Search BSIN
Big Sky Industrial Inc.
NasdaqCM · CIK 101594
Last close1.42
Daily change-0.01 (-0.70%)
10 Years gain-91.24%
Dividends TTM0
Dividend yield0.00%
Fundamental Analysis
BSIN · STANDARD
SIC 1311 · Crude Petroleum & Natural Gas · Fiscal year end 1231
Fundamental
18.6Momentum
0.0Acceleration
0.9Confidence
81.0Annual Revenue15
Quarterly Revenue50
Annual CFO17
Balance SheetAvailable
RankingEligible
Score Breakdown
Growth0.0 / 25
Quality7.0 / 25
Capital Efficiency0.0 / 20
Balance Sheet10.7 / 15
Shareholder Economics0.0 / 10
Forward Indicators0.0 / 5
Signals
Net debt reductionNet debt declined versus the comparison period.
Warnings
Receivables anomaly · MEDIUMAccounts receivable growth is materially above revenue growth.
Operating margin compression · MEDIUMOperating margin compressed by 110.5089 percentage points.
Heavy share dilution · HIGHDiluted share count increased 60.1008%.
ROIC declining · MEDIUMROIC declined by 9.5295 percentage points.
Key Metrics
Revenue Growth TTM-59.63%OK
Revenue CAGR 3Y-45.15%OK
Gross Margin100%OK
Operating Margin-201.85%OK
FCF Marginn/aMISSING
FCF Growthn/aINSUFFICIENT_HISTORY
ROIC-36.93%OK
Incremental Operating Margin 3Yn/aNOT_MEANINGFUL
Net Debt / CFOn/aNOT_MEANINGFUL
Diluted Share Growth 1Y60.1%OK
SBC / Revenuen/aMISSING
SBC / FCFn/aNOT_MEANINGFUL
Financial History
| Period | Revenue | Gross Profit | Operating Income | CFO | FCF | Gross Margin | Op Margin | FCF Margin | ROIC | Shares |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 FY Dec 31, 2025 | $7.35M | $7.35M | -$14.36M | -$7.14M | n/a | 100% | -195.28% | n/a | -56.76% | 33.82M |
| 2025 FY Dec 31, 2024 | $20.62M | $20.62M | -$25.68M | $4.59M | n/a | 100% | -124.52% | n/a | -68.08% | 26.72M |
| 2024 FY Dec 31, 2023 | $32.32M | $32.32M | -$35.04M | $5.47M | n/a | 100% | -108.43% | n/a | -47.29% | 25.32M |
| 2023 FY Dec 31, 2022 | $44.55M | $44.55M | $3.54M | $10.90M | n/a | 100% | 7.94% | n/a | 6.76% | 24.67M |
| 2022 FY Dec 31, 2021 | $6.66M | $6.66M | -$1.44M | -$153,000.00 | -$349,000.00 | 100% | -21.55% | -5.24% | -15.8% | 4.49M |
Formula Trace
| Metric | Value | Formula | Status | Source |
|---|---|---|---|---|
| Revenue TTM | $7.50M | sum latest 4 fiscal quarters Revenue | OK | 0001437749-26-026861, 0001437749-25-034241 |
| Revenue Growth TTM | -59.63% | Revenue_TTM / Revenue_TTM_1Y_ago - 1 | OK | 0001437749-26-026861, 0001437749-25-034241 |
| Revenue CAGR 3Y | -45.15% | (Revenue_current / Revenue_3Y_ago)^(1/3) - 1 | OK | 0001437749-26-008057 |
| Revenue CAGR 5Y | 25.84% | (Revenue_current / Revenue_5Y_ago)^(1/5) - 1 | OK | 0001437749-26-008057 |
| Gross Profit CAGR 3Y | -45.15% | (GrossProfit_current / GrossProfit_3Y_ago)^(1/3) - 1 | OK | 0001437749-26-008057 |
| Operating Income Growth | n/a | OperatingIncome_current / OperatingIncome_prior_year - 1 | INSUFFICIENT_HISTORY | 0001437749-26-026861, 0001437749-25-034241 |
| FCF Growth | n/a | FCF_current / FCF_prior_year - 1 | INSUFFICIENT_HISTORY | derived |
| Revenue Growth Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Profit Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Operating Income Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| FCF Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Margin | 100% | Gross Profit / Revenue | OK | 0001437749-26-026861, 0001437749-25-034241 |
| Operating Margin | -201.85% | Operating Income / Revenue | OK | 0001437749-26-026861, 0001437749-25-034241 |
| ROIC | -36.93% | NOPAT / Average Invested Capital | OK | 0001437749-26-026861, 0001437749-25-034241 |
| Net Debt / CFO | n/a | Net Debt / CFO | NOT_MEANINGFUL | 0001437749-26-026861 |
| Current Ratio | 1.21x | Current Assets / Current Liabilities | OK | derived |
| Revenue per Diluted Share | $0.14 | Revenue / Diluted Shares | OK | 0001437749-26-026861, 0001437749-25-034241 |
| SBC / FCF | n/a | SBC / FCF | NOT_MEANINGFUL | derived |