BLACKLINE, INC. 10-K Analysis & Summary – 2/21/2025

⚠️This is not investment advice.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️

Filing date:

02/21/2025


TLDR:

BlackLine’s 2024 10-K filing shows continued revenue growth and improved profitability, significantly boosted by a tax benefit. However, a declining net revenue retention rate and competitive pressures present challenges, balanced by a strong cash position.

ELI5:

BlackLine, a company that helps businesses manage their finances, made more money in 2024 than the previous year, partly due to a one-time tax benefit. However, they are facing challenges in keeping their existing customers and dealing with competition, but they have a lot of cash on hand.


Accession #:

0001666134-25-000003

Published on

Analyst Summary

  • Total revenues increased by 11% to $653.3 million.
  • Subscription and support revenue grew by 11% to $619.3 million.
  • Net income attributable to BlackLine, Inc. was $161.2 million, driven by an $89.1 million income tax benefit.
  • Cash and cash equivalents increased significantly to $885.9 million.
  • Dollar-based net revenue retention rate decreased to 102% from 106% in 2023.
  • Gross margin remained relatively stable at 75.2%.
  • Significant increase in G&A expenses due to a non-cash accounting adjustment.
  • ROA increased to 8.8% and ROE increased to 36.1%.
  • Current ratio increased to 2.59 and cash ratio increased to 2.10.
  • Debt-to-equity ratio decreased to 3.00 and debt-to-assets ratio decreased to 0.735.
  • Revenue growth of 10.74% and EPS growth of 79.01%.

Opportunities and Risks

  • Competition in the accounting and financial software market is intense.
  • Unfavorable economic conditions could limit growth.
  • Security breaches could damage reputation and result in liabilities.
  • Dependence on third parties poses risks.
  • Potential failure to effectively implement, use, and market AI/ML technologies may result in reputational harm or liability.

Potential Implications

Company Performance

  • Continued revenue growth is expected, driven by subscription services.
  • Profitability may be affected by the ability to manage operating expenses.
  • Strong cash position provides flexibility for strategic investments and share repurchases.
  • The company’s ability to expand within its existing customer base needs to be monitored.
  • The impact of new entrants and competitive offerings on BlackLine’s market share and pricing power needs to be evaluated.
  • The company’s strategy for integrating and leveraging AI/ML technologies needs to be assessed.

Stock Price

  • The stock price may be affected by the company’s ability to maintain its growth trajectory.
  • The stock price may be influenced by the company’s ability to manage operating expenses.
  • The stock price may be impacted by the competitive landscape.
  • The stock price may be affected by the company’s AI/ML strategy.

BlackLine, Inc. (BL) – 2024 10-K Filing Analysis

Executive Summary

This report analyzes BlackLine, Inc.’s 2024 10-K filing. BlackLine is a leading provider of cloud-based solutions for financial close management and automation. The company demonstrates continued revenue growth, driven primarily by subscription services. A significant tax benefit due to the release of a valuation allowance boosted net income. However, investors should monitor the company’s ability to maintain its growth trajectory, manage operating expenses, and navigate the competitive landscape. The overall assessment is cautiously optimistic, with a “Hold” recommendation. Key risks include economic uncertainty, competition, and cybersecurity threats.

Company Overview

BlackLine, Inc. (BL) provides cloud-based solutions that automate and control the entire financial close process. Their platform integrates with various ERP systems and data sources, offering solutions for account reconciliations, transaction matching, journal entry, and more. The company operates in the competitive financial software market, serving multinational corporations, large enterprises, and mid-size companies across various industries.

Detailed Analysis

Revenue Analysis

BlackLine reported total revenues of $653.3 million for 2024, an 11% increase compared to $590.0 million in 2023. Subscription and support revenue, which constitutes the majority of the company’s revenue, grew by 11% to $619.3 million. Professional services revenue decreased slightly by 1% to $34.0 million.

