Blend Labs, Inc. (BLND)
Every figure this model derived for BLND, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 5,623,000 | PaymentsToAcquireProductiveAssets |
2026-06-30 |
| cash | 44,867,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 75,886,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 46,704,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | -74,374,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 0 | InterestExpenseNonoperating |
2025-12-31 |
| ocf | 13,177,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 129,169,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 29,035,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up BLND on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 13.74 |
| current ratio | 4.99 |
| current ratio reported | 1.62 |
| deferred revenue growth | -3.86 |
| dilution pct | 1.98 |
| ev owner earnings | -7.99 |
| ev sales | 1.33 |
| fcf margin | 5.85 |
| growth cv | 3.17 |
| operating margin | -12.68 |
| owner earnings margin | -16.63 |
| revenue growth | 6.14 |
| revenue growth per share | 4.07 |
| rpo growth | -11.5 |
| rule of 40 | -6.54 |
| sbc pct revenue | 22.48 |
Everything else this filing tags
362 more elements from BLND's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 3,000,000,000 | 2026-06-30 | 38 | shares |
RetainedEarningsAccumulatedDeficit | -1,401,308,000 | 2026-06-30 | 45 | USD |
AdditionalPaidInCapital | 1,326,309,000 | 2026-06-30 | 45 | USD |
PreferredStockLiquidationPreferenceValue | 710,477,000 | 2021-06-30 | 3 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedLessNoncontrollingInterest | 417,700,000 | 2021-12-31 | 1 | USD |
BusinessCombinationConsiderationTransferred1 | 416,800,000 | 2021-12-31 | 1 | USD |
StockIssuedDuringPeriodValueNewIssues | 366,684,000 | 2021-12-31 | 14 | USD |
GoodwillAcquiredDuringPeriod | 287,228,000 | 2021-12-31 | 3 | USD |
GoodwillImpairmentLoss | 287,228,000 | 2022-12-31 | 7 | USD |
AvailableForSaleSecuritiesDebtSecuritiesCurrent | 286,397,000 | 2022-09-30 | 12 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 247,726,000 | 2026-06-30 | 74 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 247,726,000 | 2026-06-30 | 74 | shares |
CommonStockSharesIssued | 236,513,000 | 2026-06-30 | 40 | shares |
CommonStockSharesOutstanding | 236,513,000 | 2026-06-30 | 40 | shares |
DeferredTaxAssetsGross | 231,947,000 | 2025-12-31 | 10 | USD |
MarketableSecurities | 230,618,000 | 2023-06-30 | 6 | USD |
MarketableSecuritiesCurrent | 230,618,000 | 2023-06-30 | 6 | USD |
BusinessCombinationContingentConsiderationLiabilityNoncurrent | 225,000,000 | 2021-06-30 | 2 | USD |
DeferredTaxAssetsValuationAllowance | 223,684,000 | 2025-12-31 | 11 | USD |
PreferredStockSharesAuthorized | 200,000,000 | 2024-03-31 | 26 | shares |
BusinessCombinationContingentConsiderationLiabilityCurrent | 195,577,000 | 2021-06-30 | 2 | USD |
FiniteLivedIntangibleAssetsGross | 190,601,000 | 2022-12-31 | 14 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 175,566,000 | 2022-09-30 | 32 | USD |
TemporaryEquityCarryingAmountAttributableToParent | 169,153,000 | 2026-06-30 | 38 | USD |
RevenueRemainingPerformanceObligation | 168,500,000 | 2026-06-30 | 21 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 162,452,000 | 2023-03-31 | 7 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 156,822,000 | 2025-12-31 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 144,200,000 | 2021-09-30 | 8 | USD |
Assets | 143,566,000 | 2026-06-30 | 45 | USD |
LiabilitiesAndStockholdersEquity | 143,566,000 | 2026-06-30 | 45 | USD |
