TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income 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

Metric20242023202220212020
Revenue i1.2B1.1B1.1B927.7M913.2M
Cost of Goods Sold i516.3M502.2M505.4M443.2M428.1M
Gross Profit i639.2M603.2M552.7M484.5M485.2M
Gross Margin % i55.3%54.6%52.2%52.2%53.1%
Operating Expenses
Research & Development i160.6M153.3M156.9M124.6M100.1M
Selling, General & Administrative i340.2M402.1M421.4M332.6M344.6M
Other Operating Expenses i-----
Total Operating Expenses i500.8M555.4M578.3M457.1M444.8M
Operating Income i134.9M44.7M-28.5M25.2M37.5M
Operating Margin % i11.7%4.0%-2.7%2.7%4.1%
Non-Operating Items
Interest Income i9.8M8.8M1.7M392.0K1.7M
Interest Expense i55.6M39.9M35.8M18.0M17.3M
Other Non-Operating Income-400.7M4.0M7.0M-475.0K-238.0K
Pre-tax Income i-311.6M17.6M-55.6M7.1M21.6M
Income Tax i-28.4M15.8M-10.2M1.4M13.9M
Effective Tax Rate % i0.0%89.7%0.0%19.6%64.3%
Net Income i-283.2M1.8M-45.4M5.7M7.7M
Net Margin % i-24.5%0.2%-4.3%0.6%0.8%
Key Metrics
EBITDA i270.6M167.1M78.0M109.4M132.9M
EPS (Basic) i$-5.60$0.03$-0.88$0.12$0.16
EPS (Diluted) i$-5.60$0.03$-0.88$0.12$0.16
Basic Shares Outstanding i5056053852546406515691484741230648184714
Diluted Shares Outstanding i5056053852546406515691484741230648184714

Income Statement Trend

Blackbaud Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i67.6M31.3M31.7M55.1M35.8M
Short-term Investments i-----
Accounts Receivable i85.5M102.2M103.1M103.7M95.7M
Inventory i-----
Other Current Assets81.3M99.3M81.7M95.5M78.4M
Total Current Assets i976.3M929.8M918.6M851.0M819.1M
Non-Current Assets
Property, Plant & Equipment i29.0M39.6M48.2M56.2M25.5M
Goodwill i2.4B2.8B2.9B2.9B1.7B
Intangible Assets i281.2M742.1M776.2M819.4M389.3M
Long-term Investments-----
Other Non-Current Assets67.2M51.0M94.3M77.3M72.6M
Total Non-Current Assets i1.5B2.0B2.1B2.1B1.2B
Total Assets i2.5B2.9B3.0B3.0B2.0B
Liabilities
Current Liabilities
Accounts Payable i50.8M721.0M743.4M616.3M636.1M
Short-term Debt i23.9M19.3M18.8M18.7M12.8M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i1.3B1.2B1.2B1.1B1.0B
Non-Current Liabilities
Long-term Debt i1.1B800.5M885.2M990.9M535.6M
Deferred Tax Liabilities i9.5M93.3M125.8M148.5M54.1M
Other Non-Current Liabilities4.8M10.3M4.3M1.3M10.9M
Total Non-Current Liabilities i1.1B906.4M1.0B1.1B605.2M
Total Liabilities i2.4B2.1B2.2B2.3B1.6B
Equity
Common Stock i71.0K69.0K68.0K66.0K61.0K
Retained Earnings i-84.3M198.9M197.0M242.5M236.7M
Treasury Stock i1.1B591.6M537.3M500.9M353.1M
Other Equity-----
Total Shareholders Equity i142.0M808.7M744.0M717.1M426.2M
Key Metrics
Total Debt i1.1B819.7M904.0M1.0B548.4M
Working Capital i-275.8M-267.4M-312.0M-258.7M-194.3M

Balance Sheet Composition

Blackbaud Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-283.2M1.8M-45.4M5.7M7.7M
Depreciation & Amortization i121.7M109.5M102.4M82.4M92.7M
Stock-Based Compensation i105.0M127.8M110.3M120.4M87.3M
Working Capital Changes i30.5M-12.9M25.3M-5.7M-38.9M
Operating Cash Flow i-106.0M208.6M174.0M212.4M161.4M
Investing Activities
Capital Expenditures i-7.4M-4.7M-12.3M-11.7M-29.7M
Acquisitions i-1.2M-13.0K-14.5M-419.1M0
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-13.7M-4.9M-26.8M-430.8M-29.7M
Financing Activities
Share Repurchases i-418.0M-18.8M0-108.4M-41.0M
Dividends Paid i--00-6.0M
Debt Issuance i1.4B293.2M211.0M582.2M748.5M
Debt Repayment i-1.1B-374.6M-310.7M-153.0M-747.6M
Financing Cash Flow i-139.4M-143.0M-25.7M264.1M-10.7M
Free Cash Flow i228.8M135.5M132.8M161.5M76.1M
Net Change in Cash i-259.0M60.6M121.5M45.8M121.0M

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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
blkb3.2B79.0934.64-83.99%-24.49%1,328.19
Salesforce 238.2B39.053.9310.31%16.08%19.81
Intuit 217.4B63.6810.5617.84%19.07%0.35
Pegasystems 9.9B47.5914.7341.55%13.14%12.65
Procore Technologies 9.7B-86.567.94-11.54%-11.58%5.94
Altair Engineering 9.6B699.0611.171.81%2.13%30.23

Financial data is updated regularly. All figures are in the company's reporting currency.