BSIN · Big Sky Industrial Inc.
$1.20
+0.01 (+0.84%)
At close · Aug 5
Market Cap
$62.78M
Shares
52.32M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$7.35M
-64.3%
FY2025
Net Income
-$14.37M
+43.9%
FY2025
Operating Margin
-195.28%
-70.8pp
FY2025
Diluted EPS
-$0.43
+55.2%
FY2025
Operating Cash Flow
-$7.14M
-255.6%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $6.76M | $7.35M | $20.62M | $32.32M | $44.55M | $6.66M | $2.33M | $6.57M | $5.54M | $6.55M | — | — | $32.38M | $33.65M | $32.53M | $30.96M | $26.55M | $7.58M | |
| -$224K | -$208K | -$442K | -$1.11M | -$544K | -$57K | -$14K | -$11K | — | — | — | — | $368K | $276K | $193K | $304K | $48K | — | |
| — | — | — | — | — | $131K | $213K | $207K | $186K | — | — | — | $95K | $96K | $170K | $101K | $98K | — | |
| $8.72M | $8.06M | $8.2M | $11.52M | $11.16M | $4.64M | — | — | — | — | — | — | — | — | — | — | — | — | |
| $3.05M | $3.61M | $8.25M | $11.24M | $9.61M | $589K | $467K | $693K | $393K | $753K | $2.53M | $8.41M | $14.69M | $13.62M | $15.46M | $14.59M | $11.18M | $4.14M | |
| — | — | — | $25K | $75K | — | $651K | — | — | — | — | — | — | — | — | — | — | — | |
| $21.18M | $21.71M | $46.29M | $67.36M | $41.01M | $8.09M | $7.7M | $7.36M | $6.69M | $7.53M | $17.68M | $79.36M | $31.76M | $35.32M | — | — | — | — | |
| $71.53M | — | — | — | — | — | — | — | — | — | — | — | $34.87M | $38.49M | $42.74M | $36.17M | $27.53M | $17.52M | |
| -$14.42M | -$14.36M | -$25.68M | -$35.04M | $3.54M | -$1.44M | -$5.37M | -$790K | -$1.15M | -$989K | -$11.93M | -$69.06M | $620K | -$1.68M | -$10.21M | -$5.22M | -$986K | -$9.94M | |
| — | -195.28% | -124.52% | -108.43% | 7.94% | -21.55% | -230.47% | -12.02% | -20.71% | -15.11% | — | — | 1.91% | -4.98% | -31.38% | -16.85% | -3.71% | -131.05% | |
| -$11.37M | -$10.75M | -$17.42M | -$23.81M | $13.15M | -$846K | -$4.9M | -$97K | -$754K | -$236K | -$9.4M | -$60.65M | $15.31M | $11.95M | $5.25M | $9.38M | $10.2M | -$5.8M | |
| — | — | — | — | — | — | — | $11K | $93K | $513K | $442K | $263K | $385K | $429K | $338K | $326K | $70K | $98K | |
| $69K | — | — | — | — | — | — | — | — | — | — | — | $4000 | $8000 | $9000 | $40K | $112K | $314K | |
| -$27K | -$9000 | $62K | $1.79M | -$6.39M | -$335K | -$1.11M | $240K | $107K | -$372K | $257K | $1.78M | $397K | -$2.84M | $714K | -$717K | -$332K | -$1.33M | |
| — | — | — | — | — | — | — | — | — | — | — | — | $0 | -$2.26M | -$359K | -$211K | $1.01M | -$1.37M | |
| — | — | — | — | — | — | — | — | — | $777K | $750K | -$68K | — | -$2.26M | — | — | — | — | |
| -$14.44M | -$14.37M | -$25.61M | -$33.25M | -$2.86M | -$1.77M | -$6.48M | -$550K | -$1.04M | -$1.36M | -$11.67M | -$67.28M | $1.02M | -$4.52M | -$9.5M | -$5.93M | -$1.32M | -$11.27M | |
| $6000 | $6000 | $20K | -$891K | -$1.89M | — | -$42K | — | — | — | — | — | $0 | $0 | -$44K | -$3.76M | -$1.86M | -$2.56M | |
| -$14.45M | -$14.37M | -$25.63M | -$32.36M | -$963K | -$1.77M | -$6.44M | -$550K | -$1.04M | -$1.36M | -$14.12M | -$92.9M | -$2.09M | -$7.38M | -$11.25M | -$4.81M | -$772K | -$8.18M | |
| — | -195.48% | -124.32% | -100.12% | -2.16% | -26.58% | -276.35% | -8.37% | -18.78% | -20.79% | — | — | -6.46% | -21.93% | -34.56% | -15.53% | -2.91% | -107.87% | |
| -$14.45M | -$14.37M | -$25.63M | -$32.36M | -$963K | -$1.77M | -$6.42M | -$922K | -$1.37M | -$1.66M | -$14.35M | -$14.35M | $1.02M | — | — | — | — | — | |
| — | — | — | — | — | — | — | — | -$1.04M | -$2.21M | -$14.18M | -$92.84M | -$2.14M | -$7.49M | -$11.22M | -$5.37M | -$516K | -$7.79M | |
| USD/shares | — | -$0.43 | -$0.96 | -$1.28 | -$0.04 | -$0.39 | -$3.94 | -$0.69 | -$1.06 | -$2.80 | -$30.10 | -$198.60 | -$0.80 | -$2.70 | -$4.10 | — | — | — |
| USD/shares | — | -$0.43 | -$0.96 | -$1.28 | -$0.04 | -$0.39 | -$3.94 | -$0.69 | -$1.06 | -$2.80 | — | -$33.10 | -$0.70 | -$2.70 | -$4.10 | — | — | — |
| shares | — | 33.82M | 26.72M | 25.32M | 24.67M | 4.49M | 1.63M | 1.34M | 1.29M | 590 | 476.8K | 467.75K | 463.88K | 2.77M | 2.75M | 2.72M | 2.68M | 2.16M |
| shares | — | 33.82M | 26.72M | 25.32M | 24.67M | 4.49M | 1.63M | 1.34M | 1.29M | 590 | 476.8K | 467.75K | 468.32K | 2.77M | 2.75M | 2.72M | 2.68M | 2.16M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $2.96M in buybacks, $2.93M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 1.24×
EV/EBIT
—
P/E (TTM)
—
Peer median 14.76×
Peer medians compare against the 27 similar-size Oil & Gas E&P companies (of 70 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Rockies | $5,277,000 | $7,555,000 | $10,390,000 | $15,456,000 | $3,235,000 | — |
| Midcontinent | $1,306,000 | $7,671,000 | $9,575,000 | $11,981,000 | $34,000 | — |
| West Texas, South Texas and Gulf Coast | $770,000 | $5,393,000 | $12,351,000 | $17,115,000 | — | — |
| ND | — | — | — | — | — | $1,342,000 |
| TX | — | — | — | — | — | $957,000 |
| Gulf Coast | — | — | — | $4,218,000 | $1,162,000 | — |
| Other Regions | — | — | — | — | — | $31,000 |
| South Texas | — | — | — | $7,158,000 | $1,003,000 | — |
| West Texas | — | — | — | $5,739,000 | $1,224,000 | — |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Oil Sales | $6,378,000 | $18,165,000 | $28,352,000 | $36,293,000 | — | — |
| Natural Gas Midstream | $975,000 | $2,454,000 | $3,964,000 | $8,259,000 | $702,000 | $203,000 |
| Oil | — | — | — | — | $5,956,000 | $2,127,000 |