LongTermDebtFairValue | 137,200,000 | 2024-03-31 | 17 | USD |
ProceedsFromIssuanceOfConvertiblePreferredStock | 130,800,000 | 2026-03-31 | 28 | USD |
TemporaryEquityStockIssuedDuringPeriodValueNewIssues | 130,784,000 | 2024-12-31 | 6 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 103,435,000 | 2026-06-30 | 50 | shares |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 89,565,000 | 2021-12-31 | 1 | USD |
RedeemableNoncontrollingInterestEquityRedemptionValue | 59,200,000 | 2025-02-26 | 29 | USD |
OperatingExpenses | 54,887,000 | 2026-06-30 | 75 | USD |
Liabilities | 48,787,000 | 2026-06-30 | 45 | USD |
GrossProfit | 48,250,000 | 2026-06-30 | 75 | USD |
OtherAssetsNoncurrent | 40,578,000 | 2026-06-30 | 45 | USD |
NetCashProvidedByUsedInFinancingActivities | -39,209,000 | 2026-06-30 | 47 | USD |
PaymentsForRepurchaseOfCommonStock | 37,241,000 | 2026-06-30 | 13 | USD |
EscrowDeposit | 33,800,000 | 2024-12-31 | 28 | USD |
ContractWithCustomerLiabilityCurrent | 31,483,000 | 2026-06-30 | 45 | USD |
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount | 30,380,000 | 2026-06-30 | 20 | USD |
PropertyPlantAndEquipmentGross | 29,204,000 | 2026-06-30 | 42 | USD |
DeferredTaxAssetsTaxCreditCarryforwards | 25,808,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsInProcessResearchAndDevelopment | 25,782,000 | 2025-12-31 | 8 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 25,246,000 | 2026-06-30 | 73 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 25,246,000 | 2026-06-30 | 24 | USD |
NoncurrentAssets | 24,391,000 | 2025-12-31 | 10 | USD |
GeneralAndAdministrativeExpense | 23,187,000 | 2026-06-30 | 75 | USD |
PropertyPlantAndEquipmentNet | 21,936,000 | 2026-06-30 | 45 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -21,752,000 | 2026-06-30 | 47 | USD |
AvailableForSaleSecuritiesDebtMaturitiesSingleMaturityDateAmortizedCostBasis | 21,636,000 | 2026-06-30 | 12 | USD |
ShortTermInvestments | 21,556,000 | 2026-06-30 | 27 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -19,190,000 | 2026-06-30 | 71 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | -19,190,000 | 2026-06-30 | 71 | USD |
StockRepurchasedDuringPeriodValue | 18,174,000 | 2026-06-30 | 13 | USD |
ResearchAndDevelopmentExpense | 18,096,000 | 2026-06-30 | 75 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 16,594,000 | 2026-06-30 | 45 | USD |
EquitySecuritiesFvNiGainLoss | 16,580,000 | 2025-12-31 | 32 | USD |
CostOfGoodsAndServicesSold | 16,430,000 | 2026-06-30 | 75 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 16,287,000 | 2021-12-31 | 1 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 16,200,000 | 2026-06-30 | 16 | USD |
DeferredTaxAssetInterestCarryforward | 14,497,000 | 2025-12-31 | 10 | USD |
AccountsAndOtherReceivablesNetCurrent | 14,425,000 | 2026-06-30 | 45 | USD |
AllocatedShareBasedCompensationExpense | 13,758,000 | 2026-06-30 | 69 | USD |
SellingAndMarketingExpense | 12,938,000 | 2026-06-30 | 75 | USD |
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearAmortizedCost | 12,392,000 | 2026-06-30 | 12 | USD |
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue | 12,382,000 | 2026-06-30 | 28 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 12,098,000 | 2026-06-30 | 50 | USD |
UnrecognizedTaxBenefits | 11,952,000 | 2025-12-31 | 20 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 11,800,000 | 2025-12-31 | 8 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 11,500,000 | 2026-06-30 | 61 | USD |
OtherLiabilitiesCurrent | 11,262,000 | 2026-06-30 | 45 | USD |
