Backblaze, Inc.

BLZE

BLZEBackblaze, Inc. US flag

NASDAQ Global Market

8.90

USD

-0.21

- -

534.13MMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-14.23	-19.91	-32.53	-42.03	-32.33	-14.21
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	50.61	52.03	50.89	51.51	48.87	54.33	60.89
EBITDA Margin (%)	25.2	17.14	-3.66	-32.84	-32.34	-14.07	1.35
Operating Margin (%)	2.33	-6.94	-27.85	-56.5	-56.76	-36.27	-16.2
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-2.41	-12.3	-32.02	-60.4	-58.53	-38.02	-17.5
Profit Margin (%)	-2.44	-12.31	-32.16	-60.36	-58.53	-38.03	-17.56
Net Income to Common Margin (%)	-2.44	-12.31	-32.16	-60.36	-58.53	-38.03	-17.56
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	17	31	33	45	46	46	62
ST Debt	8	12	14	21	20	20	20
LT Debt	9	20	20	25	26	26	41
Total Debt/EBITDA	1.63	3.41	-13.45	-1.63	-1.39	-2.58	31.29
Net Debt/EBITDA	-0.68	-0.41	42.41	0.09	0.25	2.55	-14.83
Total Debt/EBIT	17.66	-8.43	-1.77	-0.95	-0.79	-1	-2.61
Net Debt/EBIT	-7.35	1.02	5.58	0.05	0.14	0.99	1.24
EBITDA to Interest Expense	5.32	3.19	-0.67	-6.52	-8.7	-4.91	0.51
EBITDA-CapEx/Interest Expense	4.51	2.46	-2.73	-8.23	-10.15	-5.38	-0.71
EBIT to Interest Expense	0.49	-1.29	-5.11	-11.22	-15.27	-12.65	-6.11
Interest Expense	2	3	4	4	4	4	4
Common Equity/Total Assets	-21.43	-26.87	-22.22	-57.55	-111.97	-116.27	-115.52
Long-Term Debt/Equity (%)	- -	- -	20.53	36.11	56.94	33.48	49.82
Long-Term Debt/Capital (%)	100.57	115.95	-633.99	-58.76	-25.21	-17.37	-25.91
Long-Term Debt/Total Assets (%)	22.08	35.86	11.98	16.28	19.43	15.42	21.61
Total Debt/Equity (%)	-646.07	-460.2	34.82	66.16	102.27	59.7	74
Total Debt/Capital (%)	197.61	186.88	-1,075.29	-107.66	-45.28	-30.97	-38.49
Total Debt/Total Assets (%)	43.39	57.79	20.33	29.84	34.9	27.49	32.1
Net Debt to Equity	269.01	55.61	-109.8	-3.47	-18.63	-58.97	-35.07
Net Debt/Capital (%)	-464.27	-35.33	97.14	4.87	7.35	23.42	15.42
EBITDA	10	9	-2	-28	-33	-18	2
EBITDA-CapEx	9	7	-10	-35	-39	-20	-3
Operating Income (Loss)	1	-4	-19	-48	-58	-46	-24

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.25	0.17	2.33	1.16	0.51	0.92	0.83
Current Ratio	0.32	0.25	2.47	1.32	0.67	1.1	1.07
Quick Ratio	0.29	0.2	2.37	1.22	0.59	1.02	0.96
CFO/Avg Current Liab	- -	0.4	0.09	-0.27	-0.13	0.21	0.39
Common Equity/Total Assets	-21.43	-26.87	-22.22	-57.55	-111.97	-116.27	-115.52
Long-Term Debt/Equity (%)	- -	- -	20.53	36.11	56.94	33.48	49.82
Long-Term Debt/Capital (%)	100.57	115.95	-633.99	-58.76	-25.21	-17.37	-25.91
Long-Term Debt/Total Assets (%)	22.08	35.86	11.98	16.28	19.43	15.42	21.61
Total Debt/Equity (%)	-646.07	-460.2	34.82	66.16	102.27	59.7	74
Total Debt/Capital (%)	197.61	186.88	-1,075.29	-107.66	-45.28	-30.97	-38.49
Total Debt/Total Assets (%)	43.39	57.79	20.33	29.84	34.9	27.49	32.1
CFO/Total Liabilities	32.03	20.91	5.17	-16.46	-8.47	13.75	21.68
CFO/CapEx	8.39	6.03	0.47	-1.88	-1.33	7.31	5.02
Altman's Z-Score	0.27	-0.24	3.24	0.11	-1.31	-0.58	-0.13

