Blaize Holdings, Inc. (BZAI)

Blaize Holdings Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Operating Revenue	2.01	1.55	3.86	3.59
Other Revenue	-	-	-	0.25
Revenue	2.01	1.55	3.86	3.84
Revenue Growth (YoY)	-33.27%	-59.70%	0.39%	-
Cost of Revenue	0.6	0.58	3.66	3.04
Gross Profit	1.41	0.98	0.2	0.81
Selling, General & Admin	31.78	22.41	17.3	15.67
Research & Development	34.12	25.09	18.12	24.3
Other Operating Expenses	12.21	0.22	1.27	8.3
Operating Expenses	78.93	48.61	38.73	51.02
Operating Income	-77.52	-47.64	-38.53	-50.22
Interest Expense	-0.46	-0.46	-38.98	-1.18
Currency Exchange Gain (Loss)	-0.21	-0.23	0.05	-0.15
Other Non Operating Income (Expenses)	61.8	1.9	-0.26	-55.81
EBT Excluding Unusual Items	-16.39	-46.42	-77.71	-107.36
Gain (Loss) on Sale of Investments	-15.72	-15.72	-10.48	2.19
Other Unusual Items	-161.05	-	-	1.07
Pretax Income	-193.17	-62.15	-88.19	-104.1
Income Tax Expense	-0.95	-0.95	-0.6	0.53
Net Income	-192.21	-61.2	-87.59	-104.63
Preferred Dividends & Other Adjustments	-	-	-	1.83
Net Income to Common	-192.21	-61.2	-87.59	-106.46
Shares Outstanding (Basic)	37	17	4	1
Shares Outstanding (Diluted)	37	17	4	1
Shares Change (YoY)	458.83%	314.79%	191.56%	-
EPS (Basic)	-5.19	-3.50	-20.79	-73.67
EPS (Diluted)	-5.19	-3.50	-20.79	-73.67
Free Cash Flow	-63.5	-54.43	-28.18	-40.72
Free Cash Flow Per Share	-1.72	-3.12	-6.69	-28.18
Gross Margin	70.18%	62.74%	5.19%	20.98%
Operating Margin	-3852.83%	-3065.32%	-999.17%	-1307.37%
Profit Margin	-9553.33%	-3937.90%	-2271.50%	-2771.54%
Free Cash Flow Margin	-3156.01%	-3502.83%	-730.68%	-1060.01%
EBITDA	-76.7	-46.75	-36.49	-47.47
D&A For EBITDA	0.82	0.89	2.04	2.75
EBIT	-77.52	-47.64	-38.53	-50.22
Revenue as Reported	2.01	1.55	3.86	3.84

Updated Apr 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q