.87
EBITDA Margin (%)	-149.48	-256.51	-75.3	-12.35	-0.17	-14.96
Operating Margin (%)	-195.86	-298.48	-132.44	-59.24	-43.38	-44.01
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-225.79	-715.84	-114.58	-56.29	-55.68	-65.81
Profit Margin (%)	-92.43	-720.68	-113.5	-57	-56.04	-65.93
Net Income to Common Margin (%)	-92.43	-720.68	-113.5	-57	-56.04	-65.93
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	102	71	80	87	116	209
ST Debt	17	- -	1	1	3	9
LT Debt	85	71	79	87	114	201
Total Debt/EBITDA	-3.22	-0.82	-1.62	-7.47	-689.27	-13.14
Net Debt/EBITDA	-3.05	1.08	-0.85	-4.34	-559.8	-9.95
Total Debt/EBIT	-2.46	-0.7	-0.92	-1.56	-2.63	-4.47
Net Debt/EBIT	-2.33	0.93	-0.49	-0.91	-2.14	-3.38
EBITDA to Interest Expense	-6.07	-16.93	-9.07	-1.25	-0.01	-1.07
EBITDA-CapEx/Interest Expense	-6.13	-17.17	-11.22	-2.89	-1.3	-2.15
EBIT to Interest Expense	-7.96	-19.7	-15.95	-6.02	-3.63	-3.14
Interest Expense	5	5	5	9	12	15
Common Equity/Total Assets	-186.78	-154.01	-232.86	-267.32	-258.19	-188.08
Long-Term Debt/Equity (%)	- -	39.76	65.11	92.9	121.06	211.6
Long-Term Debt/Capital (%)	-69.38	-17.88	-17.06	-16.91	-21.08	-38.83
Long-Term Debt/Total Assets (%)	70.77	23.35	33.9	38.62	44.77	51.98
Total Debt/Equity (%)	-309.8	39.78	65.54	93.56	123.94	220.78
Total Debt/Capital (%)	-83.1	-17.89	-17.17	-17.03	-21.58	-40.52
Total Debt/Total Assets (%)	84.77	23.37	34.12	38.9	45.83	54.23
Net Debt to Equity	-294.12	-52.43	34.49	54.41	100.66	167.24
Net Debt/Capital (%)	-75.74	16.67	-8.42	-9.31	-17.12	-28.36
EBITDA	-32	-87	-49	-12	- -	-16
EBITDA-CapEx	-32	-89	-61	-27	-16	-32
Operating Income (Loss)	-41	-102	-87	-56	-44	-47

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.09	5.42	2.68	1.91	2.02	2.09
Current Ratio	0.33	5.85	3.29	2.89	4.1	3.48
Quick Ratio	0.21	5.56	3.01	2.72	3.65	3.15
CFO/Avg Current Liab	- -	-1.25	-1.55	-0.64	-0.24	-0.66
Common Equity/Total Assets	-186.78	-154.01	-232.86	-267.32	-258.19	-188.08
Long-Term Debt/Equity (%)	- -	39.76	65.11	92.9	121.06	211.6
Long-Term Debt/Capital (%)	-69.38	-17.88	-17.06	-16.91	-21.08	-38.83
Long-Term Debt/Total Assets (%)	70.77	23.35	33.9	38.62	44.77	51.98
Total Debt/Equity (%)	-309.8	39.78	65.54	93.56	123.94	220.78
Total Debt/Capital (%)	-83.1	-17.89	-17.17	-17.03	-21.58	-40.52
Total Debt/Total Assets (%)	84.77	23.37	34.12	38.9	45.83	54.23
CFO/Total Liabilities	-20.74	-42.71	-39.62	-13.31	-3.99	-9.72
CFO/CapEx	-112.72	-42.32	-3.81	-1.14	-0.41	-1.75
Altman's Z-Score	0.33	-0.22	-3.11	-3.19	-2.76	-1.09