Key Revenue Metrics:

  • Dollar-based net revenue retention rate: 102% (down from 106% in 2023)
  • Number of customers: 4,443 (up from 4,398 in 2023)
  • Number of users: 397,477 (up from 386,814 in 2023)

The decrease in the net revenue retention rate is a potential concern, indicating a slower pace of expansion within existing customers. Management attributed this to foreign exchange rates, higher attrition, and a more moderate rate of acquiring customer accounts.

Cost and Expense Analysis

Total cost of revenues increased by 10% to $162.0 million in 2024. Sales and marketing expenses increased by 2% to $248.3 million. Research and development expenses decreased by 2% to $101.0 million. General and administrative expenses increased significantly by 70% to $121.8 million, primarily due to a decrease in the fair value of contingent consideration related to the FourQ acquisition in 2023.

Key Expense Trends:

  • Gross margin remained relatively stable at 75.2% in 2024 compared to 75.1% in 2023.
  • Sales and marketing expenses as a percentage of revenue decreased to 38.0% in 2024 from 41.2% in 2023.
  • The significant increase in G&A is largely attributable to a non-cash accounting adjustment related to contingent consideration.

Profitability Analysis

BlackLine reported net income attributable to BlackLine, Inc. of $161.2 million in 2024, compared to $52.8 million in 2023 and a net loss of $29.4 million in 2022. This significant improvement in profitability was primarily driven by a $89.1 million income tax benefit due to the release of a valuation allowance.

Key Profitability Metrics:

  • Operating income: $18.5 million (up from $14.3 million in 2023)
  • Net income per share (diluted): $1.45 (up from $0.81 in 2023)

Liquidity and Capital Resources

BlackLine’s cash and cash equivalents increased significantly to $885.9 million at December 31, 2024, from $271.1 million at December 31, 2023. This increase was primarily due to proceeds from maturities and sales of marketable securities, net of purchases, and cash provided by operating activities. The company has a $200 million share repurchase program authorized by the board.

Risk Factors

The 10-K filing highlights several key risk factors, including:

  • Competition: The market for accounting and financial software is intensely competitive.
  • Economic Uncertainty: Unfavorable economic conditions could limit the company’s ability to grow.
  • Security Breaches: Security breaches could damage the company’s reputation and result in significant liabilities.
  • Dependence on Third Parties: Reliance on technology vendors and public cloud providers poses risks.
  • AI/ML Risks: Potential failure to effectively implement, use, and market AI/ML technologies may result in reputational harm or liability.

Uncommon Metrics & Red Flags

  • Dollar-based net revenue retention rate: The decline in this metric warrants close monitoring.
  • Restructuring Costs: The company has undertaken restructuring programs in recent years, indicating efforts to improve efficiency but also potential challenges in managing growth.
  • Goodwill and Intangible Assets: The significant amount of goodwill and intangible assets on the balance sheet ($508.5 million) requires careful monitoring for potential impairment.

Conclusion and Actionable Insights

BlackLine’s 2024 10-K filing reveals a company with continued revenue growth and improved profitability, driven by a significant tax benefit. However, the decline in the net revenue retention rate and the competitive landscape present challenges. The company’s strong cash position provides flexibility for strategic investments and share repurchases.

Recommendations:

  • Hold: Given the mixed signals of growth and profitability offset by declining retention rate and competitive pressures, a “Hold” recommendation is appropriate.
  • Monitor Retention Rate: Closely track the net revenue retention rate in future quarters to assess the company’s ability to expand within its existing customer base.
  • Assess Competitive Landscape: Evaluate the impact of new entrants and competitive offerings on BlackLine’s market share and pricing power.
  • Evaluate AI/ML Strategy: Assess the company’s strategy for integrating and leveraging AI/ML technologies to enhance its platform and maintain a competitive edge.

