Saturday 17 October 2026 Export BSIN’s income statement to Excel — free account

Big Sky Industrial Inc.

Big Sky Industrial Inc.’s revenue for fiscal 2025 (year ended December 2025) was $7.4 million, down 64.3% from fiscal 2024. In the quarter to June 2026, revenue grew 5.23%, EPS grew 79.0% and free cash flow fell 76.1%, each against the same quarter a year earlier. Insiders bought in the last twelve months.

1.42 0.03 +2.16%

Follow BSIN

Alert me

Market cap: $73.0M
P/E: 0.0×
Fwd P/E: −4.1×
Dividend yield: —
F-score: 2/9
Altman Z: −7.27
Beneish M: −3.66
Dividend safety: n/a

Overview Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 0.01

Total sells 0.91

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	1	—	—	—	—	—	—	—
Sell	—	—	—	—	1	—	—	—	—	—	—	—

Insider Ownership 31.21%

Capital & Financial Ratios $m

Market Cap 72.97

Revenue 6.87

Net Income (10.67)

Free Cash Flow (21.73)

Net Debt (1.60)

Current Ratio 1.21

Debt/Equity 0.12

P/E ratio 0.00

Fwd P/E (4.11)

P/S ratio 10.83

P/B ratio 2.01

Past 5Y EPS Growth —

This Y EPS Growth 54.65%

Next Y EPS Growth 143.59%

Next Y revenue growth 3.37%

Next 5Y EPS Growth 58.22%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 98.75%

10-year low 10-year high

P/B against its own 10 years 91.19%

10-year low 10-year high

EV/Sales against its own 10 years 98.75%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2023	0.05	0.02 0.02
2022	0.07	0.02 0.02 0.02
2020	Powerpack
2019	Powerpack
2018	Powerpack
2017	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	4	8	1	6
Receivables	2	1	0	1
Inventory	—	—	—	—
Other	3	1	1	1
	8	10	2	8

	2023	2024	2025	Q'26
Payables	4	5	2	2
ST’ Debt	—	—	—	—
Other	6	6	4	4
	11	12	6	7

Compound Annual Growth %

	10y	5y	3y
Sales	(3.31%)	25.84%	(45.15%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	0.00%
Book Value	4.57%	23.08%	(32.41%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	2	2	—	—	—
’25	2	2	2	1	7
’24	5	6	5	4	21
’23	8	8	9	7	32
’22	9	13	12	10	45
’21	1	2	2	2	7
’20	1	0	0	1	2