TemporaryEquityAccretionToRedemptionValueAdjustment | 9,658,000 | 2026-06-30 | 83 | USD |
NetIncomeLoss | -9,532,000 | 2026-06-30 | 97 | USD |
ProfitLoss | -9,532,000 | 2026-06-30 | 81 | USD |
ComprehensiveIncomeNetOfTax | -9,506,000 | 2026-06-30 | 70 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -9,506,000 | 2026-06-30 | 74 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 9,111,000 | 2024-12-31 | 11 | USD |
ProceedsFromIssuanceOfWarrants | 9,100,000 | 2026-03-31 | 9 | USD |
EquityMethodInvestments | 8,973,000 | 2026-06-30 | 16 | USD |
DeferredIncomeTaxLiabilities | 8,263,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsNet | 8,263,000 | 2025-12-31 | 10 | USD |
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities | 8,000,000 | 2026-06-30 | 47 | USD |
DeferredOfferingCosts | 7,800,000 | 2021-06-30 | 1 | USD |
EquitySecuritiesWithoutReadilyDeterminableFairValueUpwardPriceAdjustmentCumulativeAmount | 7,300,000 | 2025-03-31 | 10 | USD |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | -7,277,000 | 2026-06-30 | 25 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 7,268,000 | 2026-06-30 | 42 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 7,100,000 | 2026-06-30 | 79 | USD |
InterestExpense | 6,747,000 | 2024-09-30 | 43 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 6,665,000 | 2025-12-31 | 10 | USD |
OperatingIncomeLoss | -6,637,000 | 2026-06-30 | 75 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -6,376,000 | 2026-06-30 | 75 | USD |
DeferredTaxLiabilitiesInvestments | 5,936,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseInAccountsAndOtherReceivables | 5,663,000 | 2026-06-30 | 50 | USD |
CapitalizedContractCostNet | 5,000,000 | 2026-06-30 | 42 | USD |
PaymentsToAcquireAvailableForSaleSecuritiesDebt | 4,966,000 | 2026-06-30 | 47 | USD |
AdjustmentsToAdditionalPaidInCapitalIncreaseInCarryingAmountOfRedeemablePreferredStock | 4,927,000 | 2026-06-30 | 17 | USD |
EquitySecuritiesWithoutReadilyDeterminableFairValueUpwardPriceAdjustmentAnnualAmount | 4,400,000 | 2024-03-31 | 3 | USD |
ContractWithCustomerAssetNetCurrent | 4,155,000 | 2026-06-30 | 42 | USD |
AccruedLiabilitiesCurrent | 4,083,000 | 2026-06-30 | 42 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 4,000,000 | 2018-11-30 | 1 | shares |
InvestmentIncomeNet | 3,700,000 | 2025-12-31 | 6 | USD |
LeaseAndRentalExpense | 3,600,000 | 2019-12-31 | 1 | USD |
PurchaseObligation | 3,545,000 | 2025-12-31 | 5 | USD |
EmployeeRelatedLiabilitiesCurrent | 3,541,000 | 2026-06-30 | 45 | USD |
AdvertisingExpense | 3,500,000 | 2025-12-31 | 15 | USD |
CapitalizedContractCostNetNoncurrent | 3,213,000 | 2026-06-30 | 45 | USD |
ExtinguishmentOfDebtAmount | 2,900,000 | 2021-06-17 | 1 | USD |
StockIssuedDuringPeriodValueAcquisitions | 2,881,000 | 2021-12-31 | 7 | USD |
DepreciationDepletionAndAmortization | 2,851,000 | 2026-06-30 | 47 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | -2,820,000 | 2025-12-31 | 15 | USD |
IncomeTaxReconciliationTaxCreditsResearch | 2,771,000 | 2024-12-31 | 14 | USD |
TreasuryStockValue | 2,700,000 | 2018-12-31 | 5 | USD |
AccruedProfessionalFeesCurrent | 2,511,000 | 2026-06-30 | 42 | USD |
EquityMethodInvestmentAggregateCost | 2,500,000 | 2021-09-30 | 7 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 2,487,000 | 2026-06-30 | 21 | USD |
ProceedsFromSaleOfEquityMethodInvestments | 2,300,000 | 2025-12-31 | 3 | USD |
RestrictedCashNoncurrent | 2,271,000 | 2024-12-31 | 30 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTax | -2,255,000 | 2026-06-30 | 25 | USD |