Financial Ratio and Metric Analysis

Profitability

  • Gross Profit Margin

    • Ratio/Metric: 2024: $491,371 / $653,336 = 75.2%; 2023: $443,203 / $589,996 = 75.1%
    • Trend: (($491,371 / $653,336) / ($443,203 / $589,996) – 1) = 0.13% increase
    • Industry: The software industry generally has high gross profit margins, often exceeding 60%. BlackLine’s gross profit margin of 75.2% is strong and indicates efficient cost management in relation to revenue.
  • Operating Profit Margin

    • Ratio/Metric: 2024: $18,536 / $653,336 = 2.8%; 2023: $14,348 / $589,996 = 2.4%
    • Trend: (($18,536 / $653,336) / ($14,348 / $589,996) – 1) = 16.67% increase
    • Industry: Operating margins in the software industry can vary widely, but a healthy range is typically between 15% and 25%. BlackLine’s operating margin of 2.8% is relatively low, suggesting high operating expenses.
  • Net Profit Margin

    • Ratio/Metric: 2024: $161,174 / $653,336 = 24.7%; 2023: $52,833 / $589,996 = 9.0%
    • Trend: (($161,174 / $653,336) / ($52,833 / $589,996) – 1) = 174.44% increase
    • Industry: A good net profit margin for a software company is generally above 10%. BlackLine’s net profit margin of 24.7% is very strong, driven by a large “Gain on extinguishment of convertible senior notes”.
  • Return on Assets (ROA)

    • Ratio/Metric: 2024: $161,174 / $1,825,036 = 8.8%; 2023: $52,833 / $2,100,765 = 2.5%
    • Trend: (($161,174 / $1,825,036) / ($52,833 / $2,100,765) – 1) = 252% increase
    • Industry: An ROA of 5% or higher is generally considered good. BlackLine’s ROA of 8.8% indicates effective asset utilization.
  • Return on Equity (ROE)

    • Ratio/Metric: 2024: $161,174 / $446,669 = 36.1%; 2023: $52,833 / $260,881 = 20.2%
    • Trend: (($161,174 / $446,669) / ($52,833 / $260,881) – 1) = 78.71% increase
    • Industry: An ROE of 15-20% is generally considered good. BlackLine’s ROE of 36.1% suggests strong profitability relative to shareholder equity.
  • Earnings Per Share (EPS) – Basic and Diluted

    • Ratio/Metric: Basic EPS 2024: $2.59; 2023: $0.87. Diluted EPS 2024: $1.45; 2023: $0.81
    • Trend: Basic EPS (($2.59/$0.87)-1) = 197.7%; Diluted EPS (($1.45/$0.81)-1) = 79%
    • Industry: EPS varies significantly. The trend is positive, indicating improved profitability on a per-share basis.

Liquidity

  • Current Ratio

    • Ratio/Metric: 2024: $1,092,404 / $422,243 = 2.59; 2023: $1,407,324 / $642,565 = 2.19
    • Trend: (2.59/2.19)-1 = 18.26% increase
    • Industry: A current ratio between 1.5 and 2 is generally considered healthy. BlackLine’s current ratio of 2.59 indicates strong liquidity.
  • Quick Ratio (Acid-Test Ratio)

    • Ratio/Metric: (Current Assets – Inventory) / Current Liabilities. Assuming no inventory, 2024: $1,092,404 / $422,243 = 2.59; 2023: $1,407,324 / $642,565 = 2.19
    • Trend: (2.59/2.19)-1 = 18.26% increase
    • Industry: A quick ratio above 1 is generally desirable. BlackLine’s quick ratio of 2.59 suggests good short-term liquidity.
  • Cash Ratio

    • Ratio/Metric: 2024: $885,915 / $422,243 = 2.10; 2023: ($271,117 + $933,355) / $642,565 = 1.87
    • Trend: (2.10/1.87)-1 = 12.3% increase
    • Industry: A cash ratio of 1 or higher is considered very strong. BlackLine’s cash ratio of 2.10 indicates a strong ability to meet short-term obligations with cash and cash equivalents.