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	370.92	260.54	146.19	123.21	97.02	54.9
Days Sales Outstanding	- -	0.98	1.4	2.5	2.96	3.76	6.65
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	15.81	17.51	15.41	19.85	33.97	37.44
Accounts Payable Turnover Days	- -	23.08	20.85	23.68	18.39	10.75	9.75
Cash Conversion Cycle	- -	-22.1	-19.44	-21.18	-15.43	-6.98	-3.1
Inventory to Cash Days	- -	0.98	1.4	2.5	2.96	3.76	6.65
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	344	195	273	262	262
- Cash & Cash Equivalents	7	6	105	7	13	46	29
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	17	31	33	45	46	46	62
Enterprise Value	10	25	272	175	290	254	272
Total Capital	8	17	-3	-42	-101	-150	-160
Total Debt/Capital (%)	197.61	186.88	-1,075.29	-107.66	-45.28	-30.97	-38.49
Total Debt / EV	1.71	1.24	0.12	0.26	0.16	0.18	0.23
EV/Sales	0.24	0.47	4.03	2.05	2.84	1.99	1.87
EV/EBITDA	0.95	2.76	- -	- -	- -	- -	138.28
EV/EBIT	10.31	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	0.65	1.62	37.71	- -	- -	15.69	9.92
EV/Free Cash Flow to Firm	0.58	1.42	18.41	- -	148.41	14.19	8.47
Diluted Market Cap	- -	- -	344	195	273	262	262
Diluted Enterprise Value	10	25	272	234	307	263	294
EV per Share	0.45	1.15	13.37	5.52	8.05	5.82	4.84
TTM Sales	41	54	67	85	102	128	146
TTM EBITDA	10	9	-2	-28	-33	-18	2
TTM Operating Income	1	-4	-19	-48	-58	-46	-24
TTM Cash Flow to Firm	15	16	7	-9	-4	16	27
TTM Free Cash Flow to Firm	17	18	15	-2	2	18	32

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	31.01	-30.27	-148.71	18.44	9.28
EV/EBIT	10.31	- -	- -	- -	- -	- -	- -
Enterprise Value	10	25	272	175	290	254	272
Low Price	- -	- -	16.5	3.82	3.5	4.91	3.94
EV/Sales	0.24	0.47	4.03	2.05	2.84	1.99	1.87
EV/EBITDA	0.95	2.76	- -	- -	- -	- -	138.28
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-20.77	-4.73	-3.33	-6.72	-13.99
Price/Earnings High	- -	- -	-34.22	-11.19	-5.12	-11.35	-23.83
Price/Earnings Low	- -	- -	-15.47	-2.35	-2.11	-4.41	-8.65
Price/Book Value	- -	- -	-9.46	-2.22	-1.85	-1.34	-1.18
Price/Book Value Average	- -	- -	-12.41	-2.77	-1.35	-1.66	-1.62
Price/Book Value High	- -	- -	-20.44	-6.55	-2.07	-2.81	-2.75
Price/Book Value Low	- -	- -	-9.24	-1.38	-0.85	-1.09	-1
Price/Tangible Book Value	- -	- -	3.91	3.74	22.01	7.32	6.18
Price/Tangible Book Value Average	- -	- -	5.13	4.67	16.04	9.1	8.45
Price/Tangible Book Value High	- -	- -	8.45	11.05	24.62	15.38	14.4
Price/Tangible Book Value Low	- -	- -	3.82	2.32	10.15	5.97	5.22
Price/Sales	- -	- -	5.09	2.29	2.68	2.05	1.8
Price/Sales Average	- -	- -	6.68	2.85	1.95	2.56	2.46
Price/Sales High	- -	- -	11.01	6.75	3	4.32	4.19
Price/Sales Low	- -	- -	4.97	1.42	1.24	1.68	1.52
Price/Cash Flow	- -	- -	97.62	-14.13	-37.19	20.96	11.13
Price/Cash Flow Average	- -	- -	128.09	-17.62	-27.09	26.08	15.22
Price/Cash Flow High	- -	- -	210.97	-41.72	-41.6	44.05	25.93
Price/Cash Flow Low	- -	- -	95.37	-8.78	-17.15	17.1	9.41
Price/Free Cash Flow Average	- -	- -	40.68	-37.76	-108.34	22.94	12.69
Price/Free Cash Flow High	- -	- -	67.01	-89.39	-166.34	38.75	21.62
Price/Free Cash Flow Low	- -	- -	30.29	-18.8	-68.57	15.04	7.84
EV/Sales Average	0.24	0.47	5.62	3.31	2.28	2.56	2.68
EV/Sales High	0.24	0.47	9.94	7.21	3.32	4.32	4.41
EV/Sales Low	0.24	0.47	3.91	1.88	1.56	1.68	1.74
EV/EBITDA Average	0.95	2.76	-153.43	-10.07	-7.05	-18.19	198.5
EV/EBITDA High	0.95	2.76	-271.45	-21.95	-10.28	-30.7	326.65
EV/EBITDA Low	0.95	2.76	-106.84	-5.71	-4.83	-11.93	129
EV/EBIT Average	10.31	-6.81	-20.18	-5.85	-4.02	-7.06	-16.54
EV/EBIT High	10.31	-6.81	-35.7	-12.76	-5.86	-11.91	-27.21
EV/EBIT Low	10.31	-6.81	-14.05	-3.32	-2.75	-4.63	-10.75
Last Price	- -	- -	16.89	6.15	7.59	6.02	4.66
High Price	- -	- -	36.5	18.16	8.49	12.65	10.86
Enterprise Value Average	10	25	379	282	233	327	391
Enterprise Value High	10	25	671	614	339	551	643
Enterprise Value Low	10	25	264	160	159	214	254