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	12.32	22.77	18.56	9.38	4.36
Days Sales Outstanding	- -	29.62	16.03	19.67	38.92	83.63
Inventory Turnover	- -	- -	- -	- -	9.08	5.78
Days Inventory Outstanding	- -	- -	- -	- -	40.2	63.18
Accounts Payable Turnover	- -	11.78	17.29	14.26	6.34	6.7
Accounts Payable Turnover Days	- -	30.99	21.11	25.6	57.55	54.48
Cash Conversion Cycle	- -	-1.37	-5.08	-5.93	21.57	92.33
Inventory to Cash Days	- -	29.62	16.03	19.67	-1.28	20.46
Inventories	- -	- -	- -	- -	6	6
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	6	6

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,214	514	181	190	231	630
- Cash & Cash Equivalents	5	166	34	33	13	42
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	102	71	80	87	116	209
Enterprise Value	1,311	420	189	224	295	715
Total Capital	-122	-399	-465	-512	-540	-517
Total Debt/Capital (%)	-83.1	-17.89	-17.17	-17.03	-21.58	-40.52
Total Debt / EV	0.08	0.17	0.42	0.39	0.39	0.29
EV/Sales	62.01	12.32	2.89	2.37	2.89	6.7
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	50.22	- -
EV/Free Cash Flow to Firm	- -	- -	- -	30.82	13.7	248.66
Diluted Market Cap	1,214	514	181	190	231	630
Diluted Enterprise Value	1,311	420	227	244	335	797
EV per Share	90.42	29.34	12.84	13.25	13.78	21.28
TTM Sales	21	34	65	94	102	107
TTM EBITDA	-32	-87	-49	-12	- -	-16
TTM Operating Income	-41	-102	-87	-56	-44	-47
TTM Cash Flow to Firm	-26	-49	-39	-8	6	-13
TTM Free Cash Flow to Firm	-26	-47	-27	7	22	3

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-38.67	-9.77	-5.54	-88.32	24.89	-52.03
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	1,311	420	189	224	295	715
Low Price	72.88	35.6	8	8.32	3.86	6.15
EV/Sales	62.01	12.32	2.89	2.37	2.89	6.7
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-59.19	-4.64	-3.31	-3.79	-3.44	-7.6
Price/Earnings High	-64.71	-8.14	-7.96	-5.95	-5.31	-15.87
Price/Earnings Low	-54.07	-2.07	-1.59	-2.62	-1.45	-2.94
Price/Book Value	-5.42	-1.09	-0.33	-0.32	-0.35	-0.87
Price/Book Value Average	-5.16	-2.42	-0.45	-0.34	-0.3	-0.73
Price/Book Value High	-5.64	-4.25	-1.08	-0.53	-0.46	-1.53
Price/Book Value Low	-4.72	-1.08	-0.22	-0.24	-0.13	-0.28
Price/Tangible Book Value	-26.37	3.06	1.64	2.3	2.96	7.85
Price/Tangible Book Value Average	-25.12	6.79	2.22	2.48	2.52	6.66
Price/Tangible Book Value High	-27.46	11.92	5.34	3.89	3.88	13.9
Price/Tangible Book Value Low	-22.94	3.04	1.07	1.71	1.06	2.58
Price/Sales	57.44	15.08	2.78	2.01	2.27	5.91
Price/Sales Average	54.71	33.41	3.76	2.16	1.93	5.01
Price/Sales High	59.81	58.66	9.03	3.39	2.97	10.46
Price/Sales Low	49.98	14.94	1.8	1.49	0.81	1.94
Price/Cash Flow	-38.33	-9.54	-4.08	-10.89	-36.24	-22.24
Price/Cash Flow Average	-36.51	-21.14	-5.52	-11.73	-30.86	-18.85
Price/Cash Flow High	-39.91	-37.12	-13.28	-18.39	-47.56	-39.37
Price/Cash Flow Low	-33.35	-9.45	-2.65	-8.09	-12.97	-7.29
Price/Free Cash Flow Average	-36.83	-21.65	-7.49	-95.18	21.2	-44.11
Price/Free Cash Flow High	-40.27	-38.01	-18.01	-149.2	32.67	-92.13
Price/Free Cash Flow Low	-33.65	-9.68	-3.59	-65.61	8.91	-17.07
EV/Sales Average	59.28	30.65	4.46	2.74	2.94	6.57
EV/Sales High	64.38	55.9	9.73	3.97	3.99	12.03
EV/Sales Low	54.55	12.18	2.5	2.07	1.82	3.5
EV/EBITDA Average	-39.66	-11.95	-5.92	-22.18	-1,777.77	-43.94
EV/EBITDA High	-43.07	-21.79	-12.92	-32.12	-2,408.66	-80.38
EV/EBITDA Low	-36.49	-4.75	-3.32	-16.73	-1,101.78	-23.42
EV/EBIT Average	-30.27	-10.27	-3.37	-4.62	-6.78	-14.94
EV/EBIT High	-32.87	-18.73	-7.35	-6.69	-9.19	-27.33
EV/EBIT Low	-27.85	-4.08	-1.89	-3.49	-4.2	-7.96
Last Price	83.76	35.92	12.32	11.2	10.79	18.75
High Price	87.22	139.76	40.08	18.92	14.16	33.2
Enterprise Value Average	1,253	1,045	291	259	300	701
Enterprise Value High	1,361	1,905	636	375	407	1,282
Enterprise Value Low	1,153	415	164	195	186	374

