
Blackbaud (BLKB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
270.7M
Gross Profit
155.8M
57.58%
Operating Income
20.4M
7.55%
Net Income
4.9M
1.80%
Balance Sheet Metrics
Total Assets
2.6B
Total Liabilities
2.5B
Shareholders Equity
88.0M
Debt to Equity
28.90
Cash Flow Metrics
Operating Cash Flow
69.5M
Free Cash Flow
51.5M
Revenue & Profitability Trend
Blackbaud Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.2B | 1.1B | 1.1B | 927.7M | 913.2M |
Cost of Goods Sold | 516.3M | 502.2M | 505.4M | 443.2M | 428.1M |
Gross Profit | 639.2M | 603.2M | 552.7M | 484.5M | 485.2M |
Gross Margin % | 55.3% | 54.6% | 52.2% | 52.2% | 53.1% |
Operating Expenses | |||||
Research & Development | 160.6M | 153.3M | 156.9M | 124.6M | 100.1M |
Selling, General & Administrative | 340.2M | 402.1M | 421.4M | 332.6M | 344.6M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 500.8M | 555.4M | 578.3M | 457.1M | 444.8M |
Operating Income | 134.9M | 44.7M | -28.5M | 25.2M | 37.5M |
Operating Margin % | 11.7% | 4.0% | -2.7% | 2.7% | 4.1% |
Non-Operating Items | |||||
Interest Income | 9.8M | 8.8M | 1.7M | 392.0K | 1.7M |
Interest Expense | 55.6M | 39.9M | 35.8M | 18.0M | 17.3M |
Other Non-Operating Income | -400.7M | 4.0M | 7.0M | -475.0K | -238.0K |
Pre-tax Income | -311.6M | 17.6M | -55.6M | 7.1M | 21.6M |
Income Tax | -28.4M | 15.8M | -10.2M | 1.4M | 13.9M |
Effective Tax Rate % | 0.0% | 89.7% | 0.0% | 19.6% | 64.3% |
Net Income | -283.2M | 1.8M | -45.4M | 5.7M | 7.7M |
Net Margin % | -24.5% | 0.2% | -4.3% | 0.6% | 0.8% |
Key Metrics | |||||
EBITDA | 270.6M | 167.1M | 78.0M | 109.4M | 132.9M |
EPS (Basic) | $-5.60 | $0.03 | $-0.88 | $0.12 | $0.16 |
EPS (Diluted) | $-5.60 | $0.03 | $-0.88 | $0.12 | $0.16 |
Basic Shares Outstanding | 50560538 | 52546406 | 51569148 | 47412306 | 48184714 |
Diluted Shares Outstanding | 50560538 | 52546406 | 51569148 | 47412306 | 48184714 |
Income Statement Trend
Blackbaud Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 67.6M | 31.3M | 31.7M | 55.1M | 35.8M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 85.5M | 102.2M | 103.1M | 103.7M | 95.7M |
Inventory | - | - | - | - | - |
Other Current Assets | 81.3M | 99.3M | 81.7M | 95.5M | 78.4M |
Total Current Assets | 976.3M | 929.8M | 918.6M | 851.0M | 819.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | 29.0M | 39.6M | 48.2M | 56.2M | 25.5M |
Goodwill | 2.4B | 2.8B | 2.9B | 2.9B | 1.7B |
Intangible Assets | 281.2M | 742.1M | 776.2M | 819.4M | 389.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 67.2M | 51.0M | 94.3M | 77.3M | 72.6M |
Total Non-Current Assets | 1.5B | 2.0B | 2.1B | 2.1B | 1.2B |
Total Assets | 2.5B | 2.9B | 3.0B | 3.0B | 2.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 50.8M | 721.0M | 743.4M | 616.3M | 636.1M |
Short-term Debt | 23.9M | 19.3M | 18.8M | 18.7M | 12.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 1.3B | 1.2B | 1.2B | 1.1B | 1.0B |
