Home

Blaize Announces Second Quarter 2025 Financial Results

Second quarter results demonstrate shift from validation to execution, with Hybrid AI and smart infrastructure deployments underway across Asia

Blaize Holdings, Inc. (NASDAQ: BZAI) (“Blaize”), a leader in programmable, energy-efficient edge AI computing, today announced financial results for the quarter ended June 30, 2025 – a quarter that marks a critical inflection point as Blaize shifts from technology validation to execution.

Blaize is deploying its technologies to progress sovereign AI strategies, delivering intelligence to critical infrastructure, and powering AI for public safety networks, including citywide traffic management. Optimized by its programmable, power-efficient Blaize AI Platform, we are enabling Hybrid AI deployments that complement existing GPU systems and running multimodal workloads such as vision, audio and sensor data with greater efficiency and lower total cost.

Hybrid AI is an architectural approach that combines multiple types of AI hardware across edge and cloud environments, assigning each task to the optimal processor. With Blaize’s hybrid AI approach, existing GPU systems handle large-scale training and complex AI in the cloud, while Blaize’s purpose-built platform runs fast, power-efficient inference for workloads like live video, small language models, and sensor data directly at the edge or in the cloud — reducing latency, improving performance-per-watt, and lowering total cost of ownership.

“In recent months, we’ve turned vision into results, securing major contracts to power large-scale customer deployments in the near term, and launching the Blaize AI Platform to accelerate Hybrid AI adoption,” said Dinakar Munagala, co-founder and CEO of Blaize. “With strong revenue growth, a growing customer base, and a platform built for scale, we believe we are entering a new chapter defined by execution and momentum.”

Second Quarter 2025 Financial Highlights

 

 

GAAP

 

 

Three Months Ended

 

 

Change

(Amounts in thousands, except gross margin and changes)

 

June 30,

2025

 

 

March 31,

2025

 

 

June 30,

2024

 

 

QoQ

 

 

YoY (1)

Revenue

 

$

1,982

 

 

$

1,007

 

 

$

223

 

 

 

97

%

 

NM

Gross margin (2)

 

 

59

%

 

 

68

%

 

 

(15)

%

 

(9)pp

 

 

74pp

Research and development

 

 

9,613

 

 

 

13,118

 

 

 

5,872

 

 

 

(27)

%

 

NM

Selling, general and administrative

 

 

12,992

 

 

 

13,357

 

 

 

5,004

 

 

 

(3)

%

 

NM

Net loss

 

 

(29,589

)

 

 

(147,761

)

 

 

(12,153

)

 

 

(80)

%

 

NM

(1)

NM signifies not meaningful, as the derived percentage is not meaningful to investors.

(2)

Blaize defines gross margin as gross profit divided by revenue, and gross profit as revenue less cost of revenue (excluding depreciation and amortization).

 

Non-GAAP

 

 

Three Months Ended

 

 

Change

(Amounts in thousands, except gross margin and changes)

 

June 30,

2025

 

 

March 31,

2025

 

 

June 30,

2024

 

 

QoQ

 

 

YoY (1)

Revenue

 

$

1,982

 

 

$

1,007

 

 

$

223

 

 

 

97

%

 

NM

Gross margin (2)

 

 

64

%

 

 

5

%

 

 

(15)

%

 

59pp

 

 

79pp

Research and development

 

 

6,417

 

 

 

7,143

 

 

 

5,702

 

 

 

(10)

%

 

NM

Selling, general and administrative

 

 

8,622

 

 

 

8,292

 

 

 

4,828

 

 

 

4

%

 

NM

Adjusted EBITDA loss

 

 

(12,933

)

 

 

(15,380

)

 

 

(10,560

)

 

 

(16)

%

 

NM

(1)

NM signifies not meaningful, as the derived percentage is not meaningful to investors.

(2)

Blaize defines non-GAAP gross margin as non-GAAP gross profit divided by revenue, and non-GAAP gross profit as revenue less cost of revenue (excluding depreciation and amortization) and non-recurring inventory cost realignments.