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-115.41	-27.48	-23.51	-23.93	-21.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-12.92	-1.95	45.18	64.25	73.13	66.87
EBITDA Margin (%)	-149.48	-256.51	-75.3	-12.35	-0.17	-14.96
Operating Margin (%)	-195.86	-298.48	-132.44	-59.24	-43.38	-44.01
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-225.79	-715.84	-114.58	-56.29	-55.68	-65.81
Profit Margin (%)	-92.43	-720.68	-113.5	-57	-56.04	-65.93
Net Income to Common Margin (%)	-92.43	-720.68	-113.5	-57	-56.04	-65.93
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	102	71	80	87	116	209
ST Debt	17	- -	1	1	3	9
LT Debt	85	71	79	87	114	201
Total Debt/EBITDA	-3.22	-0.82	-1.62	-7.47	-689.27	-13.14
Net Debt/EBITDA	-3.05	1.08	-0.85	-4.34	-559.8	-9.95
Total Debt/EBIT	-2.46	-0.7	-0.92	-1.56	-2.63	-4.47
Net Debt/EBIT	-2.33	0.93	-0.49	-0.91	-2.14	-3.38
EBITDA to Interest Expense	-6.07	-16.93	-9.07	-1.25	-0.01	-1.07
EBITDA-CapEx/Interest Expense	-6.13	-17.17	-11.22	-2.89	-1.3	-2.15
EBIT to Interest Expense	-7.96	-19.7	-15.95	-6.02	-3.63	-3.14
Interest Expense	5	5	5	9	12	15
Common Equity/Total Assets	-186.78	-154.01	-232.86	-267.32	-258.19	-188.08
Long-Term Debt/Equity (%)	- -	39.76	65.11	92.9	121.06	211.6
Long-Term Debt/Capital (%)	-69.38	-17.88	-17.06	-16.91	-21.08	-38.83
Long-Term Debt/Total Assets (%)	70.77	23.35	33.9	38.62	44.77	51.98
Total Debt/Equity (%)	-309.8	39.78	65.54	93.56	123.94	220.78
Total Debt/Capital (%)	-83.1	-17.89	-17.17	-17.03	-21.58	-40.52
Total Debt/Total Assets (%)	84.77	23.37	34.12	38.9	45.83	54.23
Net Debt to Equity	-294.12	-52.43	34.49	54.41	100.66	167.24
Net Debt/Capital (%)	-75.74	16.67	-8.42	-9.31	-17.12	-28.36
EBITDA	-32	-87	-49	-12	- -	-16
EBITDA-CapEx	-32	-89	-61	-27	-16	-32
Operating Income (Loss)	-41	-102	-87	-56	-44	-47

