$1.08B Market Cap.
BLND Market Cap. (MRY)
BLND Shares Outstanding (MRY)
BLND Assets (MRY)
Total Assets
$178.01M
Total Liabilities
$40.33M
Total Investments
$56.23M
BLND Income (MRY)
Revenue
$162.02M
Net Income
-$43.34M
Operating Expense
$140.16M
BLND Cash Flow (MRY)
CF Operations
-$13.04M
CF Investing
$45.40M
CF Financing
-$21.06M
BLND Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $0 | 0% | 0% | 0% | - |
2023 | $0 | 0% | 0% | 0% | - |
2022 | $0 | 0% | 0% | 0% | - |
2021 | $0 | 0% | 0% | 0% | - |
2020 | $0 | - | - | 0% | - |
BLND Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $178,012,000 (-13.61%) | $206,065,000 (-52.38%) | $432,764,000 (-61.10%) | $1,112,486,000 (415.65%) |
Assets Current | $135,170,000 (-20.41%) | $169,836,000 (-57.12%) | $396,096,000 (-35.39%) | $613,018,000 (229.32%) |
Assets Non-Current | $42,842,000 (18.25%) | $36,229,000 (-1.20%) | $36,668,000 (-92.66%) | $499,468,000 (1587.39%) |
Goodwill & Intangible Assets | $2,081,000 (-1.28%) | $2,108,000 (-0.89%) | $2,127,000 (-99.54%) | $460,236,000 (37999.01%) |
Shareholders Equity | -$56,356,000 (-192.86%) | -$19,243,000 (-115.62%) | $123,172,000 (-84.10%) | $774,642,000 (374.26%) |
Property Plant & Equipment Net | $13,790,000 (10.23%) | $12,510,000 (-28.14%) | $17,410,000 (-16.57%) | $20,868,000 (20.77%) |
Cash & Equivalents | $42,243,000 (36.43%) | $30,962,000 (-75.07%) | $124,199,000 (-41.71%) | $213,082,000 (416.37%) |
Accumulated Other Comprehensive Income | $602,000 (36.51%) | $441,000 (162.29%) | -$708,000 (12.38%) | -$808,000 (-16060.00%) |
Deferred Revenue | $19,240,000 (114.16%) | $8,984,000 (3.32%) | $8,695,000 (7.77%) | $8,068,000 (-40.77%) |
Total Investments | $56,233,000 (-50.35%) | $113,251,000 (-51.87%) | $235,306,000 (-30.69%) | $339,505,000 (193.55%) |
Investments Current | $56,233,000 (-46.93%) | $105,960,000 (-53.92%) | $229,948,000 (-31.18%) | $334,147,000 (202.04%) |
Investments Non-Current | $0 (0%) | $7,291,000 (36.08%) | $5,358,000 (0.00%) | $5,358,000 (6.67%) |
Inventory | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Receivables | $17,365,000 (-5.34%) | $18,345,000 (-19.25%) | $22,718,000 (-33.33%) | $34,076,000 (127.46%) |
Trade & Non-Trade Payables | $2,417,000 (11.38%) | $2,170,000 (72.22%) | $1,260,000 (-79.55%) | $6,160,000 (79.23%) |
Accumulated Retained Earnings (Deficit) | -$1,384,975,000 (-3.23%) | -$1,341,630,000 (-15.37%) | -$1,162,937,000 (-162.65%) | -$442,765,000 (-62.27%) |
Tax Assets | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Tax Liabilities | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Debt | $801,000 (-99.45%) | $145,316,000 (-36.23%) | $227,892,000 (-0.24%) | $228,450,000 (1531.32%) |
Debt Current | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Debt Non-Current | $801,000 (-99.45%) | $145,316,000 (-36.23%) | $227,892,000 (-0.24%) | $228,450,000 (1531.32%) |
Total Liabilities | $40,330,000 (-77.48%) | $179,118,000 (-33.37%) | $268,843,000 (-10.95%) | $301,895,000 (476.05%) |
Liabilities Current | $38,949,000 (23.36%) | $31,574,000 (-10.99%) | $35,473,000 (-40.91%) | $60,030,000 (71.37%) |
Liabilities Non-Current | $1,381,000 (-99.06%) | $147,544,000 (-36.78%) | $233,370,000 (-3.51%) | $241,865,000 (1291.71%) |
BLND Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $162,019,000 (3.30%) | $156,846,000 (-33.31%) | $235,201,000 (0.30%) | $234,495,000 (144.19%) |
Cost of Revenue | $71,475,000 (-5.59%) | $75,711,000 (-47.98%) | $145,550,000 (22.82%) | $118,506,000 (245.61%) |
Selling General & Administrative Expense | $86,606,000 (-33.80%) | $130,818,000 (-41.69%) | $224,368,000 (5.40%) | $212,879,000 (161.11%) |
