Blaize Holdings, Inc. (BZAIW)

Import this data to Google Sheets with:

=jivedata("BZAIW","financials")

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

Blaize Holdings, Inc.

BZAIW • CIK 0001871638

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Revenue from Contract with Customer, Excluding Assessed Tax	—	—	$38,632	$50,366
Cost of Revenue	—	—	$32,438	$43,536
Gross Profit	—	—	$6,194	$6,830
Operating Income (Loss)	$-3,384.81	$-4,976.528	$-103,841	$-97,929
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest	$2,366.786	$-3,596.353	$-206,687	$-80,633
Income Tax Expense (Benefit)	$1,027.644	$517.179	$217	$383
Net Income (Loss) Attributable to Parent	$1,339.142	$-4,113.532	$-206,904	$-81,016
Weighted Average Number of Shares Outstanding, Basic	—	—	104,275,265	134,527,679
Research and Development Expense	—	—	$42,523	$39,947
Depreciation, Nonproduction	—	—	$1,195	$953
Operating Expenses	—	—	$110,035	$104,759
Gain (Loss) on Derivative Instruments, Net, Pretax	—	—	$117,113	$9,983
Fair Value Adjustment of Warrants	—	—	$-4,125	$-67,283
Other Nonoperating Income (Expense)	—	—	$992	$1,006
Nonoperating Income (Expense)	$5,751.596	$1,380.175	$-102,846	$17,296

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Property, Plant and Equipment, Net	—	—	$1,226	$1,401
Deferred Income Tax Assets, Net	—	—	$2,123	$2,036
Operating Lease, Right-of-Use Asset	—	—	$1,516	$1,307
Other Assets, Noncurrent	—	—	$739	$2,093
Assets	$72,594.378	$48,316.954	$102,211	$79,514
Operating Lease, Liability, Noncurrent	—	—	$804	$640
Derivative Liability, Noncurrent	—	—	$8,929	$6,827
Other Liabilities, Noncurrent	—	—	$1,276	$2,024
Liabilities	$41,441.175	$24,079.688	$63,211	$36,724
Cash and Cash Equivalents, at Carrying Value	$22.232	$1.506	$45,781	$36,847
Inventory, Net	—	—	$10,130	$10,027
Prepaid Expense and Other Assets, Current	—	—	$4,003	$12,858
Assets, Current	$25,701.203	$758.842	$96,607	$73,984
Accounts Payable, Trade, Current	—	—	$22,838	$1,528
Accrued Liabilities, Current	$2,123.846	$4,882.163	$6,700	$9,988
Operating Lease, Liability, Current	—	—	$644	$596
Liabilities, Current	$31,378.675	$14,017.188	$43,389	$19,904
Common Stock, Value, Issued	—	—	$12	$14
Additional Paid in Capital	—	$0	$675,143	$729,903
Retained Earnings (Accumulated Deficit)	$-15,839.811	$-23,362.085	$-636,155	$-687,617
Stockholders' Equity Attributable to Parent	$-15,838.729	$-23,361.003	$39,000	$42,790
Common Stock, Shares Authorized	—	—	600,000,000	600,000,000
Common Stock, Shares, Issued	—	—	122,043,966	142,778,075

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffectDisposalGroupIncludingDiscontinuedOperations	—	—	$-4,438	$8,250
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	$843.313	$758.842	$46,050	$34,307
Net Income (Loss) Attributable to Parent	$1,339.142	$-4,113.532	$-206,904	$-81,016
Net Cash Provided by (Used in) Operating Activities	$-2,335.341	$-2,770.927	$-73,751	$-82,675
Payments to Acquire Property, Plant, and Equipment	—	—	$788	$746
Net Cash Provided by (Used in) Investing Activities	$230,122.112	$1,800.201	$-788	$-746
Proceeds from Issuance of Private Placement	—	—	$27,902	$27,902
Payment of Financing and Stock Issuance Costs	—	—	$7,658	$3,326
Proceeds from Issuance of Common Stock	—	—	$33,250	$66,075
Proceeds from Stock Options Exercised	—	—	$345	$792
Proceeds from Convertible Debt	—	$689.655	$0	$0
Net Cash Provided by (Used in) Financing Activities	$-226,965.69	$886.255	$70,101	$91,302
Cash and Cash Equivalents, at Carrying Value	$22.232	$1.506	$45,781	$34,033
Restricted Cash and Cash Equivalents	—	—	$269	$274
Income Taxes Paid, Net	$791.758	$1,027.644	$337	$337
Interest Paid, Excluding Capitalized Interest, Operating Activities	—	—	$0	$0
Debt Conversion, Converted Instrument, Amount	—	—	$314,331	$-3
Conversion of Stock, Amount Converted	—	—	$75,056	$0
Right-of-Use Asset Obtained in Exchange for Operating Lease Liability	—	—	$431	$660
Depreciation, Nonproduction	—	—	$1,195	$953
Operating Lease, Right-of-Use Asset, Amortization Expense	—	—	$688	$688
Share-based Payment Arrangement, Noncash Expense	—	—	$37,546	$37,546
Accounts Receivable, Credit Loss Expense (Reversal)	—	—	$557	$557
Deferred Income Tax Expense (Benefit)	—	—	$-368	$-368
Fair Value Adjustment of Warrants	—	—	$-4,125	$-67,283
Gain (Loss) on Derivative Instruments, Net, Pretax	—	—	$117,113	$9,983
Increase (Decrease) in Inventories	—	—	$1,569	$1,569
Increase (Decrease) in Prepaid Expense and Other Assets	—	$-186.532	—	—
Increase (Decrease) in Accounts Payable, Trade	—	—	$22,838	$22,838
IncreaseDecreaseInOperatingLeaseLiability	—	—	$-727	$-727
Increase (Decrease) in Other Current Liabilities	—	—	$-360	$-360

Jive Data

Google Sheets add-onSheets Account

Import this data to Google Sheets with:

=jivedata("BZAIW","financials")

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