Backblaze, Inc. (BLZE)

Backblaze Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-43.55	-48.53	-59.71	-51.4	-21.7	-6.62
Depreciation & Amortization	20.63	21.33	21.29	17.95	14.62	11.75
Other Amortization	7	7	3.63	2.2	1.7	1.86
Loss (Gain) From Sale of Assets	-0.4	-0.15	-0.29	0.04	-0	0.04
Asset Writedown & Restructuring Costs	0.96	0.9	0.23	-	-	-
Loss (Gain) From Sale of Investments	0.06	0.06	0.42	-0.86	-	-
Stock-Based Compensation	32.23	28.63	25.18	17.05	5.63	1.88
Other Operating Activities	4.39	3.07	2.35	2.46	-0.73	-
Change in Accounts Receivable	-1.43	-1.03	0.06	-0.55	-0.1	-0.13
Change in Accounts Payable	-0.55	-0.55	-0.3	1.63	0.5	0.14
Change in Unearned Revenue	1.6	5.51	4.53	0.67	5.46	1.96
Change in Other Net Operating Assets	-5.61	-3.73	-4.72	-2.96	-1.86	1.93
Operating Cash Flow	15.35	12.51	-7.35	-13.78	3.52	12.82
Operating Cash Flow Growth	76.01%	-	-	-	-72.54%	-2.91%
Capital Expenditures	-2.3	-1.71	-5.51	-7.35	-7.56	-2.13
Sale of Property, Plant & Equipment	0.3	0.46	0.37	-	-	0
Sale (Purchase) of Intangibles	-9.83	-12.47	-14.72	-8.63	-3.63	-2.85
Investment in Securities	-4.05	7.6	41.52	-57.87	-	-
Investing Cash Flow	-15.88	-6.13	21.66	-73.85	-11.19	-4.97
Short-Term Debt Issued	-	-	0.89	-	-	-
Long-Term Debt Issued	-	0.55	8.72	4.31	17.81	2.27
Total Debt Issued	-	0.55	9.62	4.31	17.81	2.27
Short-Term Debt Repaid	-	-0.89	-1.55	-	-	-
Long-Term Debt Repaid	-	-24.19	-23.96	-16.49	-15.65	-10.86
Total Debt Repaid	-24.05	-25.08	-25.51	-16.49	-15.65	-10.86
Net Debt Issued (Repaid)	-24.05	-24.52	-15.89	-12.19	2.16	-8.59
Issuance of Common Stock	44.59	47.68	7.05	6.76	107.43	0.02
Repurchase of Common Stock	-0.82	-	-	-0.13	-	-
Other Financing Activities	-0.96	-0.38	-	-0.66	-2.98	-0.18
Financing Cash Flow	18.76	22.77	-8.84	-6.21	106.61	-8.75
Net Cash Flow	18.23	29.15	5.47	-93.85	98.94	-0.9
Free Cash Flow	13.05	10.79	-12.86	-21.13	-4.04	10.69
Free Cash Flow Growth	80.34%	-	-	-	-	-8.04%
Free Cash Flow Margin	9.50%	8.46%	-12.61%	-24.81%	-5.99%	19.88%
Free Cash Flow Per Share	0.26	0.25	-0.36	-0.67	-0.20	0.57
Cash Interest Paid	3.46	3.58	3.73	3.78	3.53	2.88
Cash Income Tax Paid	0.05	0.05	0.06	0.03	0.01	0.01
Levered Free Cash Flow	22.22	16.57	-4.78	-11.62	0.62	10.09
Unlevered Free Cash Flow	24.45	18.86	-2.41	-8.94	2.92	11.9
Change in Working Capital	-5.98	0.2	-0.43	-1.21	4.01	3.91

Updated Aug 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q