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.09	5.42	2.68	1.91	2.02	2.09
Current Ratio	0.33	5.85	3.29	2.89	4.1	3.48
Quick Ratio	0.21	5.56	3.01	2.72	3.65	3.15
CFO/Avg Current Liab	- -	-1.25	-1.55	-0.64	-0.24	-0.66
Common Equity/Total Assets	-186.78	-154.01	-232.86	-267.32	-258.19	-188.08
Long-Term Debt/Equity (%)	- -	39.76	65.11	92.9	121.06	211.6
Long-Term Debt/Capital (%)	-69.38	-17.88	-17.06	-16.91	-21.08	-38.83
Long-Term Debt/Total Assets (%)	70.77	23.35	33.9	38.62	44.77	51.98
Total Debt/Equity (%)	-309.8	39.78	65.54	93.56	123.94	220.78
Total Debt/Capital (%)	-83.1	-17.89	-17.17	-17.03	-21.58	-40.52
Total Debt/Total Assets (%)	84.77	23.37	34.12	38.9	45.83	54.23
CFO/Total Liabilities	-20.74	-42.71	-39.62	-13.31	-3.99	-9.72
CFO/CapEx	-112.72	-42.32	-3.81	-1.14	-0.41	-1.75
Altman's Z-Score	0.33	-0.22	-3.11	-3.19	-2.76	-1.09

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	12.32	22.77	18.56	9.38	4.36
Days Sales Outstanding	- -	29.62	16.03	19.67	38.92	83.63
Inventory Turnover	- -	- -	- -	- -	9.08	5.78
Days Inventory Outstanding	- -	- -	- -	- -	40.2	63.18
Accounts Payable Turnover	- -	11.78	17.29	14.26	6.34	6.7
Accounts Payable Turnover Days	- -	30.99	21.11	25.6	57.55	54.48
Cash Conversion Cycle	- -	-1.37	-5.08	-5.93	21.57	92.33
Inventory to Cash Days	- -	29.62	16.03	19.67	-1.28	20.46
Inventories	- -	- -	- -	- -	6	6
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	6	6

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,214	514	181	190	231	630
- Cash & Cash Equivalents	5	166	34	33	13	42
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	102	71	80	87	116	209
Enterprise Value	1,311	420	189	224	295	715
Total Capital	-122	-399	-465	-512	-540	-517
Total Debt/Capital (%)	-83.1	-17.89	-17.17	-17.03	-21.58	-40.52
Total Debt / EV	0.08	0.17	0.42	0.39	0.39	0.29
EV/Sales	62.01	12.32	2.89	2.37	2.89	6.7
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	50.22	- -
EV/Free Cash Flow to Firm	- -	- -	- -	30.82	13.7	248.66
Diluted Market Cap	1,214	514	181	190	231	630
Diluted Enterprise Value	1,311	420	227	244	335	797
EV per Share	90.42	29.34	12.84	13.25	13.78	21.28
TTM Sales	21	34	65	94	102	107
TTM EBITDA	-32	-87	-49	-12	- -	-16
TTM Operating Income	-41	-102	-87	-56	-44	-47
TTM Cash Flow to Firm	-26	-49	-39	-8	6	-13
TTM Free Cash Flow to Firm	-26	-47	-27	7	22	3

