Blend Labs, Inc.

BLND

BLNDBlend Labs, Inc. US flag

New York Stock Exchange

1.54

USD

+0.03

- -

372.86MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-171.22	- -	- -	- -
Return on Assets (%)	- -	-39.58	-25.8	-99.48	-58.02	-25.83	-4.63
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	61.42	64.29	49.46	38.12	69.79	71.89	73.77
EBITDA Margin (%)	-151.88	-71.79	-78.22	-113.44	-108.83	-34.18	-13.79
Operating Margin (%)	-161.28	-78.4	-84.11	-119.57	-112.78	-37.11	-16.88
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-160.72	-77.68	-88.71	-325.7	-152.8	-36.84	-0.71
Profit Margin (%)	-160.75	-77.7	-73.07	-326.79	-169.17	-42.85	-6.52
Net Income to Common Margin (%)	-160.75	-77.7	-73.07	-326.79	-169.17	-52.25	-20.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	22.93	99.69
Sustainable Growth Rate (%)	- -	- -	- -	-171.22	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	17	232	232	150	3	1
ST Debt	- -	3	4	4	4	3	- -
LT Debt	- -	14	228	228	145	- -	1
Total Debt/EBITDA	- -	-0.24	-1.27	-0.87	-1.26	-0.07	-0.09
Net Debt/EBITDA	0.29	0.6	- -	-0.35	-0.9	0.96	2.56
Total Debt/EBIT	- -	-0.22	-1.18	-0.82	-1.21	-0.06	-0.07
Net Debt/EBIT	0.28	0.55	- -	-0.33	-0.87	0.88	2.09
EBITDA to Interest Expense	- -	- -	-16.26	-10.76	-3.87	-5.86	- -
EBITDA-CapEx/Interest Expense	- -	- -	-16.44	-10.85	-3.87	-7.31	- -
EBIT to Interest Expense	- -	- -	-17.49	-11.34	-4.01	-6.37	- -
Interest Expense	- -	- -	11	25	31	7	- -
Common Equity/Total Assets	-106.54	-102.85	69.63	28.46	-9.34	-31.65	-17.92
Long-Term Debt/Equity (%)	- -	8.57	28.18	139.03	539.27	- -	- -
Long-Term Debt/Capital (%)	- -	7.78	21.91	57.56	82.27	- -	-4.22
Long-Term Debt/Total Assets (%)	- -	6.49	20.54	52.66	70.52	- -	0.72
Total Debt/Equity (%)	- -	10.15	28.66	141.52	555.52	-66.82	-4.85
Total Debt/Capital (%)	- -	9.22	22.28	58.6	84.74	-201.36	-5.09
Total Debt/Total Assets (%)	- -	7.69	20.88	53.6	72.64	1.49	0.87
Net Debt to Equity	-16.78	-25.16	0.09	56.49	398.46	954.81	143.01
Net Debt/Capital (%)	-20.16	-29.6	0.09	34.08	73.7	96.64	60.05
EBITDA	-77	-69	-183	-267	-119	-40	-17
EBITDA-CapEx	-78	-70	-185	-269	-119	-49	-29
Operating Income (Loss)	-82	-75	-197	-281	-124	-43	-21

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	5.86	4.33	9.12	9.98	4.34	2.42	1.73
Current Ratio	6.67	5.31	10.21	11.17	5.38	3.47	2.48
Quick Ratio	6.36	5.02	9.77	10.66	4.97	2.86	2.09
CFO/Avg Current Liab	- -	-2.29	-2.68	-3.99	-3.81	-0.37	0.29
Common Equity/Total Assets	-106.54	-102.85	69.63	28.46	-9.34	-31.65	-17.92
Long-Term Debt/Equity (%)	- -	8.57	28.18	139.03	539.27	- -	- -
Long-Term Debt/Capital (%)	- -	7.78	21.91	57.56	82.27	- -	-4.22
Long-Term Debt/Total Assets (%)	- -	6.49	20.54	52.66	70.52	- -	0.72
Total Debt/Equity (%)	- -	10.15	28.66	141.52	555.52	-66.82	-4.85
Total Debt/Capital (%)	- -	9.22	22.28	58.6	84.74	-201.36	-5.09
Total Debt/Total Assets (%)	- -	7.69	20.88	53.6	72.64	1.49	0.87
CFO/Total Liabilities	-223.81	-124.05	-42.23	-70.83	-71.25	-7.16	5.74
CFO/CapEx	-95.06	-48.85	-62.56	-92.08	-3,646.31	-1.34	0.99
Altman's Z-Score	-2.22	-1.65	2.79	-3.61	-7.72	-6.93	-8.4