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-14.23	-19.91	-32.53	-42.03	-32.33	-14.21
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	50.61	52.03	50.89	51.51	48.87	54.33	60.89
EBITDA Margin (%)	25.2	17.14	-3.66	-32.84	-32.34	-14.07	1.35
Operating Margin (%)	2.33	-6.94	-27.85	-56.5	-56.76	-36.27	-16.2
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-2.41	-12.3	-32.02	-60.4	-58.53	-38.02	-17.5
Profit Margin (%)	-2.44	-12.31	-32.16	-60.36	-58.53	-38.03	-17.56
Net Income to Common Margin (%)	-2.44	-12.31	-32.16	-60.36	-58.53	-38.03	-17.56
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	17	31	33	45	46	46	62
ST Debt	8	12	14	21	20	20	20
LT Debt	9	20	20	25	26	26	41
Total Debt/EBITDA	1.63	3.41	-13.45	-1.63	-1.39	-2.58	31.29
Net Debt/EBITDA	-0.68	-0.41	42.41	0.09	0.25	2.55	-14.83
Total Debt/EBIT	17.66	-8.43	-1.77	-0.95	-0.79	-1	-2.61
Net Debt/EBIT	-7.35	1.02	5.58	0.05	0.14	0.99	1.24
EBITDA to Interest Expense	5.32	3.19	-0.67	-6.52	-8.7	-4.91	0.51
EBITDA-CapEx/Interest Expense	4.51	2.46	-2.73	-8.23	-10.15	-5.38	-0.71
EBIT to Interest Expense	0.49	-1.29	-5.11	-11.22	-15.27	-12.65	-6.11
Interest Expense	2	3	4	4	4	4	4
Common Equity/Total Assets	-21.43	-26.87	-22.22	-57.55	-111.97	-116.27	-115.52
Long-Term Debt/Equity (%)	- -	- -	20.53	36.11	56.94	33.48	49.82
Long-Term Debt/Capital (%)	100.57	115.95	-633.99	-58.76	-25.21	-17.37	-25.91
Long-Term Debt/Total Assets (%)	22.08	35.86	11.98	16.28	19.43	15.42	21.61
Total Debt/Equity (%)	-646.07	-460.2	34.82	66.16	102.27	59.7	74
Total Debt/Capital (%)	197.61	186.88	-1,075.29	-107.66	-45.28	-30.97	-38.49
Total Debt/Total Assets (%)	43.39	57.79	20.33	29.84	34.9	27.49	32.1
Net Debt to Equity	269.01	55.61	-109.8	-3.47	-18.63	-58.97	-35.07
Net Debt/Capital (%)	-464.27	-35.33	97.14	4.87	7.35	23.42	15.42
EBITDA	10	9	-2	-28	-33	-18	2
EBITDA-CapEx	9	7	-10	-35	-39	-20	-3
Operating Income (Loss)	1	-4	-19	-48	-58	-46	-24