ProceedsFromSaleAndCollectionOfNotesReceivable | 2,255,000 | 2025-12-31 | 3 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | -2,248,000 | 2025-12-31 | 15 | USD |
NetCashProvidedByUsedInInvestingActivities | 2,202,000 | 2026-06-30 | 50 | USD |
IntangibleAssetsGrossExcludingGoodwill | 2,192,000 | 2024-12-31 | 26 | USD |
RestructuringReserveAcceleratedDepreciation | 2,100,000 | 2023-12-31 | 5 | USD |
OtherLiabilitiesNoncurrent | 2,083,000 | 2026-06-30 | 45 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 2,064,000 | 2026-06-30 | 31 | USD |
OperatingLeaseLiability | 2,042,000 | 2026-06-30 | 21 | USD |
PurchaseObligationDueInNextTwelveMonths | 2,042,000 | 2025-12-31 | 5 | USD |
OperatingLeaseRightOfUseAsset | 1,953,000 | 2026-06-30 | 45 | USD |
RestrictedCash | 1,935,000 | 2026-06-30 | 50 | USD |
RestrictedCashCurrent | 1,935,000 | 2026-06-30 | 20 | USD |
OtherPrepaidExpenseCurrent | 1,926,000 | 2026-06-30 | 42 | USD |
CapitalizedContractCostNetCurrent | 1,818,000 | 2026-06-30 | 42 | USD |
OperatingLeaseLiabilityNoncurrent | 1,635,000 | 2026-06-30 | 41 | USD |
PaymentsToAcquirePropertyPlantAndEquipment | 1,610,000 | 2022-09-30 | 13 | USD |
OtherSundryLiabilitiesCurrent | 1,464,000 | 2026-06-30 | 36 | USD |
IncreaseDecreaseInAccountsPayable | -1,440,000 | 2026-06-30 | 47 | USD |
DefinedContributionPlanCostRecognized | 1,400,000 | 2025-12-31 | 12 | USD |
PurchaseObligationDueInSecondYear | 1,349,000 | 2025-12-31 | 5 | USD |
DeferredTaxLiabilitiesDeferredExpense | 1,303,000 | 2025-12-31 | 10 | USD |
CapitalizedComputerSoftwareAmortization1 | 1,300,000 | 2026-03-31 | 22 | USD |
OtherAssetsMiscellaneousNoncurrent | 1,225,000 | 2026-06-30 | 14 | USD |
ShareBasedGoodsAndNonemployeeServicesTransactionModificationOfTermsIncrementalCompensationCost | 1,200,000 | 2021-12-31 | 3 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 1,195,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals | 1,150,000 | 2025-12-31 | 10 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 1,117,000 | 2022-06-30 | 5 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 1,117,000 | 2022-06-30 | 5 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 1,117,000 | 2022-06-30 | 5 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 1,115,000 | 2022-06-30 | 5 | USD |
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations | 1,110,000 | 2026-06-30 | 13 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | 1,092,000 | 2026-06-30 | 16 | USD |
InvestmentIncomeInterest | 1,000,000 | 2026-06-30 | 48 | USD |
DeferredRevenue | 1,000,000 | 2025-09-30 | 5 | USD |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount | 993,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInEmployeeRelatedLiabilities | -987,000 | 2026-06-30 | 47 | USD |
OtherAssetsCurrent | 981,000 | 2026-06-30 | 40 | USD |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 937,000 | 2026-06-30 | 42 | USD |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations | -921,000 | 2026-06-30 | 13 | USD |
ContractWithCustomerPerformanceObligationSatisfiedInPreviousPeriod | 800,000 | 2026-06-30 | 62 | USD |
ShortTermLeaseCost | 800,000 | 2025-12-31 | 14 | USD |
GainLossOnInvestments | 800,000 | 2025-12-31 | 2 | USD |
CapitalizedContractCostAmortization | 792,000 | 2026-06-30 | 69 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 760,000 | 2026-06-30 | 41 | USD |
IncomeLossFromEquityMethodInvestments | -719,000 | 2026-06-30 | 11 | USD |
WarrantsAndRightsOutstanding | 700,000 | 2024-09-30 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 672,000 | 2026-06-30 | 20 | USD |