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	10.74	9.56	8.28	5.34	7.02	10.54
Days Sales Outstanding	- -	33.99	38.18	44.07	68.41	52.03	34.62
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	10.42	24.7	39.23	19.29	17.17	18.81
Accounts Payable Turnover Days	- -	35.03	14.78	9.3	18.92	21.26	19.4
Cash Conversion Cycle	- -	-1.04	23.4	34.76	49.49	30.77	15.22
Inventory to Cash Days	- -	33.99	38.18	44.07	68.41	52.03	34.62
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,691	347	637	1,087	778
- Cash & Cash Equivalents	23	41	213	124	31	38	44
+ Preferred Equity and Hybrid Capital	307	385	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	36	41	46	52	- -
+ Total Debt	- -	17	232	232	150	3	1
Enterprise Value	180	250	1,412	266	696	1,048	712
Total Capital	135	180	1,043	396	177	-1	-29
Total Debt/Capital (%)	- -	9.22	22.28	58.6	84.74	-201.36	-5.09
Total Debt / EV	- -	0.07	0.16	0.87	0.22	- -	- -
EV/Sales	3.54	2.6	6.02	1.13	6.36	9.05	5.76
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	61.81
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	302.69	30.8
Diluted Market Cap	- -	- -	969	337	625	1,069	787
Diluted Enterprise Value	284	361	1,024	486	790	1,086	745
EV per Share	0.82	1.14	6.13	1.1	2.79	4.06	2.78
TTM Sales	51	96	234	235	110	116	124
TTM EBITDA	-77	-69	-183	-267	-119	-40	-17
TTM Operating Income	-82	-75	-197	-281	-124	-43	-21
TTM Cash Flow to Firm	-59	-65	-118	-166	-97	-6	12
TTM Free Cash Flow to Firm	-58	-64	-116	-164	-97	3	23

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-7.72	-1.79	-4.9	-323.65	34.07
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	180	250	1,412	266	696	1,048	712
Low Price	- -	- -	6.73	1	0.53	2.08	2.5
EV/Sales	3.54	2.6	6.02	1.13	6.36	9.05	5.76
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-10.83	-1.22	-1.7	-13.64	-34.49
Price/Earnings High	- -	- -	-16.21	-3.11	-3.64	-23.22	-44.91
Price/Earnings Low	- -	- -	-5.18	-0.3	-0.7	-8.73	-25.01
Price/Book Value	- -	- -	2.18	2.82	-33.12	-19.29	-25.54
Price/Book Value Average	- -	- -	4.18	7.84	-16.7	-14.89	-28.97
Price/Book Value High	- -	- -	6.26	19.99	-35.71	-25.33	-37.73
Price/Book Value Low	- -	- -	2	1.96	-6.86	-9.53	-21.01
Price/Tangible Book Value	- -	- -	5.38	2.87	-29.85	-18.6	-25.54
Price/Tangible Book Value Average	- -	- -	10.3	7.98	-15.05	-14.36	-28.97
Price/Tangible Book Value High	- -	- -	15.41	20.34	-32.19	-24.43	-37.73
Price/Tangible Book Value Low	- -	- -	4.93	1.99	-6.19	-9.19	-21.01
Price/Sales	- -	- -	4.13	1.43	5.71	9.23	6.37
Price/Sales Average	- -	- -	7.91	3.99	2.88	7.13	7.22
Price/Sales High	- -	- -	11.84	10.17	6.16	12.13	9.41
Price/Sales Low	- -	- -	3.79	1	1.18	4.56	5.24
Price/Cash Flow	- -	- -	-7.6	-1.77	-4.9	-81.95	68.38
Price/Cash Flow Average	- -	- -	-14.55	-4.93	-2.47	-63.25	77.56
Price/Cash Flow High	- -	- -	-21.78	-12.57	-5.28	-107.65	101
Price/Cash Flow Low	- -	- -	-6.97	-1.23	-1.02	-40.49	56.23
Price/Free Cash Flow Average	- -	- -	-14.79	-4.99	-2.47	-249.8	38.65
Price/Free Cash Flow High	- -	- -	-22.13	-12.71	-5.29	-425.12	50.32
Price/Free Cash Flow Low	- -	- -	-7.08	-1.24	-1.02	-159.9	28.02
EV/Sales Average	5.61	3.76	14.04	4.74	4.44	7.39	6.8
EV/Sales High	5.61	3.76	20.9	11.1	7.78	12.48	8.96
EV/Sales Low	5.61	3.76	6.85	1.66	2.71	4.79	4.84
EV/EBITDA Average	-3.69	-5.23	-17.95	-4.18	-4.08	-21.64	-49.33
EV/EBITDA High	-3.69	-5.23	-26.72	-9.79	-7.15	-36.52	-64.98
EV/EBITDA Low	-3.69	-5.23	-8.75	-1.46	-2.49	-14	-35.08
EV/EBIT Average	-3.48	-4.79	-16.7	-3.96	-3.94	-19.92	-40.3
EV/EBIT High	-3.48	-4.79	-24.85	-9.28	-6.9	-33.63	-53.08
EV/EBIT Low	-3.48	-4.79	-8.14	-1.38	-2.4	-12.9	-28.66
Last Price	- -	- -	7.34	1.44	2.55	4.21	3.04
High Price	- -	- -	21.04	10.22	2.75	5.53	4.49
Enterprise Value Average	284	361	3,293	1,115	486	856	841
Enterprise Value High	284	361	4,901	2,611	852	1,445	1,108
Enterprise Value Low	284	361	1,605	389	297	554	598