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(2)	(1)	—	—	—
’25	(5)	(2)	0	(1)	(7)
’24	(1)	1	3	2	5
’23	0	1	2	2	5
’22	0	3	5	2	11
’21	(1)	0	1	0	0
’20	0	0	0	0	(1)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(7)	(6)	—	—	—
’25	(7)	(4)	(5)	(3)	(19)
’24	(1)	(2)	6	7	10
’23	(1)	0	1	9	8
’22	(1)	0	(8)	3	(6)
’21	(1)	(1)	0	0	(1)
’20	0	0	0	(1)	(2)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.08)	(0.04)	—	—	—
’25	(0.10)	(0.19)	(0.10)	(0.06)	(0.43)
’24	(0.38)	(0.08)	(0.08)	(0.44)	(0.96)
’23	(0.05)	(0.10)	(0.35)	(0.78)	(1.28)
’22	(0.14)	0.00	0.16	(0.07)	(0.04)
’21	(0.04)	(0.04)	0.02	(0.32)	(0.39)
’20	(0.30)	(2.68)	(1.30)	0.10	(3.94)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	7.20	6.00	6.30	1.40	2.44	3.11	2.17	0.83	0.81	0.92	Analyst estimates 2026–2028 Powerpack
	High	30.60	17.60	19.60	9.40	18.57	7.95	13.92	2.69	1.91	6.40
People
People	Employees	2	3	3	2	2	25	43	41	21	20
	Revenue/emp, $m	2.87	2.18	1.85	3.29	1.17	0.27	1.04	0.79	0.98	0.37
Income, $m
Income, $m	Revenue	6	7	6	7	2	7	45	32	21	7
	Gross margin, %	52.52	48.02	58.66	65.36	26.91	56.56	55.83	44.55	39.00	21.50
	EBT	(12)	(1)	(1)	(1)	(6)	(2)	(3)	(33)	(26)	(14)
	EBT margin, %	(203.13)	(22.86)	(13.67)	(8.37)	(278.15)	(26.58)	(6.41)	(102.88)	(124.22)	(195.40)
	Net income	(14)	(1)	(1)	(1)	(6)	(2)	(1)	(32)	(26)	(14)
	Depreciation	3	1	1	1	1	1	10	11	8	4
Per share, $
Per share, $	Revenue	12.05	11.09	4.30	4.90	1.43	1.48	1.81	1.28	0.77	0.22
	Earnings	(29.60)	(2.30)	(0.80)	(0.69)	(3.94)	(0.39)	(0.04)	(1.28)	(0.96)	(0.43)
	Cash flow	(2.95)	(1.51)	(0.38)	0.48	(0.44)	(0.03)	0.44	0.22	0.17	(0.21)
	Capex	(0.41)	2.88	(1.02)	(0.22)	(0.72)	(0.25)	(0.69)	0.11	0.22	(0.35)
	Free cash flow	(3.35)	1.37	(1.40)	0.25	(1.16)	(0.28)	(0.25)	0.33	0.39	(0.56)
	Book value	7.88	18.07	9.09	8.36	5.26	2.99	3.18	1.84	0.91	0.72
	Shares, m	0	1	1	1	2	4	25	25	27	34
Valuation, ×
Valuation, ×	P/E	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/S	1.00	1.47	1.56	0.61	2.57	2.21	1.24	0.85	2.11	4.23
	P/B	1.54	1.11	0.89	0.44	0.70	1.09	0.71	0.59	1.80	1.29
	EV/Sales	2.65	1.17	1.47	0.54	1.78	1.69	1.43	0.93	2.12	4.62
	EV/FCF	(9.54)	9.43	(4.53)	10.59	(2.19)	(8.79)	(10.54)	3.62	4.21	(1.79)
Cash, $m
Cash, $m	Operating cash flow	(1)	(1)	0	1	(1)	0	11	5	5	(7)
	Capex	0	2	(1)	0	(1)	(1)	(17)	3	6	(12)
	Free cash flow	(2)	1	(2)	0	(2)	(1)	(6)	8	10	(19)
Balance, $m
Balance, $m	Working capital	(6)	4	2	1	2	3	(3)	(3)	(2)	(4)
	Total debt	6	2	1	0	0	0	12	5	—	3
	Net debt	3	(2)	(1)	(1)	(3)	(4)	8	1	(8)	2
	Shareholders’ equity	4	11	12	11	9	13	78	47	24	24
Returns, %
Returns, %	ROA	(57.52)	(10.32)	(9.10)	(6.53)	(49.70)	(11.79)	(1.42)	(32.56)	(39.40)	(31.84)
	ROIC	(102.98)	(7.13)	(6.95)	(5.03)	(57.96)	(9.93)	2.57	(45.62)	(98.16)	(34.36)
	ROE	(149.25)	(26.67)	(14.90)	(9.74)	(72.22)	(16.09)	(2.10)	(51.82)	(72.49)	(59.40)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
EP Empire Petroleum Corporation	$136.0M	— (loss-making)	—	+8.58% (above 0%: growing)	n/m	−43.32% (below 0%: shrinking)	47.01%	(16.22%)	Compare
NRT North European Oil Royality Trust	$77.5M	8.4×	—	+0.94% (above 0%: growing)	+3.85% (above 0%: growing)	−113.18% (below 0%: shrinking)	100.00%	100.00%	Compare
CRT Cross Timbers Royalty Trust	$77.2M	24.2×	13.0×	−1.16% (below 0%: shrinking)	−6.67% (below 0%: shrinking)	—	44.21%	27.28%	Compare
BSIN Big Sky Industrial Inc.	$73.0M	— (loss-making)	— (loss-making)	+5.23% (above 0%: growing)	n/m	−76.10% (below 0%: shrinking)	45.64%	(111.76%)
BATL Battalion Oil Corporation	$59.0M	— (loss-making)	25.5×	+12.42% (above 0%: growing)	n/m	+119.80% (above 0%: growing)	47.93%	14.09%	Compare
PVL PERMIANVILLE ROYALTY TRUST	$58.7M	7.3×	6.3×	+31.88% (above 0%: growing)	+200.00% (above 0%: growing)	—	56.52%	20.33%	Compare
VOC VOC Energy Trust	$57.6M	8.3×	27.3×	−31.56% (below 0%: shrinking)	−23.08% (below 0%: shrinking)	—	100.00%	94.96%	Compare
PROP Prairie Operating Co.	$40.5M	— (loss-making)	— (loss-making)	+45.17% (above 0%: growing)	+25.65% (above 0%: growing)	−5,603.85% (below 0%: shrinking)	100.00%	45.88%	Compare
INDO Indonesia Energy Corporation Limited	$40.2M	— (loss-making)	12.3×	+20.70% (above 0%: growing)	−328.57% (below 0%: shrinking)	−67.13% (below 0%: shrinking)	(20.82%)	0.00%	Compare
Median of peers	$58.9M	8.3×	13.0×	+10.50%	−1.41%	−67.13%	52.23%	23.80%

All 73 Oil & Gas E&P stocks →

Big Sky Industrial Inc. (BSIN) key facts

Concern: Big Sky Industrial Inc.’s revenue for fiscal 2025 (year ended December 2025) was $7.4 million, down 64.3% from fiscal 2024.
Big Sky Industrial Inc. (BSIN) is an Oil & Gas E&P company in the Energy sector, listed on Nasdaq.
As of October 16, 2026, BSIN traded at $1.42, a market capitalization of $73.0 million.
Return on equity was −59.4% and debt-to-equity 0.12.
Its Piotroski F-score is 2 out of 9 and its Altman Z-score is −7.27 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.