Bullish

BLSH

BLSHBullish US flag

New York Stock Exchange

30.54

USD

-1.58

- -

4.63BMarket Cap

Profitability (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	-29.23	-114.83	96.42	5.97	- -
Return on Assets (%)	- -	-22.41	-78.18	49.87	3.24	-21.84
Return on Capital (%)	- -	- -	- -	82.62	-117.73	- -
Return on Invested Capital (%)	- -	- -	- -	0.56	1.29	- -
Gross Margin (%)	- -	-78.96	-0.01	-0.02	- -	0.03
EBITDA Margin (%)	- -	-96.49	0.03	0.01	0.02	0.02
Operating Margin (%)	- -	-96.52	0.02	0.01	0.01	0.02
Incremental Operating Margin (%)	- -	- -	1.8	-0.01	0.02	-0.35
Pretax Margin (%)	- -	-106.01	-5.82	1.12	0.03	-0.32
Profit Margin (%)	- -	-106.03	-5.82	1.12	0.03	-0.31
Net Income to Common Margin (%)	- -	-106.03	-5.82	1.12	0.03	-0.31
Effective Tax Rate (%)	- -	- -	- -	0.11	5.92	- -
Dvd Payout Ratio (%)	- -	-26.49	- -	41.1	- -	- -
Sustainable Growth Rate (%)	- -	-36.97	-114.83	56.79	5.97	- -

Credit (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	6	14	440	543	581
ST Debt	- -	1	3	4	29	56
LT Debt	- -	6	11	437	514	525
Total Debt/EBITDA	- -	-0.01	0.73	28.17	13.42	10.07
Net Debt/EBITDA	- -	0.97	-71.8	20.21	12.27	8.2
Total Debt/EBIT	- -	-0.01	0.9	43.13	17.01	11.47
Net Debt/EBIT	- -	0.97	-88.3	30.95	15.55	9.34
EBITDA to Interest Expense	- -	-10.05	0.16	5.24	1.05	1.1
EBITDA-CapEx/Interest Expense	- -	-12.69	0.15	4.92	0.95	0.11
EBIT to Interest Expense	- -	-10.06	0.13	3.42	0.83	0.97
Interest Expense	- -	127	123	3	39	52
Common Equity/Total Assets	74.61	78.07	46.22	62.08	-75.76	-67.43
Long-Term Debt/Equity (%)	- -	0.09	0.58	34.05	21.4	15.92
Long-Term Debt/Capital (%)	- -	0.1	0.69	27.96	-29.28	-26.2
Long-Term Debt/Total Assets (%)	- -	0.07	0.32	24.19	16.86	13.28
Total Debt/Equity (%)	- -	0.11	0.75	34.34	22.62	17.62
Total Debt/Capital (%)	- -	0.11	0.89	28.2	-30.95	-28.99
Total Debt/Total Assets (%)	- -	0.09	0.41	24.41	17.82	14.69
Net Debt to Equity	-5.97	-20.21	-73.48	24.64	20.68	14.35
Net Debt/Capital (%)	-6.79	-26.89	-674.91	21.81	-27.8	-22.62
EBITDA	- -	-1,275	19	16	40	58
EBITDA-CapEx	- -	-1,609	18	15	37	6
Operating Income (Loss)	- -	-1,276	16	10	32	51

Liquidity (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	8.51	7.16	0.93	9.74	2.94	11.78
Current Ratio	10.38	43.17	2.23	45.2	34.24	29.28
Quick Ratio	10.38	7.16	0.99	10.39	5.05	15.43
CFO/Avg Current Liab	- -	-1.21	0.23	-0.16	-0.49	0.27
Common Equity/Total Assets	74.61	78.07	46.22	62.08	-75.76	-67.43
Long-Term Debt/Equity (%)	- -	0.09	0.58	34.05	21.4	15.92
Long-Term Debt/Capital (%)	- -	0.1	0.69	27.96	-29.28	-26.2
Long-Term Debt/Total Assets (%)	- -	0.07	0.32	24.19	16.86	13.28
Total Debt/Equity (%)	- -	0.11	0.75	34.34	22.62	17.62
Total Debt/Capital (%)	- -	0.11	0.89	28.2	-30.95	-28.99
Total Debt/Total Assets (%)	- -	0.09	0.41	24.41	17.82	14.69
CFO/Total Liabilities	- -	-9	12.8	-24.26	-4.64	4.35
CFO/CapEx	- -	-0.36	151.57	-131.13	-8.08	0.55
Altman's Z-Score	0.99	1.17	21.17	66.39	84.85	63.64