Solvency/Leverage

  • Debt-to-Equity Ratio

    • Ratio/Metric: 2024: $1,341,884 / $446,669 = 3.00; 2023: $1,809,821 / $260,881 = 6.94
    • Trend: (3.00/6.94)-1 = -56.77% decrease
    • Industry: A debt-to-equity ratio below 1 is generally considered conservative. BlackLine’s debt-to-equity ratio of 3.00 indicates a moderate level of leverage.
  • Debt-to-Assets Ratio

    • Ratio/Metric: 2024: $1,341,884 / $1,825,036 = 0.735; 2023: $1,809,821 / $2,100,765 = 0.862
    • Trend: (0.735/0.862)-1 = -14.73% decrease
    • Industry: A debt-to-assets ratio below 0.5 is generally considered good. BlackLine’s debt-to-assets ratio of 0.735 indicates a significant portion of assets are financed by debt.
  • Interest Coverage Ratio (Times Interest Earned)

    • Ratio/Metric: 2024: $18,536 / $8,758 = 2.12; 2023: $14,348 / $5,898 = 2.43
    • Trend: (2.12/2.43)-1 = -12.76% decrease
    • Industry: A ratio of 1.5 or greater is generally acceptable. BlackLine’s interest coverage ratio of 2.12 indicates the company can cover its interest expenses, but it’s relatively low.

Activity/Efficiency

  • Days Sales Outstanding (DSO)

    • Ratio/Metric: 2024: ($178,141 / $653,336) * 365 = 99.5 days; 2023: ($171,608 / $589,996) * 365 = 106.3 days
    • Trend: (99.5/106.3)-1 = -6.4% decrease
    • Industry: DSO varies by industry. A lower DSO is generally better, indicating faster collection of receivables. BlackLine’s DSO of 99.5 days is relatively high, suggesting it takes a while to collect revenue.
  • Days Payable Outstanding (DPO)

    • Ratio/Metric: Assuming Cost of Revenue is used as COGS: 2024: ($8,463 / $161,965) * 365 = 19.0 days; 2023: ($8,623 / $146,793) * 365 = 21.5 days
    • Trend: (19.0/21.5)-1 = -11.63% decrease
    • Industry: A higher DPO can be favorable, indicating the company takes longer to pay its suppliers. BlackLine’s DPO of 19.0 days is relatively low.
  • Asset Turnover

    • Ratio/Metric: 2024: $653,336 / $1,825,036 = 0.36; 2023: $589,996 / $2,100,765 = 0.28
    • Trend: (0.36/0.28)-1 = 28.57% increase
    • Industry: Asset turnover varies by industry. A higher ratio indicates more efficient asset utilization. BlackLine’s asset turnover of 0.36 is relatively low, suggesting the company is not generating a lot of revenue per dollar of assets.

Valuation

  • Price-to-Earnings Ratio (P/E)

    • Ratio/Metric: $49.10 / $1.45 = 33.9 (using diluted EPS)
    • Industry: The P/E ratio varies widely. A P/E ratio of 33.9 suggests investors have high expectations for future earnings growth.
  • Price-to-Book Ratio (P/B)

    • Ratio/Metric: Market Cap = 62,813,352 * $49.10 = $3,083,035,991.20; Book Value = $446,669,000; P/B = $3,083,035,991.20 / $446,669,000 = 6.90
    • Industry: A P/B ratio above 1 suggests the market values the company more than its book value. BlackLine’s P/B ratio of 6.90 indicates investors are willing to pay a premium for its net assets.
  • Price-to-Sales Ratio (P/S)

    • Ratio/Metric: Market Cap = 62,813,352 * $49.10 = $3,083,035,991.20; Revenue = $653,336,000; P/S = $3,083,035,991.20 / $653,336,000 = 4.72
    • Industry: A P/S ratio varies by industry. BlackLine’s P/S ratio of 4.72 suggests investors are paying $4.72 for every dollar of sales.
  • Enterprise Value to EBITDA (EV/EBITDA)

