Blaize Holdings Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Operating Revenue	50.37	38.63	1.55	3.86	3.59
Other Revenue	-	-	-	-	0.25
Revenue	50.37	38.63	1.55	3.86	3.84
Revenue Growth	1235.61%	2385.97%	-59.70%	0.39%	-
Cost of Revenue	43.54	32.44	0.58	3.66	3.04
Gross Profit	6.83	6.19	0.98	0.2	0.81
Selling, General & Admin	63.85	54.27	22.41	17.3	15.67
Research & Development	39.95	42.52	25.09	18.12	24.3
Other Operating Expenses	-	-	-	1.17	5.04
Operating Expenses	104.75	97.99	48.39	38.62	47.76
Operating Income	-97.92	-91.8	-47.42	-38.42	-46.96
Interest Expense	-	-	-	-38.98	-1.18
Currency Exchange Gain (Loss)	-	-	-	0.05	-0.15
Other Non Operating Income (Expenses)	7.55	6.33	1.21	-0.36	-59.07
EBT Excluding Unusual Items	-90.37	-85.47	-46.21	-77.71	-107.36
Merger & Restructuring Charges	-0.01	-12.04	-0.22	-	-
Gain (Loss) on Sale of Investments	-0.24	-0.24	-	-0.95	2.69
Other Unusual Items	9.98	-108.94	-15.72	-9.53	0.57
Pretax Income	-80.63	-206.69	-62.15	-88.19	-104.1
Income Tax Expense	0.38	0.22	-0.95	-0.6	0.53
Net Income	-81.02	-206.9	-61.2	-87.59	-104.63
Preferred Dividends & Other Adjustments	-	-	-	-	1.83
Net Income to Common	-81.02	-206.9	-61.2	-87.59	-106.46
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	119	104	17	4	1
Shares Outstanding (Diluted)	119	104	17	4	1
Shares Change	99.49%	496.67%	314.79%	191.56%	-
EPS (Basic)	-0.68	-1.98	-3.50	-20.79	-73.67
EPS (Diluted)	-0.68	-1.98	-3.50	-20.79	-73.67
EPS Growth	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Free Cash Flow	-83.42	-74.54	-54.43	-28.18	-40.72
Free Cash Flow Per Share	-0.70	-0.71	-3.12	-6.69	-28.18
Gross Margin	13.56%	16.03%	62.74%	5.19%	20.98%
Operating Margin	-194.42%	-237.62%	-3051.35%	-996.45%	-1222.47%
Profit Margin	-160.85%	-535.58%	-3937.90%	-2271.50%	-2771.54%
Free Cash Flow Margin	-165.63%	-192.95%	-3502.83%	-730.68%	-1060.01%
EBITDA	-96.97	-90.6	-46.53	-36.38	-44.2
EBITDA Margin	-192.53%	-234.53%	-	-	-
D&A For EBITDA	0.95	1.2	0.89	2.04	2.75
EBIT	-97.92	-91.8	-47.42	-38.42	-46.96
EBIT Margin	-194.42%	-237.62%	-	-	-
Revenue as Reported	50.37	38.63	1.55	3.86	3.84

SEC Filings: 10-K · 10-Q