RestructuringCharges | 666,000 | 2026-06-30 | 62 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 640,000 | 2026-06-30 | 20 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 623,000 | 2026-06-30 | 45 | USD |
OtherNoncashIncomeExpense | -622,000 | 2026-06-30 | 47 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 610,000 | 2026-06-30 | 20 | USD |
GainOrLossOnSaleOfStockInSubsidiary | -600,000 | 2024-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 558,000 | 2022-06-30 | 4 | USD |
ForeignCurrencyTransactionGainLossAfterTax | -500,000 | 2022-12-31 | 2 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 490,000 | 2024-12-31 | 8 | USD |
PrepaidInsurance | 477,000 | 2026-06-30 | 40 | USD |
OtherSundryLiabilitiesNoncurrent | 448,000 | 2026-06-30 | 40 | USD |
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax | 448,000 | 2024-09-30 | 36 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 445,000 | 2026-06-30 | 21 | USD |
AccountsPayableCurrent | 418,000 | 2026-06-30 | 45 | USD |
OperatingLeaseLiabilityCurrent | 407,000 | 2026-06-30 | 42 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 400,000 | 2026-06-30 | 20 | USD |
DeferredTaxLiabilitiesOther | 383,000 | 2025-12-31 | 10 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -379,000 | 2026-06-30 | 50 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 363,000 | 2024-12-31 | 66 | USD |
AccruedPayrollTaxesCurrentAndNoncurrent | 332,000 | 2025-06-30 | 34 | USD |
OperatingLeaseCost | 300,000 | 2026-06-30 | 67 | USD |
LossContingencyAccrualAtCarryingValue | 300,000 | 2024-12-31 | 19 | USD |
AccruedLiabilitiesCurrentAndNoncurrent | 300,000 | 2026-06-30 | 3 | USD |
CapitalizedComputerSoftwareImpairments1 | 300,000 | 2026-03-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 299,000 | 2026-06-30 | 15 | USD |
StockholdersEquityOther | 270,000 | 2022-12-31 | 9 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 266,000 | 2026-06-30 | 20 | USD |
OtherNonoperatingIncomeExpense | 261,000 | 2026-06-30 | 75 | USD |
CurrentIncomeTaxExpenseBenefit | 249,000 | 2025-12-31 | 16 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 240,000 | 2025-12-31 | 15 | USD |
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount | 238,000 | 2026-06-30 | 33 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 210,000 | 2026-06-30 | 47 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -206,000 | 2026-06-30 | 47 | USD |
Depreciation | 200,000 | 2025-12-31 | 63 | USD |
IncomeTaxesPaid | 200,000 | 2025-09-30 | 40 | USD |
InterestPayableCurrent | 200,000 | 2022-09-30 | 8 | USD |
OperatingLeasePayments | 200,000 | 2026-06-30 | 64 | USD |
CostsIncurredDevelopmentCosts | 200,000 | 2024-06-30 | 19 | USD |
InterestReceivable | 200,000 | 2026-06-30 | 38 | USD |
CurrentFederalStateAndLocalTaxExpenseBenefit | 200,000 | 2022-09-30 | 3 | USD |
IncomeTaxesPaidNet | 191,000 | 2026-06-30 | 5 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | 190,000 | 2026-06-30 | 73 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -185,000 | 2025-12-31 | 15 | USD |
IncomeTaxExpenseBenefit | 182,000 | 2026-06-30 | 75 | USD |
CurrentForeignTaxExpenseBenefit | 170,000 | 2025-12-31 | 12 | USD |
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax | -164,000 | 2026-06-30 | 82 | USD |
IncomeTaxReconciliationOtherAdjustments | 163,000 | 2025-12-31 | 15 | USD |
PurchaseObligationDueInThirdYear | 154,000 | 2025-12-31 | 5 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent | 154,000 | 2025-12-31 | 11 | USD |
PaymentsForSoftware | 152,000 | 2021-12-31 | 3 | USD |
TemporaryEquitySharesOutstanding | 150,000 | 2026-06-30 | 38 | shares |