  • Revenue for the second quarter of 2025 was approximately $2.0 million, an increase of 97% compared to the first quarter of 2025, and exceeding the upper limit of guidance by approximately 17%. This increase was largely driven by the initial shipments of our South Asia purchase order.
  • Adjusted EBITDA loss, a non-GAAP measure of underlying operating performance, in the second quarter of 2025 was $12.9 million, compared to an Adjusted EBITDA loss of $15.4 million in the first quarter of 2025, reflecting a stable cost base and improved gross margin. For a definition and a reconciliation of Adjusted EBITDA loss to net loss, the most directly comparable GAAP financial metric, see the section entitled, “Non-GAAP Measures” and “Reconciliation of GAAP and Non-GAAP Measures” table below, respectively.
  • Cash and cash equivalents totaled $29.1 million, including $0.5 million held in escrow as of June 30, 2025.

Recent Business Announcements and Updates

Blaize is continuing to capitalize on growing global demand for edge AI, translating pipeline into execution across priority sectors. In the first half of 2025, the company advanced from pilot programs to real deployments, including two foundational contracts that Blaize secured recently that help to validate its product-market fit and reinforce the global demand for Hybrid AI infrastructure.

  • A $120 million agreement with Starshine, a strategic systems partner with customers across Asia, to deliver sovereign-ready Hybrid AI infrastructure in Thailand, Indonesia, India, Korea, China, and beyond. Deployments under this contract are expected to commence in Q3 2025.
  • A $56 million purchase order for smart infrastructure rollout in South Asia, which is expected to enable 250,000 cameras with AI capabilities for improved smart traffic management and public safety. To date, $1.8 million of this purchase order has been shipped with a remaining backlog of $4.6 million expected this year. This purchase order includes a software component of around 15% per server.
  • Both Starshine and the South Asia contracts are expected to be fulfilled by the end of 2026.

These projects underscore the potential market demand for Blaize’s platform model and are being executed through strong relationships and partner-led go-to-market strategies. With over $725 million in active global pipeline opportunities through 2027, over $300 million of which represents revenue opportunities in advanced discussions, and other pipeline projects in the initial stages of technical evaluation, we believe we are positioned as a potential critical player in powering the era of Hybrid AI. Any such opportunities are subject to change and the timing and ultimate amount of any contracted revenue, if any, remains uncertain.

Introducing the Blaize AI Platform: Infrastructure for the Hybrid Era

Blaize recently launched the Blaize AI Platform, a programmable, plug-and-play AI infrastructure stack built for edge-to-cloud deployments. The platform combines Blaize’s GSP-based silicon, verticalized software stacks, low-code/no-code SDKs, and a fast-growing ecosystem of solution providers and system integrators.

By reducing latency, cost, and deployment friction, the Blaize AI Platform enables faster time-to-value for AI applications across smart cities, defense, logistics, and industrial automation.

Company Outlook and Execution Readiness

Looking ahead, Blaize expects continued revenue growth from existing contracts and new wins across Asia, the Americas, and the Gulf Region. In anticipation of meeting this growing customer demand, the Company continues to:

  • work closely with chip and contract manufacturers to secure supply chain capacity;
  • align technical milestones with billing cycles to optimize revenue timing;
  • enhance internal systems to scale order fulfilment and revenue recognition across our hardware and software platforms;
  • advance next generation platform development to enable larger, more complex deployments in the future.

Mr. Munagala added: “We’ve architected not just our products, but our company to scale. Whether it’s smart infrastructure, autonomous zones, or next generation defense applications, Blaize is delivering intelligence where it’s needed most, from city streets to vital security operations.”

Financial Outlook for Third Quarter 2025 and Fiscal Year 2025

The following forward-looking statements are based on current expectations, and actual results may differ materially, as described below in “Cautionary Statement Regarding Forward-Looking Statements.”

 

 

Guidance

 

 

Three Months Ended

 

Year Ended

 

 

September 30, 2025

 

December 31, 2025

Revenue

 

$11.0 million to $11.5 million

 

$35.0 million to $38.0 million

Adjusted EBITDA loss

 

$13.5 million to $14.5 million

 

$55.0 million to $58.0 million

Stock-based compensation

 

Approximately $9.0 million

 

Approximately $33.0 million

Weighted average shares outstanding

 

Approximately 106.1 million shares

 

Approximately 102.9 million shares

Earnings Conference Call

Dinakar Munagala, Chief Executive Officer of Blaize, and Harminder Sehmi, Chief Financial Officer of Blaize, will host a conference call at 2:00 p.m. Pacific Time today, August 14, 2025, to discuss the Company’s financial results and outlook. A live webcast will be accessible on Blaize’s investor relations website at ir.blaize.com, and an archived conference call webcast will be available on Blaize’s investor relations website for one year following the live call.