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.25	0.17	2.33	1.16	0.51	0.92	0.83
Current Ratio	0.32	0.25	2.47	1.32	0.67	1.1	1.07
Quick Ratio	0.29	0.2	2.37	1.22	0.59	1.02	0.96
CFO/Avg Current Liab	- -	0.4	0.09	-0.27	-0.13	0.21	0.39
Common Equity/Total Assets	-21.43	-26.87	-22.22	-57.55	-111.97	-116.27	-115.52
Long-Term Debt/Equity (%)	- -	- -	20.53	36.11	56.94	33.48	49.82
Long-Term Debt/Capital (%)	100.57	115.95	-633.99	-58.76	-25.21	-17.37	-25.91
Long-Term Debt/Total Assets (%)	22.08	35.86	11.98	16.28	19.43	15.42	21.61
Total Debt/Equity (%)	-646.07	-460.2	34.82	66.16	102.27	59.7	74
Total Debt/Capital (%)	197.61	186.88	-1,075.29	-107.66	-45.28	-30.97	-38.49
Total Debt/Total Assets (%)	43.39	57.79	20.33	29.84	34.9	27.49	32.1
CFO/Total Liabilities	32.03	20.91	5.17	-16.46	-8.47	13.75	21.68
CFO/CapEx	8.39	6.03	0.47	-1.88	-1.33	7.31	5.02
Altman's Z-Score	0.27	-0.24	3.24	0.11	-1.31	-0.58	-0.13

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	370.92	260.54	146.19	123.21	97.02	54.9
Days Sales Outstanding	- -	0.98	1.4	2.5	2.96	3.76	6.65
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	15.81	17.51	15.41	19.85	33.97	37.44
Accounts Payable Turnover Days	- -	23.08	20.85	23.68	18.39	10.75	9.75
Cash Conversion Cycle	- -	-22.1	-19.44	-21.18	-15.43	-6.98	-3.1
Inventory to Cash Days	- -	0.98	1.4	2.5	2.96	3.76	6.65
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	344	195	273	262	262
- Cash & Cash Equivalents	7	6	105	7	13	46	29
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	17	31	33	45	46	46	62
Enterprise Value	10	25	272	175	290	254	272
Total Capital	8	17	-3	-42	-101	-150	-160
Total Debt/Capital (%)	197.61	186.88	-1,075.29	-107.66	-45.28	-30.97	-38.49
Total Debt / EV	1.71	1.24	0.12	0.26	0.16	0.18	0.23
EV/Sales	0.24	0.47	4.03	2.05	2.84	1.99	1.87
EV/EBITDA	0.95	2.76	- -	- -	- -	- -	138.28
EV/EBIT	10.31	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	0.65	1.62	37.71	- -	- -	15.69	9.92
EV/Free Cash Flow to Firm	0.58	1.42	18.41	- -	148.41	14.19	8.47
Diluted Market Cap	- -	- -	344	195	273	262	262
Diluted Enterprise Value	10	25	272	234	307	263	294
EV per Share	0.45	1.15	13.37	5.52	8.05	5.82	4.84
TTM Sales	41	54	67	85	102	128	146
TTM EBITDA	10	9	-2	-28	-33	-18	2
TTM Operating Income	1	-4	-19	-48	-58	-46	-24
TTM Cash Flow to Firm	15	16	7	-9	-4	16	27
TTM Free Cash Flow to Firm	17	18	15	-2	2	18	32

