Amaze Holdings, Inc. (AMZE)

Import this data to Google Sheets with:

=jivedata("AMZE","financials")

Full statements spill as a table. For one cell: =jivedata("AMZE","Revenue") or =jivedata("AMZE","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.

Amaze Holdings, Inc.

AMZE • CIK 0001880343

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Revenues	$1,826.19	$299.065	$1,967.148	$2,125.724
Cost of Revenue	$4,412.119	$304.884	$396.636	$363.549
Gross Profit	$-2,585.929	$-5.819	$1,570.512	$1,762.175
Selling, General and Administrative Expense	$6,322.184	$3,112.84	$15,707.331	$17,462.291
Share-based Payment Arrangement, Noncash Expense	$1,708.218	$6.249	$2,614.878	$2,751.733
Depreciation, Depletion and Amortization, Nonproduction	—	—	$3,346.657	$5,438.451
Goodwill, Impairment Loss	—	—	$34,295.079	$34,295.079
Operating Income (Loss)	$-10,616.331	$-3,124.908	$-54,393.433	$-58,185.379
Net Income (Loss) Attributable to Parent	$-10,615.035	$-2,518.986	$-55,165.253	$-58,059.592
Dividends, Preferred Stock	$41.867	$163.055	$167.133	$76.2
Other Operating Income	—	—	$11.424	$11.424
Interest Expense	—	$155.409	$1,738.315	$1,018.629
Equity Securities, FV-NI, Realized Gain (Loss)	—	—	$-54.76	$-54.76
Equity Securities, FV-NI, Unrealized Loss	—	$33.5	$33.5	$33.5
Gain (Loss) on Extinguishment of Debt	—	$757.854	$576.124	$970.109
Other Nonoperating Income (Expense)	$1.296	—	$-771.82	$125.787
Weighted Average Number of Shares Outstanding, Basic	15,329,617	16,114,964	6,768,474	11,538,840

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Assets	$1,389.257	$4,412.325	$34,213.786	$32,040.135
Liabilities	$2,218.776	$2,933.479	$24,444.799	$22,947.418
Cash	$100	—	$2,874.71	$2,376.662
Accounts Receivable, after Allowance for Credit Loss, Current	$172.101	$6.966	$6.966	$57.049
Accounts and Financing Receivable, after Allowance for Credit Loss	—	$3,500	$199	$199
Equity Securities, FV-NI	—	—	$466.5	$466.5
Inventory, Net	$337.873	$212.494	$46.595	$43.712
Prepaid Expense and Other Assets, Current	$42.943	—	$1,163.078	$1,220.98
Deferred Offering Costs	$68.286	—	$105.973	$100.048
Interest Receivable, Current	—	$36.888	$0.698	$4.623
Assets, Current	$889.257	$4,412.325	$4,390.054	$3,702.313
Property, Plant and Equipment, Net	—	—	$3.673	$1.506
Intangible Assets, Net (Excluding Goodwill)	—	—	$22,254.379	$20,644.377
Goodwill	—	—	$7,565.68	$7,565.68
Assets, Noncurrent	—	—	$29,823.732	$28,337.822
Accounts Payable, Current	$509.337	$1,108.777	$6,403.888	$6,126.869
Employee-related Liabilities, Current	$420.413	—	$647.098	$1,150.399
Accrued Liabilities for Commissions, Expense and Taxes	—	—	$3,363.959	$3,421.87
Settlement Liabilities, Current	$585.976	$484.735	$1,714.385	$1,621.096
Accrued Liabilities, Current	$810.723	$596.61	$1,004.54	$602.397
Other Liabilities, Current	—	$309.333	$309.333	$309.333
Sales and Excise Tax Payable	—	—	$3,109.334	$3,145.636
Contract with Customer, Liability, Current	—	$1.919	$767.436	$594.575
Notes Payable, Current	—	—	$2,370.907	$1,768.945
Preferred Stock, Value, Issued	$0.01	—	—	$0.005
Common Stock, Value, Issued	$15.976	$16.713	$31.474	$10.32
Additional Paid in Capital	$25,631.255	$30,620.875	$94,228.684	$103,623.891
Retained Earnings (Accumulated Deficit)	$-26,476.76	$-29,158.801	$-84,491.187	$-94,541.501
Stockholders' Equity Attributable to Parent	$-829.519	$1,478.846	$9,768.987	$9,092.717
Preferred Stock, Shares Authorized	—	25,000,000	—	25,000,000
Common Stock, Shares Authorized	100,000,000	100,000,000	100,000,000	93,750,000
Common Stock, Shares, Issued	15,976,227	16,713,398	31,470,900	10,319,946

