Blend Labs Inc. logo

Blend Labs Inc.

BLND | NYSE
Chart Builder DCF Calculator
$1.25
+$0.06 (+5.04%)
At close: Sep 21, 2026, 4:00 PM ET
$1.28
+$0.03 (+2.12%)
After-hours: Sep 21, 2026, 7:18 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-12.22M -8.59M -5M -4.23M -25.02M -44.74M -58.84M -84.15M -119.11M -137.22M -182.71M -232.34M -321.87M -757.59M -763.81M -753.88M -697.46M -214.49M -169.14M -113.62M -52.49M -78.83M
Depreciation & Amortization
7.79M 5.7M 4.25M 3.84M 3.79M 4.31M 4.88M 5.36M 5.22M 5.38M 5.76M 5.91M 6.43M 10.47M 14.42M 17.61M 21.89M 17.78M 13.81M 8.09M 3.21M 4.2M
Stock-Based Compensation
29M 22.81M 28.85M 21.38M 13.61M 6.05M 8.05M 8.05M 8.05M 22.41M 30.76M 58.95M 86.9M 101.78M 109.7M 98.31M 113.78M 91.14M 70.84M 56.43M 14.11M 10.9M
Other Working Capital
14.57M -8.65M -8.7M -9.31M -570K 4.8M 1.38M 7.08M 13.11M 4.4M -9.44M -7.11M -19.36M -14.74M -11.87M -9.75M -9.44M -6.95M -8.79M -7.82M -640K -867K
Other Non-Cash Items
-8.01M -3.15M -13.86M -6.3M 16.91M 31.36M 26.22M 27.02M 31.92M 17.79M 22.82M 12.6M 59.33M 453.99M 453.76M 455.15M 400.21M -38.81M -37.15M -36.75M -38.13M 7.09M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 7.2M 7.2M 7.2M 7.2M n/a n/a n/a
Change in Working Capital
3.56M -18.3M -2.73M -8.74M 2.21M 14.24M 6.66M 14.58M 16.81M 6.81M -4.25M 619K -9.65M 123K -4.48M -10.6M -12.62M -15.77M -13.07M -9.51M -5.07M -6.65M
Operating Cash Flow
20.12M -1.53M 11.51M 5.95M 11.51M 11.21M -13.04M -29.15M -57.11M -84.84M -127.62M -154.26M -178.86M -191.23M -190.42M -186.21M -167M -152.95M -127.5M -95.34M -78.38M -63.3M
Capital Expenditures
-6.33M -8.12M -11.59M -13.17M -14.33M -12.45M -9.83M -7.33M -3.93M -2.25M -587K -963K -1.38M -2.1M -2.07M -2.41M -2.53M -1.85M -1.89M -1.65M -1.3M -1.52M
Cash Acquisitions
n/a n/a n/a n/a 9.08M 9.08M 9.08M 9.08M n/a n/a n/a n/a n/a n/a n/a n/a -416.85M -416.85M -416.85M -416.85M n/a n/a
Purchase of Investments
-21.67M -32.58M -39.49M -45.1M -58.25M -70.59M -107.03M -129.22M -117.65M -98.19M -236.08M -252.61M -290.75M -301.3M -145.54M -130.98M -351.99M -356.13M -354.08M -408.46M -159.61M -174.64M
Sales Maturities Of Investments
54.97M 55.78M 67.55M 76.35M 66.17M 62.36M 153.48M 230.79M 284.66M 319.8M 366.47M 385.03M 382.98M 374.58M 247.04M 156.27M 112.02M 120.26M 125.08M 144.73M 154.08M 136.95M
Other Investing Acitivies
4.82M 3.67M 2.62M -182K -403K -382K -298K -2.8M -2.52M -2.5M -2.5M n/a n/a n/a n/a -152K -3.15M 13.68M 13.68M 13.83M 16.83M -9K
Investing Cash Flow
31.23M 18.2M 18.54M 17.9M 2.26M -12M 45.4M 100.52M 160.57M 216.87M 127.31M 131.46M 90.85M 71.17M 99.43M 22.87M -662.34M -640.74M -633.91M -668.4M 10M -39.22M
Debt Repayment
n/a n/a n/a 149.38M 149.38M 4.88M 4.88M -229.56M -229.56M -85.06M -85.06M n/a n/a n/a n/a -24K 218.79M 218.79M 218.79M 218.82M n/a n/a
Common Stock Repurchased
-74.83M -39.14M -24.87M -9.14M -4.12M -2.57M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-6.96M -7.1M -8.58M -13.71M -15.81M -16.92M -17.5M -11.7M -9.04M -6.92M -6.15M -4.79M -2.53M -1.28M 2.22M 3.33M 375.46M 392.45M 407.13M 417.08M 44.44M 28.23M
Financial Cash Flow
-80.84M -45.28M -32.59M -21.35M -19.38M -23.05M -21.06M -100.86M -97.96M -91.73M -90.96M -4.8M -2.53M -1.28M 2.22M 1.25M 592.21M 609.19M 933.57M 945.59M 430.39M 414.18M
Net Cash Flow
-23.91M -21.9M 753K 9.44M 513K -18.81M 16.31M -29.51M 10.47M 45.29M -86.28M -22.87M -90.75M -121.47M -88.88M -161.68M -237.04M -184.82M 171.82M 181.27M 361.68M 311.67M
Free Cash Flow
13.79M -9.65M -81K -7.23M -2.82M -1.24M -22.87M -36.48M -61.04M -87.08M -128.21M -155.23M -180.24M -193.33M -192.49M -188.62M -169.53M -154.8M -129.39M -97M -79.67M -64.82M
Adj. Free Cash Flow
-15.21M -32.46M -28.94M -28.6M -16.43M -7.29M -30.92M -44.52M -69.09M -109.49M -158.96M -214.17M -267.14M -295.12M -302.19M -286.93M -283.31M -245.94M -200.23M -153.43M -93.78M -75.72M
Maintenance CapEx
-6.33M -7.83M -11M -12.1M -12.84M -11.25M -8.93M -6.91M -3.93M -2.25M -587K -963K -1.38M -1.21M -904K -446K n/a n/a n/a -567K -772K -1.22M
Growth CapEx
n/a -291.58K -593.78K -1.07M -1.49M -1.2M -897.56K -416.54K n/a n/a n/a n/a n/a -896K -1.16M -1.97M -2.53M -1.85M -1.89M -1.09M -525K -302K
Owner Earnings
13.79M -9.36M 512.78K -6.15M -1.33M -38.24K -21.98M -36.06M -61.04M -87.08M -128.21M -155.23M -180.24M -192.44M -191.32M -186.66M -167M -152.95M -127.5M -95.91M -79.15M -64.52M

© 2026 bestshares.com. All rights reserved.