Research & Development Expense | $46,087,000 (-43.51%) | $81,591,000 (-40.92%) | $138,094,000 (49.75%) | $92,216,000 (66.15%) |
Operating Expenses | $140,164,000 (-40.95%) | $237,357,000 (-71.60%) | $835,828,000 (166.84%) | $313,231,000 (128.58%) |
Interest Expense | $6,747,000 (-78.10%) | $30,811,000 (24.29%) | $24,790,000 (119.79%) | $11,279,000 (0%) |
Income Tax Expense | $109,000 (15.96%) | $94,000 (104.19%) | -$2,241,000 (94.24%) | -$38,886,000 (-149661.54%) |
Net Loss Income from Discontinued Operations | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | -$43,419,000 (75.86%) | -$179,879,000 (76.45%) | -$763,810,000 (-351.58%) | -$169,142,000 (-126.68%) |
Net Income to Non-Controlling Interests | $6,185,000 (13.67%) | $5,441,000 (13.35%) | $4,800,000 (118.08%) | $2,201,000 (0%) |
Net Income | -$43,345,000 (75.74%) | -$178,693,000 (75.19%) | -$720,172,000 (-323.85%) | -$169,913,000 (-127.71%) |
Preferred Dividends Income Statement Impact | $10,879,000 (64.16%) | $6,627,000 (-86.32%) | $48,438,000 (3287.27%) | $1,430,000 (0%) |
Net Income Common Stock | -$60,483,000 (67.36%) | -$185,320,000 (75.89%) | -$768,610,000 (-348.58%) | -$171,343,000 (-129.63%) |
Weighted Average Shares | $253,921,000 (3.55%) | $245,206,000 (4.72%) | $234,161,000 (77.41%) | $131,985,000 (234.93%) |
Weighted Average Shares Diluted | $253,921,000 (3.55%) | $245,206,000 (4.72%) | $234,161,000 (77.41%) | $131,985,000 (234.93%) |
Earning Before Interest & Taxes (EBIT) | -$36,489,000 (75.31%) | -$147,788,000 (78.82%) | -$697,623,000 (-253.19%) | -$197,520,000 (-164.80%) |
Gross Profit | $90,544,000 (11.60%) | $81,135,000 (-9.50%) | $89,651,000 (-22.71%) | $115,989,000 (87.87%) |
Operating Income | -$49,620,000 (68.24%) | -$156,222,000 (79.06%) | -$746,177,000 (-278.31%) | -$197,242,000 (-161.97%) |
BLND Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | $45,395,000 (-64.34%) | $127,306,000 (28.03%) | $99,431,000 (115.69%) | -$633,908,000 (-7906.92%) |
Net Cash Flow from Financing | -$21,062,000 (76.84%) | -$90,958,000 (-4197.21%) | $2,220,000 (-99.76%) | $933,573,000 (928.66%) |
Net Cash Flow from Operations | -$13,044,000 (89.78%) | -$127,621,000 (32.98%) | -$190,418,000 (-49.34%) | -$127,504,000 (-96.12%) |
Net Cash Flow / Change in Cash & Cash Equivalents | $11,284,000 (112.36%) | -$91,304,000 (-2.72%) | -$88,883,000 (-151.63%) | $172,152,000 (865.74%) |
Net Cash Flow - Business Acquisitions and Disposals | $9,075,000 (0%) | $0 (0%) | $0 (0%) | -$400,014,000 (0%) |
Net Cash Flow - Investment Acquisitions and Disposals | $46,447,000 (-63.68%) | $127,893,000 (26.00%) | $101,499,000 (143.75%) | -$232,008,000 (-3417.94%) |
Capital Expenditure | -$9,844,000 (-1577.00%) | -$587,000 (71.62%) | -$2,068,000 (-9.65%) | -$1,886,000 (-42.66%) |
Issuance (Repayment) of Debt Securities | -$144,500,000 (-69.89%) | -$85,055,000 (0%) | $0 (0%) | $221,673,000 (0%) |
Issuance (Purchase) of Equity Shares | $1,658,000 (518.66%) | $268,000 (-87.93%) | $2,220,000 (-99.43%) | $392,027,000 (2601.96%) |
Payment of Dividends & Other Cash Distributions | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Effect of Exchange Rate Changes on Cash | -$5,000 (83.87%) | -$31,000 (73.28%) | -$116,000 (-1188.89%) | -$9,000 (0%) |
Share Based Compensation | $28,077,000 (-38.99%) | $46,021,000 (-58.05%) | $109,702,000 (54.85%) | $70,844,000 (599.76%) |
Depreciation Amortization & Accretion | $7,811,000 (35.61%) | $5,760,000 (-60.04%) | $14,416,000 (4.36%) | $13,814,000 (117.65%) |