About Blaize

Blaize provides a full-stack programmable processor architecture suite and low-code/no-code software platform that enables AI processing solutions for high-performance computing at the network’s edge and in the data center. Blaize solutions deliver real-time insights and decision-making capabilities at low power consumption, high efficiency, minimal size and low cost. Headquartered in El Dorado Hills (CA), Blaize has more than 200 employees worldwide with teams in San Jose (CA) and Cary (NC), and subsidiaries in Hyderabad (India), Leeds and Kings Langley (UK). To learn more, visit www.blaize.com or follow us on LinkedIn @blaizeinc.

Non-GAAP Measures

To supplement Blaize’s condensed consolidated financial statements presented in accordance with generally accepted accounting principles in the United States (“GAAP”), management utilizes earnings before interest, tax, depreciation and amortization (“EBITDA”), EBITDA adjusted for irregular or non-recurring items (“Adjusted EBITDA”), non-GAAP gross profit, non-GAAP gross margin, non-GAAP research and development expense and non-GAAP sales, general and administrative expense, which are non-GAAP financial measures. EBITDA. Adjusted EBITDA, non-GAAP gross profit and non-GAAP gross margin are used to evaluate operating profitability on a more variable cost basis. Non-GAAP research and development expense and non-GAAP sales, general and administrative expense are used to evaluate financial performance. These non-GAAP measures facilitate a more direct comparison of our operating and financial performance relative to competitors as well as assist us in evaluating performance consistently across periods by excluding the impact of certain items that we believe do not directly reflect our core operations and are therefore not considered in measuring ongoing performance. We define Adjusted EBITDA as net loss before interest, taxes, depreciation and amortization, certain non-cash items and other adjustments that are excluded from the Company's assessment of ongoing operating performance, including but not limited to (a) stock-based compensation; (b) non-recurring inventory cost realignments; and (c) other non-recurring expenses. We define non-GAAP gross profit as revenue less cost of revenue (excluding depreciation and amortization) and non-recurring inventory cost realignments. We define non-GAAP gross margin as non-GAAP gross profit divided by revenue. We define non-GAAP research and development expense and non-GAAP sales, general and administrative expense as the related GAAP expense less certain non-cash items, including but not limited to stock-based compensation. We believe these measures are valuable to management and that providing these non-GAAP measures allows management, investors and other users of our financial information to more fully and accurately assess Blaize’s performance. The non-GAAP measures should not be considered in isolation or as an alternative to GAAP measures such as net income (loss) or other financial statement data presented in our condensed consolidated financial statements as an indicator of our financial performance or liquidity. The non-GAAP measures presented may be determined or calculated differently by other companies and may not be directly comparable to that of other companies.

In reliance on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K, we have not reconciled the forward-looking Adjusted EBITDA guidance for the third quarter of 2025 or full fiscal year 2025 included above because we are unable to quantify certain amounts that would be required to be included in net income (loss), the most directly comparable GAAP measure, without unreasonable efforts due to the high variability and difficulty in predicting, with reasonable certainty, certain items excluded from Adjusted EBITDA. Consequently, we believe such reconciliation would imply a degree of precision that would be misleading to investors. Preparation of such reconciliations would require a forward-looking balance sheet, statement of income and statement of cash flow, prepared in accordance with GAAP, and such forward-looking financial statements are unavailable to Blaize without unreasonable effort. For the same reasons, Blaize is unable to address the probable significance of the unavailable information. We expect the variability of these excluded items may have an unpredictable, and potentially significant, impact on our future GAAP financial results.