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-38.67	-9.77	-5.54	-88.32	24.89	-52.03
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	1,311	420	189	224	295	715
Low Price	72.88	35.6	8	8.32	3.86	6.15
EV/Sales	62.01	12.32	2.89	2.37	2.89	6.7
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-59.19	-4.64	-3.31	-3.79	-3.44	-7.6
Price/Earnings High	-64.71	-8.14	-7.96	-5.95	-5.31	-15.87
Price/Earnings Low	-54.07	-2.07	-1.59	-2.62	-1.45	-2.94
Price/Book Value	-5.42	-1.09	-0.33	-0.32	-0.35	-0.87
Price/Book Value Average	-5.16	-2.42	-0.45	-0.34	-0.3	-0.73
Price/Book Value High	-5.64	-4.25	-1.08	-0.53	-0.46	-1.53
Price/Book Value Low	-4.72	-1.08	-0.22	-0.24	-0.13	-0.28
Price/Tangible Book Value	-26.37	3.06	1.64	2.3	2.96	7.85
Price/Tangible Book Value Average	-25.12	6.79	2.22	2.48	2.52	6.66
Price/Tangible Book Value High	-27.46	11.92	5.34	3.89	3.88	13.9
Price/Tangible Book Value Low	-22.94	3.04	1.07	1.71	1.06	2.58
Price/Sales	57.44	15.08	2.78	2.01	2.27	5.91
Price/Sales Average	54.71	33.41	3.76	2.16	1.93	5.01
Price/Sales High	59.81	58.66	9.03	3.39	2.97	10.46
Price/Sales Low	49.98	14.94	1.8	1.49	0.81	1.94
Price/Cash Flow	-38.33	-9.54	-4.08	-10.89	-36.24	-22.24
Price/Cash Flow Average	-36.51	-21.14	-5.52	-11.73	-30.86	-18.85
Price/Cash Flow High	-39.91	-37.12	-13.28	-18.39	-47.56	-39.37
Price/Cash Flow Low	-33.35	-9.45	-2.65	-8.09	-12.97	-7.29
Price/Free Cash Flow Average	-36.83	-21.65	-7.49	-95.18	21.2	-44.11
Price/Free Cash Flow High	-40.27	-38.01	-18.01	-149.2	32.67	-92.13
Price/Free Cash Flow Low	-33.65	-9.68	-3.59	-65.61	8.91	-17.07
EV/Sales Average	59.28	30.65	4.46	2.74	2.94	6.57
EV/Sales High	64.38	55.9	9.73	3.97	3.99	12.03
EV/Sales Low	54.55	12.18	2.5	2.07	1.82	3.5
EV/EBITDA Average	-39.66	-11.95	-5.92	-22.18	-1,777.77	-43.94
EV/EBITDA High	-43.07	-21.79	-12.92	-32.12	-2,408.66	-80.38
EV/EBITDA Low	-36.49	-4.75	-3.32	-16.73	-1,101.78	-23.42
EV/EBIT Average	-30.27	-10.27	-3.37	-4.62	-6.78	-14.94
EV/EBIT High	-32.87	-18.73	-7.35	-6.69	-9.19	-27.33
EV/EBIT Low	-27.85	-4.08	-1.89	-3.49	-4.2	-7.96
Last Price	83.76	35.92	12.32	11.2	10.79	18.75
High Price	87.22	139.76	40.08	18.92	14.16	33.2
Enterprise Value Average	1,253	1,045	291	259	300	701
Enterprise Value High	1,361	1,905	636	375	407	1,282
Enterprise Value Low	1,153	415	164	195	186	374

Shares Outstanding	14	14	15	18	31	36
Diluted Weighted Avg Shares	14	14	15	17	21	34
Basic Weighted Avg Shares	14	14	15	17	21	34
Revenue per Share	1.46	2.38	4.44	5.58	4.76	3.17
EBITDA per Share	-2.18	-6.11	-3.34	-0.69	-0.01	-0.47
Operating Income per Share	-2.86	-7.11	-5.88	-3.31	-2.07	-1.4
Basic EPS, GAAP	-1.35	-17.17	-5.04	-3.18	-2.67	-2.09
Basic EPS from Cont Ops	-3.29	-17.05	-5.08	-3.18	-2.67	-2.09
Diluted EPS, GAAP	-1.35	-17.17	-5.04	-3.18	-2.67	-2.09
Diluted EPS from Cont Ops	-3.29	-17.05	-5.08	-3.18	-2.67	-2.09
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.19	-3.77	-3.02	-1.03	-0.3	-0.84
Free Cash Flow per Basic Share	-2.2	-3.85	-3.81	-1.93	-1.03	-1.33
Cash & Equivalents per Share	0.35	11.57	4.9	3.1	2.45	3.71
Book Value per Share	-15.45	-32.91	-37.01	-35.38	-30.6	-21.64
Tangible Book Value per Share	-3.18	11.73	7.51	4.87	3.65	2.39

BlackSky Technology Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)