BLND Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 55.90% (8.12%) | 51.70% (35.70%) | 38.10% (-23.03%) | 49.50% (-23.02%) |
Profit Margin | -37.30% (68.44%) | -118.20% (63.83%) | -326.80% (-347.06%) | -73.10% (5.92%) |
EBITDA Margin | -17.70% (80.46%) | -90.60% (68.81%) | -290.50% (-271.01%) | -78.30% (-10.13%) |
Return on Average Equity (ROAE) | 129.20% (117.37%) | -743.80% (-215.70%) | -235.60% (-775.84%) | -26.90% (46.20%) |
Return on Average Assets (ROAA) | -32.20% (45.24%) | -58.80% (50.67%) | -119.20% (-569.66%) | -17.80% (55.05%) |
Return on Sales (ROS) | -22.50% (76.11%) | -94.20% (68.24%) | -296.60% (-252.26%) | -84.20% (-8.37%) |
Return on Invested Capital (ROIC) | -29.20% (14.12%) | -34.00% (72.58%) | -124.00% (-102.28%) | -61.30% (-8.69%) |
Dividend Yield | 0% (0%) | 0% (0%) | 0% (0%) | 0% |
Price to Earnings Ratio (P/E) | -17.54 (-422.86%) | -3.35 (-664.24%) | -0.44 (92.22%) | -5.65 |
Price to Sales Ratio (P/S) | 6.6 (65.49%) | 3.99 (178.03%) | 1.43 (-65.29%) | 4.13 |
Price to Book Ratio (P/B) | -19.12 (41.87%) | -32.89 (-1283.52%) | 2.78 (27.59%) | 2.18 |
Debt to Equity Ratio (D/E) | -0.72 (92.31%) | -9.31 (-526.39%) | 2.18 (459.74%) | 0.39 (21.50%) |
Earnings Per Share (EPS) | -0.24 (68.42%) | -0.76 (76.83%) | -3.28 (-152.31%) | -1.3 (31.22%) |
Sales Per Share (SPS) | 0.64 (-0.31%) | 0.64 (-36.25%) | 1 (-43.50%) | 1.78 (-27.08%) |
Free Cash Flow Per Share (FCFPS) | -0.09 (82.79%) | -0.52 (36.37%) | -0.82 (16.12%) | -0.98 (41.77%) |
Book Value Per Share (BVPS) | -0.22 (-184.62%) | -0.08 (-114.83%) | 0.53 (-91.04%) | 5.87 (41.59%) |
Tangible Assets Book Value Per Share (TABVPS) | 0.69 (-16.71%) | 0.83 (-54.76%) | 1.84 (-62.79%) | 4.94 (-9.22%) |
Enterprise Value Over EBIT (EV/EBIT) | -28 (-460.00%) | -5 (-400.00%) | -1 (87.50%) | -8 |
Enterprise Value Over EBITDA (EV/EBITDA) | -35.69 (-553.57%) | -5.46 (-718.59%) | -0.67 (92.52%) | -8.92 |
Asset Turnover | 0.86 (73.29%) | 0.5 (36.44%) | 0.36 (50.21%) | 0.24 (-52.26%) |
Current Ratio | 3.47 (-35.49%) | 5.38 (-51.83%) | 11.17 (9.34%) | 10.21 (92.17%) |
Dividends | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Free Cash Flow (FCF) | -$22,888,000 (82.15%) | -$128,208,000 (33.39%) | -$192,486,000 (-48.76%) | -$129,390,000 (-95.06%) |
Enterprise Value (EV) | $1,023,379,586 (31.97%) | $775,492,300 (70.08%) | $455,957,988 (-72.17%) | $1,638,200,690 |
Earnings Before Tax (EBT) | -$43,236,000 (75.79%) | -$178,599,000 (75.28%) | -$722,413,000 (-245.98%) | -$208,799,000 (-179.93%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | -$28,678,000 (79.81%) | -$142,028,000 (79.21%) | -$683,207,000 (-271.90%) | -$183,706,000 (-169.19%) |
Invested Capital | $95,540,000 (-66.68%) | $286,737,000 (-42.52%) | $498,857,000 (-17.90%) | $607,588,000 (299.08%) |
Working Capital | $96,221,000 (-30.41%) | $138,262,000 (-61.66%) | $360,623,000 (-34.79%) | $552,988,000 (265.94%) |
Tangible Asset Value | $175,931,000 (-13.74%) | $203,957,000 (-52.64%) | $430,637,000 (-33.98%) | $652,250,000 (204.03%) |
Market Capitalization | $1,077,465,586 (70.24%) | $632,907,300 (84.90%) | $342,292,988 (-79.72%) | $1,687,512,690 |
Average Equity | -$46,798,000 (-287.83%) | $24,915,500 (-92.36%) | $326,225,000 (-48.87%) | $638,077,000 (327.80%) |
Average Assets | $187,827,750 (-40.39%) | $315,089,250 (-51.14%) | $644,821,500 (-33.08%) | $963,511,750 (411.08%) |
Invested Capital Average | $124,898,000 (-71.28%) | $434,923,500 (-22.68%) | $562,527,500 (74.51%) | $322,341,250 (143.82%) |
Shares | 255,930,068 (3.11%) | 248,198,941 (4.42%) | 237,703,464 (3.39%) | 229,906,361 (4.70%) |