Cautionary Statement Regarding Forward Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the U.S. Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the U.S. Securities Exchange Act of 1934, as amended (the “Exchange Act”) that are based on beliefs and assumptions and on information currently available to Blaize, including statements regarding the collaboration with Starshine, the ultimate value of our recent contracts, including the South Asia contract and related purchase orders, the expectations for the Hybrid AI rollout, the projected growth of Hybrid AI, the industry in which Blaize operates, market opportunities, and product offerings. In some cases, you can identify forward-looking statements by the following words: “may,” “will,” “could,” “would,” “should,” “expect,” “intend,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “project,” “potential,” “continue,” “ongoing,” “target,” “seek” or the negative or plural of these words, or other similar expressions that are predictions or indicate future events or prospects, although not all forward-looking statements contain these words. Forward-looking statements are predictions, projections and other statements about future events that are based on current expectations and assumptions and, as a result, are subject to risks and uncertainties. Many factors could cause actual future events to differ materially from the forward-looking statements in this document, including but not limited to: (i) changes in domestic and foreign business, market, financial, political and legal conditions; (ii) the ability to maintain compliance with stock exchange listing standards; (iii) failure to realize the anticipated benefits of the business combination of Blaize and Burtech Acquisition Corp., which may be affected by, among other things, competition, the ability of the combined company to grow and manage growth profitably, maintain relationships with customers and suppliers and retain its management and key employees; (iv) the ability of the Company to successfully market its products and services; (v) the ability of the Company to successfully deploy its technologies across customer settings; (vi) changes in applicable law or regulations; (vii) the outcome of any legal proceedings that have been or may be instituted against Blaize; (viii) the effects of competition on Blaize’s future business; (ix) the ability of the combined company to issue equity or equity-linked securities or obtain debt financing; and (x) those factors discussed under the heading “Risk Factors” in our Annual Report on Form 10K filed with the Securities and Exchange Commission (SEC) on April 14, 2025, and other documents filed by Blaize from time to time with the SEC. These filings identify and address other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements. Forward-looking statements speak only as of the date they are made. Readers are cautioned not to put undue reliance on forward-looking statements, and Blaize assumes no obligation to update or revise these forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by law, including the securities laws of the United States and the rules and regulations of the SEC. Blaize does not give any assurance that it will achieve its expectations.

The financial projections in this release are forward-looking statements that are based on assumptions that are inherently subject to significant uncertainties and contingencies, many of which are beyond Blaize’s control. While such projections are necessarily speculative, Blaize believes that the preparation of prospective financial information involves increasingly higher levels of uncertainty the further out the projection extends from the date of preparation. The assumptions and estimates underlying the projected results are inherently uncertain and are subject to a wide variety of significant business, economic and competitive risks and uncertainties that could cause actual results to differ materially from those contained in the projections. The inclusion of financial information or projections in this press release should not be regarded as an indication that Blaize, or its representatives and advisors, considered or consider the information or projections to be a reliable prediction of future events. The independent registered public accounting firm of Blaize has not audited, reviewed, compiled or performed any procedures with respect to the projections for the purpose of their inclusion in this press release and, accordingly, has not expressed an opinion or provided any other form of assurance with respect thereto for the purpose of this press release.

BLAIZE HOLDINGS, INC.

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

(Unaudited)

 

 

 

(Amounts in thousands, except shares and per share amounts)

 

As of June 30,

2025

 

 

As of December 31,

2024

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

28,588

 

 

$

50,237

 

Funds held in escrow

 

 

503

 

 

 

 

Accounts receivable, net

 

 

1,310

 

 

 

55

 

Accounts receivable - related party, net (Note 15)

 

 

1,841

 

 

 

 

Inventories

 

 

8,234

 

 

 

8,561

 

Prepaid expenses and other current assets

 

 

6,937

 

 

 

14,837

 

Total current assets

 

 

47,413

 

 

 

73,690

 

Property and equipment, net

 

 

1,603

 

 

 

2,081

 

Deferred income tax assets

 

 

2,210

 

 

 

2,157

 

Operating lease right-of-use assets

 

 

1,463

 

 

 

1,773

 

Other assets

 

 

1,139

 

 

 

815

 

Total assets

 

$

53,828

 

 

$

80,516

 

 

 

 

 

 

 

 

Liabilities and stockholders' deficit

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

16,533

 

 

$

7,904

 

Accrued expenses and other current liabilities

 

 

13,417

 

 

 

11,996

 

Accrued loss on purchase commitments

 

 

601

 

 

 

603

 

Accrued compensation

 

 

1,850

 

 

 

1,613

 

Income tax payable

 

 

2,352

 

 

 

2,109

 

Operating lease liabilities, current

 

 

502

 

 

 

578

 

Working capital loan (Note 8)

 

 

1,500

 

 

 

 

Advances from related party (Note 8)