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-171.22	- -	- -	- -
Return on Assets (%)	- -	-39.58	-25.8	-99.48	-58.02	-25.83	-4.63
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	61.42	64.29	49.46	38.12	69.79	71.89	73.77
EBITDA Margin (%)	-151.88	-71.79	-78.22	-113.44	-108.83	-34.18	-13.79
Operating Margin (%)	-161.28	-78.4	-84.11	-119.57	-112.78	-37.11	-16.88
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-160.72	-77.68	-88.71	-325.7	-152.8	-36.84	-0.71
Profit Margin (%)	-160.75	-77.7	-73.07	-326.79	-169.17	-42.85	-6.52
Net Income to Common Margin (%)	-160.75	-77.7	-73.07	-326.79	-169.17	-52.25	-20.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	22.93	99.69
Sustainable Growth Rate (%)	- -	- -	- -	-171.22	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	17	232	232	150	3	1
ST Debt	- -	3	4	4	4	3	- -
LT Debt	- -	14	228	228	145	- -	1
Total Debt/EBITDA	- -	-0.24	-1.27	-0.87	-1.26	-0.07	-0.09
Net Debt/EBITDA	0.29	0.6	- -	-0.35	-0.9	0.96	2.56
Total Debt/EBIT	- -	-0.22	-1.18	-0.82	-1.21	-0.06	-0.07
Net Debt/EBIT	0.28	0.55	- -	-0.33	-0.87	0.88	2.09
EBITDA to Interest Expense	- -	- -	-16.26	-10.76	-3.87	-5.86	- -
EBITDA-CapEx/Interest Expense	- -	- -	-16.44	-10.85	-3.87	-7.31	- -
EBIT to Interest Expense	- -	- -	-17.49	-11.34	-4.01	-6.37	- -
Interest Expense	- -	- -	11	25	31	7	- -
Common Equity/Total Assets	-106.54	-102.85	69.63	28.46	-9.34	-31.65	-17.92
Long-Term Debt/Equity (%)	- -	8.57	28.18	139.03	539.27	- -	- -
Long-Term Debt/Capital (%)	- -	7.78	21.91	57.56	82.27	- -	-4.22
Long-Term Debt/Total Assets (%)	- -	6.49	20.54	52.66	70.52	- -	0.72
Total Debt/Equity (%)	- -	10.15	28.66	141.52	555.52	-66.82	-4.85
Total Debt/Capital (%)	- -	9.22	22.28	58.6	84.74	-201.36	-5.09
Total Debt/Total Assets (%)	- -	7.69	20.88	53.6	72.64	1.49	0.87
Net Debt to Equity	-16.78	-25.16	0.09	56.49	398.46	954.81	143.01
Net Debt/Capital (%)	-20.16	-29.6	0.09	34.08	73.7	96.64	60.05
EBITDA	-77	-69	-183	-267	-119	-40	-17
EBITDA-CapEx	-78	-70	-185	-269	-119	-49	-29
Operating Income (Loss)	-82	-75	-197	-281	-124	-43	-21

