Revenue
$1.04M
Fiscal year ended 2025-03-31Operating income
$38.25K
Fiscal year ended 2025-03-31Free cash flow
$125.06K
Fiscal year ended 2025-03-31Blue Line Protection Group, Inc. (BLPG) reported revenue of $1.04M and net income of $3.80K for the fiscal year ended 2025-03-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Blue Line Protection Group, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Retail-Miscellaneous Retail.
Income
| Metric | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.04M | $1.06M | $1.02M | $1.14M | $1.14M | $1.19M | $1.11M | $1.10M | $1.01M | $978.71K |
| Cost of revenue | $388.52K | $389.04K | $406.00K | $418.73K | $377.23K | $425.02K | $388.85K | $367.65K | $360.93K | $339.06K |
| Gross profit | $650.27K | $667.09K | $617.20K | $724.41K | $765.41K | $763.78K | $717.09K | $736.85K | $648.14K | $639.65K |
| Operating income | $38.25K | -$1.57K | $466 | $148.37K | $197.70K | $268.54K | $221.17K | $177.00K | $96.01K | -$210.27K |
| Net income | $3.80K | $137.29K | $79.28K | -$132.13K | $157.31K | $20.18K | $205.65K | $130.92K | -$5.56K | -$230.34K |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 20.87M | Unavailable | shares 15.31M | shares 8.25M | shares 23.15M | Unavailable | shares 17.47M | shares 13.04M | shares 8.25M | Unavailable |
| Pretax income | $3.80K | Unavailable | Unavailable | Unavailable | $157.31K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Income tax expense | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Diluted EPS | $0.00 | Unavailable | $0.01 | $0.00 | $0.01 | Unavailable | $0.01 | $0.01 | $0.00 | Unavailable |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $612.02K | $668.66K | $616.74K | $576.04K | $567.70K | $495.24K | $495.92K | $559.85K | $552.13K | $849.92K |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $407.96K | $350.89K | $848.41K | $821.69K | $796.26K | $585.78K | $514.70K | $413.08K | $409.34K | $280.07K |
| Total assets | $1.35M | $1.36M | $1.90M | $1.95M | $1.98M | $1.86M | $1.83M | $1.71M | $1.41M | $1.38M |
| Current assets | $753.05K | $705.61K | $1.19M | $1.18M | $1.16M | $988.31K | $910.46K | $832.75K | $777.54K | $684.80K |
| Total liabilities | $1.95M | $1.99M | $3.11M | $3.25M | $3.16M | $3.23M | $3.28M | $3.35M | $3.24M | $3.27M |
| Current liabilities | $1.24M | $1.17M | $2.18M | $2.17M | $2.02M | $1.95M | $1.93M | $1.84M | $1.94M | $1.91M |
| Total equity incl. NCI | -$606.46K | -$633.16K | -$1.21M | -$1.30M | -$1.18M | -$1.37M | -$1.45M | -$1.70M | -$1.84M | -$1.89M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $304.44K | $314.07K | $307.83K | $328.45K | $328.75K | $368.35K | $362.16K | $386.07K | $336.64K | $373.18K |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $127.62K | -$195.39K | $66.85K | $116.41K | $281.66K | $147.34K | $290.00K | $89.36K | $218.85K | $11.00K |
| Capital expenditures | $2.56K | $0 | $0 | $0 | $7.02K | $13.02K | Unavailable | Unavailable | Unavailable | $14.84K |
| Investing cash flow | -$2.56K | $39.88K | $0 | $0 | -$7.02K | -$13.02K | Unavailable | Unavailable | Unavailable | -$14.84K |
| Financing cash flow | -$67.99K | -$342.00K | -$40.13K | -$90.98K | -$64.15K | -$63.23K | -$84.19K | -$85.62K | -$89.58K | -$90.36K |
| Net change in cash | $57.07K | -$497.52K | $26.72K | $25.42K | $210.48K | $71.08K | $101.62K | $3.74K | $129.27K | -$94.20K |
| Stock-based compensation | $22.90K | $126.73K | $8.94K | $13.70K | $13.70K | $12.23K | $14.43K | $39.31K | $35.51K | Unavailable |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Derived
| Metric | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $125.06K | -$195.39K | $66.85K | $116.41K | $274.63K | $134.31K | Unavailable | Unavailable | Unavailable | -$3.84K |
| Gross margin | 62.6% | 63.2% | 60.3% | 63.4% | 67.0% | 64.2% | 64.8% | 66.7% | 64.2% | 65.4% |
| Operating margin | 3.7% | -0.1% | 0.0% | 13.0% | 17.3% | 22.6% | 20.0% | 16.0% | 9.5% | -21.5% |
| FCF margin | 12.0% | -18.5% | 6.5% | 10.2% | 24.0% | 11.3% | Unavailable | Unavailable | Unavailable | -0.4% |
| SBC / revenue | 2.2% | 12.0% | 0.9% | 1.2% | 1.2% | 1.0% | Unavailable | Unavailable | 3.5% | Unavailable |
| Current ratio | 0.61x | 0.60x | 0.55x | 0.55x | 0.57x | 0.51x | 0.47x | 0.45x | 0.40x | 0.36x |
| Revenue YoY growth | -9.1% | -11.2% | -7.5% | 3.5% | 13.2% | 21.5% | 21.2% | 12.2% | 0.9% | -9.3% |
| Net margin | 0.4% | 13.0% | 7.7% | -11.6% | 13.8% | 1.7% | 18.6% | 11.9% | -0.6% | -23.5% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 0.2% | 0.0% | 0.0% | 0.0% | 0.6% | 1.1% | Unavailable | Unavailable | Unavailable | 1.5% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open BLPG in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2025-05-06View SEC filing
10-K · Filed 2025-03-31View SEC filing
10-Q · Filed 2024-11-12View SEC filing
10-Q/A · Filed 2024-09-03View SEC filing
10-Q · Filed 2024-08-14View SEC filing
10-Q · Filed 2024-05-10View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.