 

 

2,857

 

 

 

 

Warrant liabilities, current

 

 

 

 

 

14,711

 

Convertible notes, current

 

 

 

 

 

148,629

 

Total current liabilities

 

 

39,612

 

 

 

188,143

 

Operating lease liabilities

 

 

928

 

 

 

1,166

 

Earnout share liabilities

 

 

16,764

 

 

 

 

Other liabilities

 

 

1,334

 

 

 

1,670

 

Total liabilities

 

 

58,638

 

 

 

190,979

 

Commitments and contingencies (Note 14)

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' deficit:

 

 

 

 

 

 

Common stock - $0.0001 par value; 600,000,000 and 136,562,809 shares authorized as of June 30, 2025 and December 31, 2024, respectively, 98,881,933 and 48,376,052 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively

 

 

10

 

 

 

5

 

Additional paid-in capital

 

 

610,335

 

 

 

318,783

 

Shareholder note receivable

 

 

(8,554

)

 

 

 

Accumulated deficit

 

 

(606,601

)

 

 

(429,251

)

Total stockholders' deficit

 

 

(4,810

)

 

 

(110,463

)

Total liabilities and stockholders' deficit

 

$

53,828

 

 

$

80,516

 

 

BLAIZE HOLDINGS, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

(Amounts in thousands, except shares and per share amounts)

 

June 30,

2025

 

 

March 31,

2025

 

 

June 30,

2024

 

 

June 30,

2025

 

 

June 30,

2024

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hardware revenue

 

$

57

 

 

$

1,007

 

 

$

2

 

 

$

1,064

 

 

$

5

 

Software revenue

 

 

300

 

 

 

 

 

 

 

 

 

300

 

 

 

 

Hardware revenue - related party (Note 15)

 

 

1,362

 

 

 

 

 

 

 

 

 

1,362

 

 

 

 

Software revenue - related party (Note 15)

 

 

263

 

 

 

 

 

 

 

 

 

263

 

 

 

 

Engineering services revenue - related party (Note 15)

 

 

 

 

 

 

 

 

221

 

 

 

 

 

 

767

 

Total revenue

 

 

1,982

 

 

 

1,007

 

 

 

223

 

 

 

2,989

 

 

 

772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue (exclusive of depreciation and amortization)

 

 

804

 

 

 

327

 

 

 

257

 

 

 

1,131

 

 

 

563

 

Research and development

 

 

9,613

 

 

 

13,118

 

 

 

5,872

 

 

 

22,731

 

 

 

9,966

 

Selling, general and administrative

 

 

12,992

 

 

 

13,357

 

 

 

5,004

 

 

 

26,349

 

 

 

8,992

 

Depreciation and amortization

 

 

456

 

 

 

191

 

 

 

184

 

 

 

647

 

 

 

437

 

Transaction costs

 

 

 

 

 

12,035

 

 

 

41

 

 

 

12,035

 

 

 

86

 

Total operating expenses

 

 

23,865

 

 

 

39,028

 

 

 

11,358

 

 

 

62,893

 

 

 

20,044

 

Loss from operations

 

 

(21,883

)

 

 

(38,021

)

 

 

(11,135

)

 

 

(59,904

)

 

 

(19,272

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt financing charge on convertible notes

 

 

 

 

 

 

 

 

(464

)

 

 

 

 

 

(464

)

Loss on foreign exchange transactions

 

 

(37

)

 

 

(29

)

 

 

(44

)

 

 

(66

)

 

 

(93

)

Change in fair value of convertible notes

 

 

 

 

 

(165,703

)

 

 

(5,872

)

 

 

(165,703

)

 

 

(10,523

)

Change in fair value of warrant liabilities

 

 

 

 

 

(60,345

)

 

 

4,860

 

 

 

(60,345

)

 

 

1,345

 

Change in fair value of earnout share liabilities

 

 

(7,257

)

 

 

116,518

 

 

 

 

 

 

109,261

 

 

 

 

Change in fair value of unissued shares

 

 

(300

)

 

 

 

 

 

 

 

 

(300

)

 

 

 

Other, net

 

 

(73

)

 

 

(19

)

 

 

633

 

 

 

(92

)

 

 

404

 

Total other expense, net

 

 

(7,667

)

 

 

(109,578

)

 

 

(887

)

 