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	5.86	4.33	9.12	9.98	4.34	2.42	1.73
Current Ratio	6.67	5.31	10.21	11.17	5.38	3.47	2.48
Quick Ratio	6.36	5.02	9.77	10.66	4.97	2.86	2.09
CFO/Avg Current Liab	- -	-2.29	-2.68	-3.99	-3.81	-0.37	0.29
Common Equity/Total Assets	-106.54	-102.85	69.63	28.46	-9.34	-31.65	-17.92
Long-Term Debt/Equity (%)	- -	8.57	28.18	139.03	539.27	- -	- -
Long-Term Debt/Capital (%)	- -	7.78	21.91	57.56	82.27	- -	-4.22
Long-Term Debt/Total Assets (%)	- -	6.49	20.54	52.66	70.52	- -	0.72
Total Debt/Equity (%)	- -	10.15	28.66	141.52	555.52	-66.82	-4.85
Total Debt/Capital (%)	- -	9.22	22.28	58.6	84.74	-201.36	-5.09
Total Debt/Total Assets (%)	- -	7.69	20.88	53.6	72.64	1.49	0.87
CFO/Total Liabilities	-223.81	-124.05	-42.23	-70.83	-71.25	-7.16	5.74
CFO/CapEx	-95.06	-48.85	-62.56	-92.08	-3,646.31	-1.34	0.99
Altman's Z-Score	-2.22	-1.65	2.79	-3.61	-7.72	-6.93	-8.4

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	10.74	9.56	8.28	5.34	7.02	10.54
Days Sales Outstanding	- -	33.99	38.18	44.07	68.41	52.03	34.62
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	10.42	24.7	39.23	19.29	17.17	18.81
Accounts Payable Turnover Days	- -	35.03	14.78	9.3	18.92	21.26	19.4
Cash Conversion Cycle	- -	-1.04	23.4	34.76	49.49	30.77	15.22
Inventory to Cash Days	- -	33.99	38.18	44.07	68.41	52.03	34.62
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,691	347	637	1,087	778
- Cash & Cash Equivalents	23	41	213	124	31	38	44
+ Preferred Equity and Hybrid Capital	307	385	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	36	41	46	52	- -
+ Total Debt	- -	17	232	232	150	3	1
Enterprise Value	180	250	1,412	266	696	1,048	712
Total Capital	135	180	1,043	396	177	-1	-29
Total Debt/Capital (%)	- -	9.22	22.28	58.6	84.74	-201.36	-5.09
Total Debt / EV	- -	0.07	0.16	0.87	0.22	- -	- -
EV/Sales	3.54	2.6	6.02	1.13	6.36	9.05	5.76
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	61.81
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	302.69	30.8
Diluted Market Cap	- -	- -	969	337	625	1,069	787
Diluted Enterprise Value	284	361	1,024	486	790	1,086	745
EV per Share	0.82	1.14	6.13	1.1	2.79	4.06	2.78
TTM Sales	51	96	234	235	110	116	124
TTM EBITDA	-77	-69	-183	-267	-119	-40	-17
TTM Operating Income	-82	-75	-197	-281	-124	-43	-21
TTM Cash Flow to Firm	-59	-65	-118	-166	-97	-6	12
TTM Free Cash Flow to Firm	-58	-64	-116	-164	-97	3	23