Non-Current Liabilities | |||||
Long-term Debt | 1.1B | 800.5M | 885.2M | 990.9M | 535.6M |
Deferred Tax Liabilities | 9.5M | 93.3M | 125.8M | 148.5M | 54.1M |
Other Non-Current Liabilities | 4.8M | 10.3M | 4.3M | 1.3M | 10.9M |
Total Non-Current Liabilities | 1.1B | 906.4M | 1.0B | 1.1B | 605.2M |
Total Liabilities | 2.4B | 2.1B | 2.2B | 2.3B | 1.6B |
Equity | |||||
Common Stock | 71.0K | 69.0K | 68.0K | 66.0K | 61.0K |
Retained Earnings | -84.3M | 198.9M | 197.0M | 242.5M | 236.7M |
Treasury Stock | 1.1B | 591.6M | 537.3M | 500.9M | 353.1M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 142.0M | 808.7M | 744.0M | 717.1M | 426.2M |
Key Metrics | |||||
Total Debt | 1.1B | 819.7M | 904.0M | 1.0B | 548.4M |
Working Capital | -275.8M | -267.4M | -312.0M | -258.7M | -194.3M |
Balance Sheet Composition
Blackbaud Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -283.2M | 1.8M | -45.4M | 5.7M | 7.7M |
Depreciation & Amortization | 121.7M | 109.5M | 102.4M | 82.4M | 92.7M |
Stock-Based Compensation | 105.0M | 127.8M | 110.3M | 120.4M | 87.3M |
Working Capital Changes | 30.5M | -12.9M | 25.3M | -5.7M | -38.9M |
Operating Cash Flow | -106.0M | 208.6M | 174.0M | 212.4M | 161.4M |
Investing Activities | |||||
Capital Expenditures | -7.4M | -4.7M | -12.3M | -11.7M | -29.7M |
Acquisitions | -1.2M | -13.0K | -14.5M | -419.1M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -13.7M | -4.9M | -26.8M | -430.8M | -29.7M |
Financing Activities | |||||
Share Repurchases | -418.0M | -18.8M | 0 | -108.4M | -41.0M |
Dividends Paid | - | - | 0 | 0 | -6.0M |
Debt Issuance | 1.4B | 293.2M | 211.0M | 582.2M | 748.5M |
Debt Repayment | -1.1B | -374.6M | -310.7M | -153.0M | -747.6M |
Financing Cash Flow | -139.4M | -143.0M | -25.7M | 264.1M | -10.7M |
Free Cash Flow | 228.8M | 135.5M | 132.8M | 161.5M | 76.1M |
Net Change in Cash | -259.0M | 60.6M | 121.5M | 45.8M | 121.0M |
Cash Flow Trend
Blackbaud Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
79.09
Forward P/E
13.68
Price to Book
34.64
Price to Sales
2.77
PEG Ratio
13.68
Profitability Ratios
Profit Margin
-24.49%
Operating Margin
21.10%
Return on Equity
-83.99%
Return on Assets
5.02%
Financial Health
Current Ratio
0.84
Debt to Equity
1,328.19
Beta
1.13
Per Share Data
EPS (TTM)
$-5.49
Book Value per Share
$1.84
Revenue per Share
$23.33
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
blkb | 3.2B | 79.09 | 34.64 | -83.99% | -24.49% | 1,328.19 |
Salesforce | 238.2B | 39.05 | 3.93 | 10.31% | 16.08% | 19.81 |
Intuit | 217.4B | 63.68 | 10.56 | 17.84% | 19.07% | 0.35 |
Pegasystems | 9.9B | 47.59 | 14.73 | 41.55% | 13.14% | 12.65 |
Procore Technologies | 9.7B | -86.56 | 7.94 | -11.54% | -11.58% | 5.94 |
Altair Engineering | 9.6B | 699.06 | 11.17 | 1.81% | 2.13% | 30.23 |
Financial data is updated regularly. All figures are in the company's reporting currency.