Working Capital (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	87,797.66	42,417.5	14,507.73
Days Sales Outstanding	- -	- -	- -	- -	0.01	0.03
Inventory Turnover	- -	0.77	18.77	79.07	268.63	627.9
Days Inventory Outstanding	- -	471.55	19.45	4.62	1.36	0.58
Accounts Payable Turnover	- -	504.77	1,373.56	3,512.24	8,049,758.03	- -
Accounts Payable Turnover Days	- -	0.72	0.27	0.1	- -	- -
Cash Conversion Cycle	- -	470.82	19.18	4.52	1.37	0.61
Inventory to Cash Days	- -	-471.55	-19.45	-4.61	-1.35	-0.56
Inventories	- -	6,111	1,658	1,289	574	206
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	6,111	1,658	1,289	574	- -
Other Inventory	- -	- -	- -	- -	- -	206

Enterprise Value (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	239	1,235	1,384	113	32	88
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	1	11	82
+ Total Debt	- -	6	14	440	543	581
Enterprise Value	-239	-1,228	-1,398	74	304	-867
Total Capital	3,767	5,827	1,589	1,562	-1,755	-2,005
Total Debt/Capital (%)	- -	0.11	0.89	28.2	-30.95	-28.99
Total Debt / EV	- -	-0.01	-0.01	5.99	1.79	-0.67
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	4.71	7.5	- -
EV/EBIT	- -	- -	- -	7.21	9.51	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	48.44	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	30.43	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	-239	-1,228	-1,369	328	523	575
EV per Share	- -	- -	- -	0.5	2.08	- -
TTM Sales	- -	1,322	72,895	116,508	250,263	244,970
TTM EBITDA	- -	-1,275	19	16	40	58
TTM Operating Income	- -	-1,276	16	10	32	51
TTM Cash Flow to Firm	- -	6	318	-124	6	81
TTM Free Cash Flow to Firm	- -	340	319	-123	10	133

Multiples (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	7.21	9.51	- -
Enterprise Value	-239	-1,228	-1,398	74	304	-867
Low Price	- -	- -	- -	- -	- -	34.24
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	4.71	7.5	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	0.96	-71.07	21	12.91	9.97
EV/EBITDA High	- -	0.96	-71.07	21	12.91	9.97
EV/EBITDA Low	- -	0.96	-71.07	21	12.91	9.97
EV/EBIT Average	- -	0.96	-87.4	32.16	16.37	11.36
EV/EBIT High	- -	0.96	-87.4	32.16	16.37	11.36
EV/EBIT Low	- -	0.96	-87.4	32.16	16.37	11.36
Last Price	- -	- -	- -	- -	- -	37.87
High Price	- -	- -	- -	- -	- -	118
Enterprise Value Average	-239	-1,228	-1,369	328	523	575
Enterprise Value High	-239	-1,228	-1,369	328	523	575
Enterprise Value Low	-239	-1,228	-1,369	328	523	575