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	31.01	-30.27	-148.71	18.44	9.28
EV/EBIT	10.31	- -	- -	- -	- -	- -	- -
Enterprise Value	10	25	272	175	290	254	272
Low Price	- -	- -	16.5	3.82	3.5	4.91	3.94
EV/Sales	0.24	0.47	4.03	2.05	2.84	1.99	1.87
EV/EBITDA	0.95	2.76	- -	- -	- -	- -	138.28
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-20.77	-4.73	-3.33	-6.72	-13.99
Price/Earnings High	- -	- -	-34.22	-11.19	-5.12	-11.35	-23.83
Price/Earnings Low	- -	- -	-15.47	-2.35	-2.11	-4.41	-8.65
Price/Book Value	- -	- -	-9.46	-2.22	-1.85	-1.34	-1.18
Price/Book Value Average	- -	- -	-12.41	-2.77	-1.35	-1.66	-1.62
Price/Book Value High	- -	- -	-20.44	-6.55	-2.07	-2.81	-2.75
Price/Book Value Low	- -	- -	-9.24	-1.38	-0.85	-1.09	-1
Price/Tangible Book Value	- -	- -	3.91	3.74	22.01	7.32	6.18
Price/Tangible Book Value Average	- -	- -	5.13	4.67	16.04	9.1	8.45
Price/Tangible Book Value High	- -	- -	8.45	11.05	24.62	15.38	14.4
Price/Tangible Book Value Low	- -	- -	3.82	2.32	10.15	5.97	5.22
Price/Sales	- -	- -	5.09	2.29	2.68	2.05	1.8
Price/Sales Average	- -	- -	6.68	2.85	1.95	2.56	2.46
Price/Sales High	- -	- -	11.01	6.75	3	4.32	4.19
Price/Sales Low	- -	- -	4.97	1.42	1.24	1.68	1.52
Price/Cash Flow	- -	- -	97.62	-14.13	-37.19	20.96	11.13
Price/Cash Flow Average	- -	- -	128.09	-17.62	-27.09	26.08	15.22
Price/Cash Flow High	- -	- -	210.97	-41.72	-41.6	44.05	25.93
Price/Cash Flow Low	- -	- -	95.37	-8.78	-17.15	17.1	9.41
Price/Free Cash Flow Average	- -	- -	40.68	-37.76	-108.34	22.94	12.69
Price/Free Cash Flow High	- -	- -	67.01	-89.39	-166.34	38.75	21.62
Price/Free Cash Flow Low	- -	- -	30.29	-18.8	-68.57	15.04	7.84
EV/Sales Average	0.24	0.47	5.62	3.31	2.28	2.56	2.68
EV/Sales High	0.24	0.47	9.94	7.21	3.32	4.32	4.41
EV/Sales Low	0.24	0.47	3.91	1.88	1.56	1.68	1.74
EV/EBITDA Average	0.95	2.76	-153.43	-10.07	-7.05	-18.19	198.5
EV/EBITDA High	0.95	2.76	-271.45	-21.95	-10.28	-30.7	326.65
EV/EBITDA Low	0.95	2.76	-106.84	-5.71	-4.83	-11.93	129
EV/EBIT Average	10.31	-6.81	-20.18	-5.85	-4.02	-7.06	-16.54
EV/EBIT High	10.31	-6.81	-35.7	-12.76	-5.86	-11.91	-27.21
EV/EBIT Low	10.31	-6.81	-14.05	-3.32	-2.75	-4.63	-10.75
Last Price	- -	- -	16.89	6.15	7.59	6.02	4.66
High Price	- -	- -	36.5	18.16	8.49	12.65	10.86
Enterprise Value Average	10	25	379	282	233	327	391
Enterprise Value High	10	25	671	614	339	551	643
Enterprise Value Low	10	25	264	160	159	214	254

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	29	29	30	33	39	53	59
Diluted Weighted Avg Shares	22	22	20	32	36	44	56
Basic Weighted Avg Shares	22	22	20	32	36	44	56
Revenue per Share	1.85	2.44	3.32	2.69	2.83	2.93	2.59
EBITDA per Share	0.47	0.42	-0.12	-0.88	-0.92	-0.41	0.04
Operating Income per Share	0.04	-0.17	-0.92	-1.52	-1.61	-1.06	-0.42
Basic EPS, GAAP	-0.05	-0.3	-1.07	-1.62	-1.66	-1.11	-0.46
Basic EPS from Cont Ops	-0.05	-0.3	-1.07	-1.62	-1.66	-1.11	-0.46
Diluted EPS, GAAP	-0.05	-0.3	-1.07	-1.62	-1.66	-1.11	-0.46
Diluted EPS from Cont Ops	-0.05	-0.3	-1.07	-1.62	-1.66	-1.11	-0.46
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.6	0.58	0.17	-0.44	-0.2	0.29	0.42
Free Cash Flow per Basic Share	0.53	0.48	-0.2	-0.67	-0.36	0.25	0.34
Cash & Equivalents per Share	0.32	0.28	5.15	2.07	0.81	1.26	0.91
Book Value per Share	-0.38	-0.66	-1.79	-2.77	-4.09	-4.5	-3.94
Tangible Book Value per Share	-0.29	-0.57	4.32	1.64	0.34	0.82	0.75

Backblaze, 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)