 

(117,245

)

 

 

(9,331

)

Loss before income taxes

 

 

(29,550

)

 

 

(147,599

)

 

 

(12,022

)

 

 

(177,149

)

 

 

(28,603

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

39

 

 

 

162

 

 

 

131

 

 

 

201

 

 

 

293

 

Net loss

 

$

(29,589

)

 

$

(147,761

)

 

$

(12,153

)

 

$

(177,350

)

 

$

(28,896

)

Net loss per share - basic and diluted

 

$

(0.28

)

 

$

(1.61

)

 

$

(0.89

)

 

$

(1.80

)

 

$

(2.12

)

Weighted average number of shares outstanding - basic and diluted

 

 

104,588,373

 

 

 

91,747,685

 

 

 

13,623,106

 

 

 

98,374,632

 

 

 

13,618,188

 

 

BLAIZE HOLDINGS, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(Unaudited)

 

 

 

Six Months Ended June 30,

 

(Amounts in thousands)

 

2025

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

 

 

Net loss

 

$

(177,350

)

 

$

(28,896

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

647

 

 

 

437

 

Noncash lease expense

 

 

310

 

 

 

304

 

Debt financing charge on convertible notes

 

 

 

 

 

464

 

Stock-based compensation

 

 

18,606

 

 

 

683

 

Credit loss expense

 

 

 

 

 

10

 

Deferred income taxes

 

 

(53

)

 

 

29

 

Change in fair value of unissued shares

 

 

300

 

 

 

 

Change in fair value of earnout share liabilities

 

 

(109,261

)

 

 

 

Change in fair value of convertible notes

 

 

165,703

 

 

 

10,523

 

Change in fair value of warrant liabilities

 

 

60,345

 

 

 

(1,345

)

Other

 

 

43

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable, net

 

 

(1,255

)

 

 

(1,731

)

Accounts receivable - related party, net

 

 

(1,841

)

 

 

(67

)

Inventories

 

 

327

 

 

 

(1,947

)

Prepaid expenses and other current assets

 

 

19,066

 

 

 

(210

)

Other assets

 

 

(301

)

 

 

192

 

Accounts payable and accrued liabilities

 

 

(6,964

)

 

 

894

 

Operating lease liabilities

 

 

(314

)

 

 

(279

)

Income taxes payable

 

 

(280

)

 

 

180

 

Accrued loss on purchase commitments

 

 

(2

)

 

 

(1,889

)

Accrued compensation

 

 

237

 

 

 

1,388

 

Other liabilities

 

 

(336

)

 

 

(366

)

Net cash used in operating activities

 

 

(32,373

)

 

 

(21,626

)

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(681

)

 

 

(81

)

Net cash used in investing activities

 

 

(681

)

 

 

(81

)

Cash flows from financing activities:

 

 

 

 

 

 

Merger and PIPE financing, net of transaction costs

 

 

15,874

 

 

 

 

Payment of deferred offering costs

 

 

(4,332

)

 

 

(152

)

Repayment of advances to related party

 

 

(114

)

 

 

 

Repayment of short term demand notes

 

 

 

 

 

(4,750

)

Proceeds from exercise of stock options

 

 

 

 

 

42

 

Proceeds from convertible notes

 

 

 

 

 

110,718

 

Net cash provided by financing activities

 

 

11,428

 

 

 

105,858

 

Net change in cash, cash equivalents and restricted cash

 

 

(21,626

)

 

 

84,151

 

Cash, cash equivalents and restricted cash at beginning of period

 

 

50,488

 

 

 

3,213

 

Cash, cash equivalents and restricted cash at end of period

 

$

28,862

 

 

$

87,364

 

Components of cash, cash equivalents and restricted cash:

 

 

 

 

 

 

Cash and cash equivalents

 

$

28,588

 

 

$

87,364

 

Restricted cash (included within other assets)

 

 

274

 

 

 

 

Total cash, cash equivalents and restricted cash

 

$

28,862

 

 

$

87,364

 

Supplemental cash flow disclosures:

 

 

 

 

 

 

Cash paid for income taxes

 

$

438

 

 

$

120

 

Cash paid for interest

 

 

 

 

 

245

 

Supplemental non-cash disclosures:

 

 

 

 

 

 

Property and equipment acquired in accounts payable and accrued expenses and other current liabilities