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Net Income (Loss) Attributable to Parent	$-10,615.035	$-2,518.986	$-55,165.253	$-58,059.592
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect	—	—	$2,719.063	$2,065.979
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations	—	—	$2,847.71	$3,213.252
Amortization of Debt Issuance Costs and Discounts	—	$155.409	$1,316.251	$710.355
Cash Acquired from Acquisition	—	—	$593.688	$593.688
Depreciation, Depletion and Amortization, Nonproduction	—	—	$3,346.657	$5,438.451
Payments to Acquire Businesses, Gross	—	—	$28.942	$28.942
Goodwill, Impairment Loss	—	—	$34,295.079	$34,295.079
Payments to Develop Software	—	—	$158.513	$158.513
Gain (Loss) on Investments	—	—	$-41	$-41
Payments to Acquire Notes Receivable	—	$3,500	$1,099	$1,099
Equity Securities, FV-NI, Unrealized Loss	—	$33.5	$33.5	$33.5
Net Cash Provided by (Used in) Investing Activities	$-500	$-3,500	$-692.767	$-866.31
Share-based Payment Arrangement, Noncash Expense	$1,708.218	$6.249	$2,614.878	$2,751.733
Inventory Write-down	$1,844.21	$0	$122.594	$166.306
Accounts Receivable, Credit Loss Expense (Reversal)	$37.733	$13.403	$13.403	—
Proceeds from Notes Payable	—	$42.5	$5,764.609	$5,764.609
Proceeds from Issuance of Preferred Stock and Preference Stock	$950	$950	$4,751.137	$5,160.747
Payments of Financing Costs	—	—	$105.973	$105.973
Proceeds from Issuance of Warrants	—	—	$422.961	$422.961
Proceeds from Other Equity	—	—	$162.246	$162.246
Proceeds from Issuance of Common Stock	—	—	$9,514.496	$9,514.496
Net Cash Provided by (Used in) Financing Activities	$3,565.014	$5,251.137	$20,932.793	$23,727.228
Noncash or Part Noncash Acquisition, Net Nonmonetary Assets Acquired (Liabilities Assumed)	—	—	$42,259.709	$42,259.709
Increase (Decrease) in Accounts Receivable	$-87.216	$151.732	$-30.678	$-30.678
Increase (Decrease) in Inventories	$-1,514.115	$125.379	$-43.305	$-74.142
Increase (Decrease) in Prepaid Expense and Other Assets	—	—	$-12.775	$-225.858
Increase (Decrease) in Accrued Interest Receivable, Net	—	$-36.888	$41.991	$87.209
Increase (Decrease) in Accounts Payable	$-79.867	$632.634	$-131.207	$2,105.466
Increase (Decrease) in Employee Related Liabilities	—	$-420.413	$-278.179	$-98.901
Increase (Decrease) in Other Current Liabilities	—	—	$-389.036	$-638.73
Increase (Decrease) in Accrued Taxes Payable	—	—	$147.073	$212.382
Increase (Decrease) in Contract with Customer, Liability	—	$-1.488	$-2,400.048	$-2,942.973
Net Cash Provided by (Used in) Operating Activities	$-4,809.009	$-1,931.83	$-17,520.963	$-20,794.939

Loading financial statements…

Import this data to Google Sheets with:

=jivedata("AMZE","financials")

Full statements spill as a table. For one cell: =jivedata("AMZE","Revenue") or =jivedata("AMZE","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.