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-7.72	-1.79	-4.9	-323.65	34.07
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	180	250	1,412	266	696	1,048	712
Low Price	- -	- -	6.73	1	0.53	2.08	2.5
EV/Sales	3.54	2.6	6.02	1.13	6.36	9.05	5.76
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-10.83	-1.22	-1.7	-13.64	-34.49
Price/Earnings High	- -	- -	-16.21	-3.11	-3.64	-23.22	-44.91
Price/Earnings Low	- -	- -	-5.18	-0.3	-0.7	-8.73	-25.01
Price/Book Value	- -	- -	2.18	2.82	-33.12	-19.29	-25.54
Price/Book Value Average	- -	- -	4.18	7.84	-16.7	-14.89	-28.97
Price/Book Value High	- -	- -	6.26	19.99	-35.71	-25.33	-37.73
Price/Book Value Low	- -	- -	2	1.96	-6.86	-9.53	-21.01
Price/Tangible Book Value	- -	- -	5.38	2.87	-29.85	-18.6	-25.54
Price/Tangible Book Value Average	- -	- -	10.3	7.98	-15.05	-14.36	-28.97
Price/Tangible Book Value High	- -	- -	15.41	20.34	-32.19	-24.43	-37.73
Price/Tangible Book Value Low	- -	- -	4.93	1.99	-6.19	-9.19	-21.01
Price/Sales	- -	- -	4.13	1.43	5.71	9.23	6.37
Price/Sales Average	- -	- -	7.91	3.99	2.88	7.13	7.22
Price/Sales High	- -	- -	11.84	10.17	6.16	12.13	9.41
Price/Sales Low	- -	- -	3.79	1	1.18	4.56	5.24
Price/Cash Flow	- -	- -	-7.6	-1.77	-4.9	-81.95	68.38
Price/Cash Flow Average	- -	- -	-14.55	-4.93	-2.47	-63.25	77.56
Price/Cash Flow High	- -	- -	-21.78	-12.57	-5.28	-107.65	101
Price/Cash Flow Low	- -	- -	-6.97	-1.23	-1.02	-40.49	56.23
Price/Free Cash Flow Average	- -	- -	-14.79	-4.99	-2.47	-249.8	38.65
Price/Free Cash Flow High	- -	- -	-22.13	-12.71	-5.29	-425.12	50.32
Price/Free Cash Flow Low	- -	- -	-7.08	-1.24	-1.02	-159.9	28.02
EV/Sales Average	5.61	3.76	14.04	4.74	4.44	7.39	6.8
EV/Sales High	5.61	3.76	20.9	11.1	7.78	12.48	8.96
EV/Sales Low	5.61	3.76	6.85	1.66	2.71	4.79	4.84
EV/EBITDA Average	-3.69	-5.23	-17.95	-4.18	-4.08	-21.64	-49.33
EV/EBITDA High	-3.69	-5.23	-26.72	-9.79	-7.15	-36.52	-64.98
EV/EBITDA Low	-3.69	-5.23	-8.75	-1.46	-2.49	-14	-35.08
EV/EBIT Average	-3.48	-4.79	-16.7	-3.96	-3.94	-19.92	-40.3
EV/EBIT High	-3.48	-4.79	-24.85	-9.28	-6.9	-33.63	-53.08
EV/EBIT Low	-3.48	-4.79	-8.14	-1.38	-2.4	-12.9	-28.66
Last Price	- -	- -	7.34	1.44	2.55	4.21	3.04
High Price	- -	- -	21.04	10.22	2.75	5.53	4.49
Enterprise Value Average	284	361	3,293	1,115	486	856	841
Enterprise Value High	284	361	4,901	2,611	852	1,445	1,108
Enterprise Value Low	284	361	1,605	389	297	554	598

Shares Outstanding	220	220	230	241	250	258	256
Diluted Weighted Avg Shares	220	220	132	234	245	254	259
Basic Weighted Avg Shares	220	220	132	234	245	254	259
Revenue per Share	0.23	0.44	1.78	1	0.45	0.46	0.48
EBITDA per Share	-0.35	-0.31	-1.39	-1.14	-0.49	-0.16	-0.07
Operating Income per Share	-0.37	-0.34	-1.49	-1.2	-0.5	-0.17	-0.08
Basic EPS, GAAP	-0.37	-0.34	-1.3	-3.28	-0.76	-0.24	-0.1
Basic EPS from Cont Ops	-0.37	-0.34	-1.28	-3.26	-0.68	-0.17	- -
Diluted EPS, GAAP	-0.37	-0.34	-1.3	-3.28	-0.76	-0.24	-0.1
Diluted EPS from Cont Ops	-0.37	-0.34	-1.28	-3.26	-0.68	-0.17	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.27	-0.3	-0.97	-0.81	-0.52	-0.05	0.04
Free Cash Flow per Basic Share	-0.27	-0.3	-0.98	-0.82	-0.52	-0.09	- -
Cash & Equivalents per Share	0.58	0.69	2.38	1.47	0.55	0.37	0.27
Book Value per Share	-0.78	-1.01	3.36	0.51	-0.08	-0.22	-0.12
Tangible Book Value per Share	-0.8	-1.02	1.37	0.5	-0.09	-0.23	-0.12

Blend Labs, 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)