AllowanceForDoubtfulAccountsReceivableCurrent | 135,000 | 2026-06-30 | 38 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 135,000 | 2026-03-31 | 6 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | 132,000 | 2026-06-30 | 50 | USD |
PaymentsForRepurchaseOfEquity | 131,000 | 2021-12-31 | 7 | USD |
FiniteLivedIntangibleAssetsNet | 127,000 | 2022-12-31 | 18 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 111,000 | 2024-12-31 | 30 | USD |
InvestmentOwnedBalanceShares | 103,611 | 2025-03-31 | 15 | shares |
ProvisionForDoubtfulAccounts | 100,000 | 2023-03-31 | 6 | USD |
LitigationReserveCurrent | 100,000 | 2025-09-30 | 24 | USD |
GainLossOnSaleOfBusiness | 100,000 | 2026-06-30 | 11 | USD |
ProceedsFromStockOptionsExercised | 96,000 | 2026-06-30 | 47 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 96,000 | 2026-03-31 | 74 | USD |
OtherComprehensiveIncomeLossNetOfTax | -92,000 | 2021-09-30 | 19 | USD |
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedLossBeforeTax | 86,000 | 2026-06-30 | 31 | USD |
RestructuringReserveCurrent | 80,000 | 2025-09-30 | 10 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 79,000 | 2025-12-31 | 15 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 79,000 | 2025-12-31 | 15 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | -74,000 | 2024-12-31 | 46 | USD |
IntangibleAssetsNetExcludingGoodwill | 69,000 | 2025-09-30 | 39 | USD |
CapitalExpendituresIncurredButNotYetPaid | 58,000 | 2026-06-30 | 26 | USD |
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment | 45,000 | 2025-12-31 | 1 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions | 35,000 | 2025-12-31 | 12 | USD |
DeferredTaxAssetsOther | 28,000 | 2025-12-31 | 10 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -24,000 | 2026-06-30 | 43 | USD |
IncomeTaxReconciliationNondeductibleExpenseCharitableContributions | 19,000 | 2025-12-31 | 1 | USD |
IncomeTaxReconciliationMinorityInterestIncomeExpense | 15,000 | 2024-12-31 | 9 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | 13,000 | 2024-09-30 | 34 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 7,000 | 2025-12-31 | 1 | USD |
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedGainBeforeTax | 6,000 | 2026-06-30 | 35 | USD |
DeferredTaxLiabilitiesTaxDeferredIncome | 3,000 | 2025-12-31 | 10 | USD |
CommonStockValue | 2,000 | 2026-06-30 | 43 | USD |
IncomeTaxReconciliationOtherReconcilingItems | -1,000 | 2025-12-31 | 1 | USD |
DebtSecuritiesAvailableForSaleUnrealizedLossPositionNumberOfPositions | 65 | 2022-03-31 | 2 | numberOfInvestment |
DebtSecuritiesAvailableForSaleUnrealizedLossPositionNumberOfPositions | 9 | 2026-06-30 | 4 | security |
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLongerNumberOfPositions | 4 | 2023-12-31 | 8 | position |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | 3 | 2025-12-31 | 1 | pure |
DebtSecuritiesAvailableForSaleUnrealizedLossPositionNumberOfPositions | 3 | 2025-06-30 | 24 | position |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | 3 | 2025-12-31 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 2 | 2022-09-30 | 23 | USD/shares |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent | -1 | 2025-12-31 | 1 | pure |
NumberOfReportableSegments | 1 | 2025-12-31 | 9 | segment |
PreferredStockConvertibleConversionRatio | 1 | 2021-06-30 | 1 | pure |
NumberOfOperatingSegments | 1 | 2025-12-31 | 4 | segment |
RevenueRemainingPerformanceObligationPercentage | 1 | 2023-12-31 | 9 | pure |
StockholdersEquityNoteStockSplitConversionRatio1 | 0 | 2022-09-30 | 7 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | -0 | 2025-12-31 | 1 | pure |