 

 

 

 

 

909

 

Capitalized deferred offering costs included in accounts payable and accrued expenses and other current liabilities

 

 

380

 

 

 

1,631

 

Issuance of warrants with convertible notes

 

 

 

 

 

4,816

 

Conversion of convertible notes to common stock

 

 

314,334

 

 

 

 

Net exercise of warrants for common stock

 

 

75,056

 

 

 

 

Issuance of warrants for professional services

 

 

167

 

 

 

 

Issuance of common stock for shareholder note receivable

 

 

8,754

 

 

 

 

Redemption of common shares with cash held in escrow

 

 

33,157

 

 

 

 

 

BLAIZE HOLDINGS, INC.

 

RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

(Amounts in thousands, except gross margin)

 

June 30,

2025

 

 

March 31,

2025

 

 

June 30,

2024

 

 

June 30,

2025

 

 

June 30,

2024

 

Gross profit - GAAP

 

$

1,178

 

 

$

680

 

 

$

(34

)

 

$

1,858

 

 

$

209

 

Gross margin - GAAP

 

 

59

%

 

 

68

%

 

 

(15)

%

 

 

62

%

 

 

27

%

Non-cash inventory cost realignment adjustments

 

 

81

 

 

 

(625

)

 

 

 

 

 

(544

)

 

 

(25

)

Gross profit - Non-GAAP

 

$

1,259

 

 

$

55

 

 

$

(34

)

 

$

1,314

 

 

$

184

 

Gross margin - Non-GAAP

 

 

64

%

 

 

5

%

 

 

(15)

%

 

 

44

%

 

 

24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development expense - GAAP

 

$

9,613

 

 

$

13,118

 

 

$

5,872

 

 

$

22,731

 

 

$

9,966

 

Stock-based compensation

 

 

(3,196

)

 

 

(5,975

)

 

 

(170

)

 

 

(9,171

)

 

 

(350

)

Research and development expense - Non-GAAP

 

$

6,417

 

 

$

7,143

 

 

$

5,702

 

 

$

13,560

 

 

$

9,616

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative - GAAP

 

$

12,992

 

 

$

13,357

 

 

$

5,004

 

 

$

26,349

 

 

$

8,992

 

Stock-based compensation

 

 

(4,370

)

 

 

(5,065

)

 

 

(176

)

 

 

(9,435

)

 

 

(333

)

Selling, general and administrative - Non-GAAP

 

$

8,622

 

 

$

8,292

 

 

$

4,828

 

 

$

16,914

 

 

$

8,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(29,589

)

 

$

(147,761

)

 

$

(12,153

)

 

$

(177,350

)

 

$

(28,896

)

Depreciation and amortization

 

 

456

 

 

 

191

 

 

 

184

 

 

 

647

 

 

 

437

 

Provision for income taxes

 

 

39

 

 

 

162

 

 

 

131

 

 

 

201

 

 

 

293

 

Interest expense/(income), net

 

 

(314

)

 

 

(399

)

 

 

(633

)

 

 

(713

)

 

 

(404

)

EBITDA

 

 

(29,408

)

 

 

(147,807

)

 

 

(12,471

)

 

 

(177,215

)

 

 

(28,570

)

Stock-based compensation

 

 

7,566

 

 

 

11,040

 

 

 

346

 

 

 

18,606

 

 

 

683

 

Fair value changes and financing charges

 

 

7,557

 

 

 

109,530

 

 

 

1,476

 

 

 

117,087

 

 

 

9,642

 

Non-cash inventory cost realignment adjustments

 

 

81

 

 

 

(625

)

 

 

 

 

 

(544

)

 

 

(25

)

Other adjustments(1)

 

 

1,271

 

 

 

12,482

 

 

 

89

 

 

 

13,753

 

 

 

183

 

Adjusted EBITDA

 

$

(12,933

)

 

$

(15,380

)

 

$

(10,560

)

 

$

(28,313

)

 

$

(18,087

)

(1)

Other adjustments include, but is not limited to, legal, accounting and consulting fees incurred in connection with the Merger and the impact of other items management does not believe relate to the core operations of the business (foreign exchange gains and losses, litigation expense, etc.). Management believes these costs are not reflective of our ongoing operating performance and that excluding these costs provides a more meaningful comparison of our performance over periods.