Blaize Holdings Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-179.1	-4.11	1.34	1.67
Depreciation & Amortization	0.65	-	-	-
Stock-Based Compensation	18.61	-	-	-
Other Adjustments	230.28	-1.07	-5.75	-3.99
Change in Receivables	-3.1	-	-	-
Changes in Accounts Payable	-6.96	-	-	-
Changes in Accrued Expenses	0.24	2.72	1.62	-0.23
Changes in Income Taxes Payable	-0.28	-0.31	0.27	0.98
Changes in Other Operating Activities	18.43	-	0.19	0.19
Operating Cash Flow	-32.85	-2.77	-2.34	-1.37
Other Investing Activities	-	1.8	230.12	-
Investing Cash Flow	-22.32	1.8	230.12	-
Long-Term Debt Issued	-	0.69	0.81	-
Long-Term Debt Repaid	-	-	-	-0.14
Net Long-Term Debt Issued (Repaid)	-	0.69	0.81	-0.14
Issuance of Common Stock	23.83	-	-	-
Repurchase of Common Stock	-	-2.77	-227.78	-
Net Common Stock Issued (Repurchased)	23.83	-2.77	-227.78	-
Other Financing Activities	-4.39	2.97	-	-
Financing Cash Flow	54.34	0.89	-226.97	-0.14
Net Cash Flow	-25.73	-0.08	0.82	-1.52
Free Cash Flow	-32.85	-2.77	-2.34	-1.37
Free Cash Flow Per Share	-0.50	-0.16	-0.55	-0.95
Levered Free Cash Flow	-191.54	-1.01	4.23	2.47
Unlevered Free Cash Flow	12.07	2.41	2.08	0.94

Updated Sep 30, 2025. Data Source: Fiscal.ai. Capital Markets template. Financial Sources.

SEC Filings: 10-K · 10-Q