LesseeOperatingLeaseDiscountRate | 0 | 2026-06-30 | 41 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | -0 | 2025-12-31 | 1 | pure |
EarningsPerShareBasic | -0 | 2026-06-30 | 64 | USD/shares |
EarningsPerShareDiluted | -0 | 2026-06-30 | 64 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicShare | -0 | 2026-06-30 | 24 | USD/shares |
IncomeLossFromContinuingOperationsPerDilutedShare | -0 | 2026-06-30 | 24 | USD/shares |
PreferredStockDividendRatePercentage | 0 | 2021-06-30 | 1 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseMealsAndEntertainment | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2026-06-30 | 27 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseCharitableContributions | -0 | 2025-12-31 | 1 | pure |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare | -0 | 2026-06-30 | 24 | USD/shares |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare | -0 | 2026-06-30 | 24 | USD/shares |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | -0 | 2025-12-31 | 1 | pure |
PreferredStockParOrStatedValuePerShare | 0 | 2024-03-31 | 22 | USD/shares |
AmortizationOfFinancingCostsAndDiscounts | 0 | 2025-12-31 | 41 | USD |
AmortizationOfIntangibleAssets | 0 | 2024-12-31 | 39 | USD |
CashAcquiredFromAcquisition | 0 | 2022-06-30 | 4 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 0 | 2026-06-30 | 70 | USD |
ContractWithCustomerAssetNetNoncurrent | 0 | 2026-06-30 | 42 | USD |
ContractWithCustomerLiabilityNoncurrent | 0 | 2026-06-30 | 42 | USD |
DeferredIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 31 | USD |
DeferredIncomeTaxLiabilitiesNet | 0 | 2022-12-31 | 14 | USD |
EmployeeStockOwnershipPlanESOPFairValueOfSharesSubjectToRepurchaseObligation | 0 | 2024-06-30 | 27 | USD |
Goodwill | 0 | 2022-12-31 | 14 | USD |
LongTermDebt | 0 | 2025-12-31 | 37 | USD |
PaymentsOfDebtIssuanceCosts | 0 | 2022-06-30 | 4 | USD |
PaymentsOfStockIssuanceCosts | 0 | 2025-12-31 | 33 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 0 | 2023-12-31 | 13 | USD |
PaymentsToAcquireEquityMethodInvestments | 0 | 2026-06-30 | 22 | USD |
PaymentsToAcquireIntangibleAssets | 0 | 2021-12-31 | 7 | USD |
PaymentsToAcquireNotesReceivable | 0 | 2025-12-31 | 19 | USD |
PaymentsToAcquireOtherInvestments | 0 | 2022-06-30 | 6 | USD |
PreferredStockSharesIssued | 0 | 2024-03-31 | 23 | shares |
PreferredStockSharesOutstanding | 0 | 2024-03-31 | 23 | shares |
PreferredStockValue | 0 | 2024-03-31 | 23 | USD |
ProceedsFromDebtNetOfIssuanceCosts | 0 | 2023-12-31 | 13 | USD |
ProceedsFromIssuanceInitialPublicOffering | 0 | 2024-12-31 | 16 | USD |
ProceedsFromSaleOfAvailableForSaleSecurities | 0 | 2021-06-30 | 2 | USD |
ProceedsFromSaleOfAvailableForSaleSecuritiesDebt | 0 | 2026-06-30 | 33 | USD |
ProceedsFromWarrantExercises | 0 | 2023-12-31 | 19 | USD |
RedeemableNoncontrollingInterestEquityCarryingAmount | 0 | 2025-12-31 | 38 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2024-12-31 | 12 | pure |
SubleaseIncome | 0 | 2021-06-30 | 9 | USD |
UndistributedEarningsLossAllocatedToParticipatingSecuritiesBasic | 0 | 2022-06-30 | 8 | USD |
UndistributedEarningsLossAllocatedToParticipatingSecuritiesDiluted | 0 | 2022-06-30 | 8 | USD |
VariableLeaseCost | 0 | 2026-06-30 | 66 | USD |
AccountsPayableOtherCurrent | 0 | 2022-12-31 | 4 | USD |
AllowanceForDoubtfulAccountsReceivable | 0 | 2026-06-30 | 37 | USD |
CurrentFederalTaxExpenseBenefit | 0 | 2025-12-31 | 15 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 15 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 15 | USD |