    • Ratio/Metric: Market Cap = 62,813,352 * $49.10 = $3,083,035,991.20; Total Debt = $892,675,000 + $675,000 + $230,196,000 – $65,112,000 = $1,158,434,000; Cash = $885,915,000; EV = $3,083,035,991.20 + $1,158,434,000 – $885,915,000 = $3,355,554,991.20; EBITDA = $18,536,000 + $50,345,000 = $68,881,000; EV/EBITDA = $3,355,554,991.20 / $68,881,000 = 48.72
    • Industry: A lower EV/EBITDA ratio is generally more attractive. BlackLine’s EV/EBITDA ratio of 48.72 is relatively high, suggesting the company may be overvalued.

Growth Rates

  • Revenue Growth
    • Ratio/Metric: ($653,336 – $589,996) / $589,996 = 10.74%
    • Industry: Software companies often have high revenue growth rates. BlackLine’s revenue growth of 10.74% is moderate.
  • Net Income Growth
    • Ratio/Metric: ($161,174 – $52,833) / $52,833 = 205.05%
    • Industry: Net income growth can be volatile. BlackLine’s net income growth of 205.05% is very high, but is skewed by the “Gain on extinguishment of convertible senior notes”.
  • EPS Growth
    • Ratio/Metric: ($1.45 – $0.81) / $0.81 = 79.01%
    • Industry: EPS growth is a key indicator of profitability. BlackLine’s EPS growth of 79.01% is strong.

Other Relevant Metrics

  • Non-GAAP Metrics: BlackLine presents several non-GAAP metrics, including Non-GAAP Gross Profit, Non-GAAP Operating Income, and Non-GAAP Net Income. These metrics exclude items such as amortization of acquired developed technology, stock-based compensation, changes in fair value of contingent consideration, transaction-related costs, and restructuring costs.

    • Significance: BlackLine uses these non-GAAP metrics to provide a clearer picture of its underlying operating performance, excluding items that management believes are not indicative of its core business.
    • Comparison to GAAP: Non-GAAP metrics generally show a more favorable financial picture than GAAP metrics. For example, the Non-GAAP operating margin (19.4%) is significantly higher than the GAAP operating margin (2.8%).
    • Critical Assessment: While non-GAAP metrics can be useful, investors should be cautious and consider why management is excluding certain expenses. In BlackLine’s case, the adjustments seem reasonable, as they primarily relate to non-cash items (like amortization and stock-based compensation) or one-time costs (like transaction-related costs).
  • Dollar-Based Net Revenue Retention Rate:

    • Ratio/Metric: 2024: 102%; 2023: 106%
    • Trend: (102/106)-1 = -3.77% decrease
    • Significance: This metric indicates the percentage of revenue retained from existing customers. A rate above 100% suggests the company is not only retaining customers but also increasing revenue from them. BlackLine’s rate of 102% is good, but lower than the previous year.
  • Number of Customers and Users:

    • Ratio/Metric: Customers: 2024: 4,443; 2023: 4,398. Users: 2024: 397,477; 2023: 386,814
    • Trend: Customers: (4443/4398)-1 = 1.02% increase; Users: (397477/386814)-1 = 2.76% increase
    • Significance: Growth in customers and users indicates increasing adoption of BlackLine’s platform.
  • Gain on extinguishment of convertible senior notes

    • Ratio/Metric: 2024: $65,112,000; 2023: $0
    • Significance: This is a one-time gain that significantly boosted net income in 2024. It is not indicative of ongoing operational performance.

Commentary

BlackLine’s financial performance in 2024 shows a mixed picture. Revenue growth is moderate, but profitability metrics like ROA and ROE have improved significantly. The company’s liquidity position is strong, as indicated by its high current and cash ratios. However, the high debt-to-assets ratio and relatively low-interest coverage ratio raise concerns about leverage. The large gain on extinguishment of convertible senior notes significantly boosted net income, but this is a one-time event and not indicative of ongoing operational performance.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️