Profitability (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	-29.23	-114.83	96.42	5.97	- -
Return on Assets (%)	- -	-22.41	-78.18	49.87	3.24	-21.84
Return on Capital (%)	- -	- -	- -	82.62	-117.73	- -
Return on Invested Capital (%)	- -	- -	- -	0.56	1.29	- -
Gross Margin (%)	- -	-78.96	-0.01	-0.02	- -	0.03
EBITDA Margin (%)	- -	-96.49	0.03	0.01	0.02	0.02
Operating Margin (%)	- -	-96.52	0.02	0.01	0.01	0.02
Incremental Operating Margin (%)	- -	- -	1.8	-0.01	0.02	-0.35
Pretax Margin (%)	- -	-106.01	-5.82	1.12	0.03	-0.32
Profit Margin (%)	- -	-106.03	-5.82	1.12	0.03	-0.31
Net Income to Common Margin (%)	- -	-106.03	-5.82	1.12	0.03	-0.31
Effective Tax Rate (%)	- -	- -	- -	0.11	5.92	- -
Dvd Payout Ratio (%)	- -	-26.49	- -	41.1	- -	- -
Sustainable Growth Rate (%)	- -	-36.97	-114.83	56.79	5.97	- -

Credit (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	6	14	440	543	581
ST Debt	- -	1	3	4	29	56
LT Debt	- -	6	11	437	514	525
Total Debt/EBITDA	- -	-0.01	0.73	28.17	13.42	10.07
Net Debt/EBITDA	- -	0.97	-71.8	20.21	12.27	8.2
Total Debt/EBIT	- -	-0.01	0.9	43.13	17.01	11.47
Net Debt/EBIT	- -	0.97	-88.3	30.95	15.55	9.34
EBITDA to Interest Expense	- -	-10.05	0.16	5.24	1.05	1.1
EBITDA-CapEx/Interest Expense	- -	-12.69	0.15	4.92	0.95	0.11
EBIT to Interest Expense	- -	-10.06	0.13	3.42	0.83	0.97
Interest Expense	- -	127	123	3	39	52
Common Equity/Total Assets	74.61	78.07	46.22	62.08	-75.76	-67.43
Long-Term Debt/Equity (%)	- -	0.09	0.58	34.05	21.4	15.92
Long-Term Debt/Capital (%)	- -	0.1	0.69	27.96	-29.28	-26.2
Long-Term Debt/Total Assets (%)	- -	0.07	0.32	24.19	16.86	13.28
Total Debt/Equity (%)	- -	0.11	0.75	34.34	22.62	17.62
Total Debt/Capital (%)	- -	0.11	0.89	28.2	-30.95	-28.99
Total Debt/Total Assets (%)	- -	0.09	0.41	24.41	17.82	14.69
Net Debt to Equity	-5.97	-20.21	-73.48	24.64	20.68	14.35
Net Debt/Capital (%)	-6.79	-26.89	-674.91	21.81	-27.8	-22.62
EBITDA	- -	-1,275	19	16	40	58
EBITDA-CapEx	- -	-1,609	18	15	37	6
Operating Income (Loss)	- -	-1,276	16	10	32	51

Liquidity (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	8.51	7.16	0.93	9.74	2.94	11.78
Current Ratio	10.38	43.17	2.23	45.2	34.24	29.28
Quick Ratio	10.38	7.16	0.99	10.39	5.05	15.43
CFO/Avg Current Liab	- -	-1.21	0.23	-0.16	-0.49	0.27
Common Equity/Total Assets	74.61	78.07	46.22	62.08	-75.76	-67.43
Long-Term Debt/Equity (%)	- -	0.09	0.58	34.05	21.4	15.92
Long-Term Debt/Capital (%)	- -	0.1	0.69	27.96	-29.28	-26.2
Long-Term Debt/Total Assets (%)	- -	0.07	0.32	24.19	16.86	13.28
Total Debt/Equity (%)	- -	0.11	0.75	34.34	22.62	17.62
Total Debt/Capital (%)	- -	0.11	0.89	28.2	-30.95	-28.99
Total Debt/Total Assets (%)	- -	0.09	0.41	24.41	17.82	14.69
CFO/Total Liabilities	- -	-9	12.8	-24.26	-4.64	4.35
CFO/CapEx	- -	-0.36	151.57	-131.13	-8.08	0.55
Altman's Z-Score	0.99	1.17	21.17	66.39	84.85	63.64