DeferredTaxLiabilities | 0 | 2022-12-31 | 4 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 0 | 2021-12-31 | 2 | USD |
IncomeTaxReconciliationNondeductibleExpense | 0 | 2024-12-31 | 12 | USD |
InterestExpenseDebt | 0 | 2021-12-31 | 3 | USD |
InterestPaidNet | 0 | 2025-12-31 | 39 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 0 | 2026-03-31 | 6 | USD |
ProceedsFromConvertibleDebt | 0 | 2021-12-31 | 3 | USD |
ProceedsFromPaymentsForOtherFinancingActivities | 0 | 2021-12-31 | 3 | USD |
StockIssued1 | 0 | 2022-12-31 | 6 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 0 | 2021-12-31 | 5 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions | 0 | 2024-12-31 | 12 | USD |
GoodwillAndIntangibleAssetImpairment | 0 | 2024-12-31 | 25 | USD |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 0 | 2026-06-30 | 22 | USD |
DeferredForeignIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 12 | USD |
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses | 0 | 2024-12-31 | 9 | USD |
NoncontrollingInterestIncreaseFromBusinessCombination | 0 | 2021-12-31 | 2 | USD |
PurchaseObligationDueInFourthYear | 0 | 2025-12-31 | 3 | USD |
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLonger | 0 | 2026-06-30 | 21 | USD |
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLongerNumberOfPositions | 0 | 2025-03-31 | 2 | vote |
DeferredTaxAssetsLiabilitiesNet | 0 | 2025-12-31 | 6 | USD |
GainsLossesOnExtinguishmentOfDebt | 0 | 2025-12-31 | 20 | USD |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 0 | 2024-12-31 | 3 | USD |
RepaymentsOfLongTermDebt | 0 | 2025-12-31 | 17 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 0 | 2024-09-30 | 10 | shares |
ProceedsFromIssuanceOfPreferredStockPreferenceStockAndWarrants | 0 | 2025-12-31 | 14 | USD |
PaymentsForProceedsFromOtherInvestingActivities | 0 | 2025-12-31 | 10 | USD |
ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets | 0 | 2025-12-31 | 10 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2026-06-30 | 15 | USD |
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent | 0 | 2026-06-30 | 15 | USD |
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents | 0 | 2026-06-30 | 13 | USD |
HostingArrangementServiceContractImplementationCostCapitalizedAfterAccumulatedAmortization | 0 | 2026-03-31 | 11 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest | 0 | 2026-06-30 | 25 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2026-06-30 | 15 | USD |
NotesAndLoansReceivableNetNoncurrent | 0 | 2025-12-31 | 10 | USD |
PurchaseObligationDueInFifthYear | 0 | 2025-12-31 | 2 | USD |
ReclassificationsOfTemporaryToPermanentEquity | 0 | 2026-06-30 | 16 | USD |
TangibleAssetImpairmentCharges | 0 | 2025-12-31 | 6 | USD |
DebtSecuritiesAvailableForSaleUnrealizedLossPosition | 0 | 2025-12-31 | 5 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod | 0 | 2025-06-30 | 1 | shares |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | 0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationTaxCredits | 0 | 2025-12-31 | 1 | pure |
EquitySecuritiesWithoutReadilyDeterminableFairValueImpairmentLossAnnualAmount | 0 | 2026-06-30 | 8 | USD |
IncomeTaxReconciliationTaxCredits | 0 | 2025-12-31 | 1 | USD |
What to be careful about
What this model itself distrusts about BLND's figures. Written by the derivation as it ran, not added afterwards.
- there is no operating profit to value; valuation rests on EV/revenue (1.3x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality rests on 4 of 5 inputs; not tagged: roic
- resilience rests on 2 of 3 inputs; not tagged: interest cover