stockrow
Friday 6 November 2026
Export BGIN’s income statement to Excel — free account
Bgin Blockchain Limited
BGIN Technology Computer Hardware
Bgin Blockchain Limited’s revenue for fiscal 2025 (year ended December 2025) was $67.4 million, down 77.7% from fiscal 2024.
1.70
0.15
+9.68%
Follow BGIN
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 257 | 302 | 67 | — | (48.8%) | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | — | 77.42 | 42.24 | (112.16) | — | (189.6) pt | ||||||
| EBT | — | — | — | — | — | — | — | 174 | 81 | (175) | — | n/m | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 67.47 | 26.73 | (259.08) | — | (326.5) pt | ||||||
| Net income | — | — | — | — | — | — | — | 140 | 66 | (177) | — | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 2.39 | 2.80 | 0.62 | — | (49.1%) | |||||
| Earnings | — | — | — | — | — | — | — | 1.30 | 0.61 | (1.62) | — | n/m | ||||||
| Cash flow | — | — | — | — | — | — | — | (0.29) | (1.85) | (1.53) | — | +129.6% | ||||||
| Capex | — | — | — | — | — | — | — | (0.06) | (0.12) | (0.04) | — | (23.4%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | (0.35) | (1.97) | (1.57) | — | +110.9% | ||||||
| Book value | — | — | — | — | — | — | — | 1.38 | 1.95 | 0.50 | 0.00 | (39.7%) | ||||||
| Shares, m | — | — | — | — | — | — | — | 108 | 108 | 109 | — | +0.6% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | (31) | (199) | (167) | — | +131.0% | |||||
| Capex | — | — | — | — | — | — | — | (7) | (13) | (4) | — | (23.0%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | (38) | (212) | (171) | — | +112.1% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 136 | 134 | 26 | 9 | (56.4%) | |||||
| Net debt | — | — | — | — | — | — | — | (47) | (115) | (26) | (31) | (25.0%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 149 | 210 | 55 | 29 | (39.4%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 28.51 | (97.28) | — | (97.3) pt | |||||
| ROIC | — | — | — | — | — | — | — | 106.18 | 53.56 | (386.67) | 0.00 | (492.8) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 36.73 | (133.57) | — | (133.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 101 | 88 | — | (12.9%) | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 2.99 | 0.77 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · fundamentals updated 29 Sep 2026
Bgin Blockchain Limited vs peers in Computer Hardware (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| SSYS Stratasys, Ltd. | $538.2M | — (loss-making) | — (loss-making) | −0.35% (below 0%: shrinking) | n/m | −86.34% (below 0%: shrinking) | 42.32% | (9.79%) | Compare |
| BRAI Braiin Limited | $441.0M | — | — | — | — | — | — | — | Compare |
| DDD 3D Systems Corporation | $277.5M | — (loss-making) | — (loss-making) | +8.83% (above 0%: growing) | n/m | +63.05% (above 0%: growing) | 35.03% | (24.66%) | Compare |
| NNDM Nano Dimension Ltd. | $264.3M | — (loss-making) | 209× | +12.10% (above 0%: growing) | n/m | +49.35% (above 0%: growing) | 45.90% | (71.03%) | Compare |
| XTND Xtend AI Robotics, Inc. | $241.9M | — (loss-making) | — (loss-making) | +146.19% (above 0%: growing) | n/m | −24.75% (below 0%: shrinking) | 14.70% | (45.00%) | Compare |
| BGIN Bgin Blockchain Limited | $175.4M | — | — | — | — | — | — | — | |
| VELO Velo3D, Inc. | $155.6M | — (loss-making) | — (loss-making) | +52.25% (above 0%: growing) | n/m | −731.61% (below 0%: shrinking) | 21.50% | (53.53%) | Compare |
| CAN Canaan Inc. Sponsored ADR | $127.3M | — (loss-making) | — (loss-making) | −68.20% (below 0%: shrinking) | n/m | +11.34% (above 0%: growing) | (92.06%) | (192.04%) | Compare |
| OSS One Stop Systems, Inc. | $98.1M | 151× | — (loss-making) | +35.85% (above 0%: growing) | n/m | −269.30% (below 0%: shrinking) | 42.58% | (6.63%) | Compare |
| Median of peers | $253.1M | — | — | +12.10% | — | −24.75% | 35.03% | (45.00%) |