Working Capital (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	87,797.66	42,417.5	14,507.73
Days Sales Outstanding	- -	- -	- -	- -	0.01	0.03
Inventory Turnover	- -	0.77	18.77	79.07	268.63	627.9
Days Inventory Outstanding	- -	471.55	19.45	4.62	1.36	0.58
Accounts Payable Turnover	- -	504.77	1,373.56	3,512.24	8,049,758.03	- -
Accounts Payable Turnover Days	- -	0.72	0.27	0.1	- -	- -
Cash Conversion Cycle	- -	470.82	19.18	4.52	1.37	0.61
Inventory to Cash Days	- -	-471.55	-19.45	-4.61	-1.35	-0.56
Inventories	- -	6,111	1,658	1,289	574	206
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	6,111	1,658	1,289	574	- -
Other Inventory	- -	- -	- -	- -	- -	206

Enterprise Value (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	239	1,235	1,384	113	32	88
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	1	11	82
+ Total Debt	- -	6	14	440	543	581
Enterprise Value	-239	-1,228	-1,398	74	304	-867
Total Capital	3,767	5,827	1,589	1,562	-1,755	-2,005
Total Debt/Capital (%)	- -	0.11	0.89	28.2	-30.95	-28.99
Total Debt / EV	- -	-0.01	-0.01	5.99	1.79	-0.67
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	4.71	7.5	- -
EV/EBIT	- -	- -	- -	7.21	9.51	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	48.44	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	30.43	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	-239	-1,228	-1,369	328	523	575
EV per Share	- -	- -	- -	0.5	2.08	- -
TTM Sales	- -	1,322	72,895	116,508	250,263	244,970
TTM EBITDA	- -	-1,275	19	16	40	58
TTM Operating Income	- -	-1,276	16	10	32	51
TTM Cash Flow to Firm	- -	6	318	-124	6	81
TTM Free Cash Flow to Firm	- -	340	319	-123	10	133

Multiples (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	7.21	9.51	- -
Enterprise Value	-239	-1,228	-1,398	74	304	-867
Low Price	- -	- -	- -	- -	- -	34.24
EV/Sales	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	4.71	7.5	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	0.96	-71.07	21	12.91	9.97
EV/EBITDA High	- -	0.96	-71.07	21	12.91	9.97
EV/EBITDA Low	- -	0.96	-71.07	21	12.91	9.97
EV/EBIT Average	- -	0.96	-87.4	32.16	16.37	11.36
EV/EBIT High	- -	0.96	-87.4	32.16	16.37	11.36
EV/EBIT Low	- -	0.96	-87.4	32.16	16.37	11.36
Last Price	- -	- -	- -	- -	- -	37.87
High Price	- -	- -	- -	- -	- -	118
Enterprise Value Average	-239	-1,228	-1,369	328	523	575
Enterprise Value High	-239	-1,228	-1,369	328	523	575
Enterprise Value Low	-239	-1,228	-1,369	328	523	575

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	146	146	146	146	146	151
Diluted Weighted Avg Shares	- -	146	146	146	146	- -
Basic Weighted Avg Shares	- -	146	146	146	146	- -
Revenue per Share	- -	9.04	498.66	796.99	1,711.98	- -
EBITDA per Share	- -	-8.72	0.13	0.11	0.28	- -
Operating Income per Share	- -	-8.73	0.11	0.07	0.22	- -
Basic EPS, GAAP	- -	-9.59	-29.04	8.89	0.54	- -
Basic EPS from Cont Ops	- -	-9.59	-29.04	8.89	0.54	- -
Diluted EPS, GAAP	- -	-9.59	-29.04	8.89	0.54	- -
Diluted EPS from Cont Ops	- -	-9.59	-29.04	8.89	0.54	- -
Dividend per Share	- -	2.54	- -	3.66	- -	- -
Cash Flow per Share	- -	-0.83	1.33	-0.87	-0.21	- -
Free Cash Flow per Basic Share	- -	-3.11	1.32	-0.87	-0.23	- -
Cash & Equivalents per Share	- -	8.45	9.66	2.52	1.71	- -
Book Value per Share	- -	39.82	10.77	7.66	-15.79	- -
Tangible Book Value per Share	- -	41.79	12.87	8.26	15.77	- -

Bullish

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)