Pricing Log in Create free account
Saturday 17 October 2026 Export BSIN’s income statement to Excel — free account

Big Sky Industrial Inc.

BSIN Energy Oil & Gas E&P

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%
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 (at or below 0.5: strong)
P/E ratio 0.00
Fwd P/E (4.11) (negative: loss-making)
P/S ratio 10.83 (above 10: high)
P/B ratio 2.01
Past 5Y EPS Growth —
This Y EPS Growth 54.65% (at or above 15%: strong)
Next Y EPS Growth 143.59% (at or above 15%: strong)
Next Y revenue growth 3.37%
Next 5Y EPS Growth 58.22% (at or above 15%: strong)

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

Valuation vs history

EV/Sales, ten years
EV/Sales is 10.7×, against a ten-year median of 2.1×; over the ten years it ranged from 0.5× in 2019 to 11.5× in 2026.
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.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
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

Big Sky Industrial Inc. vs peers in Oil & Gas E&P (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
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.

Big Sky Industrial Inc. (BSIN) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/BSIN · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com