Blaize Holdings Inc
NASDAQ:BZAI
Income Statement
Earnings Waterfall
Blaize Holdings Inc
Income Statement
Blaize Holdings Inc
| Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
1
-86%
|
1
+41%
|
2
+101%
|
2
+0%
|
2
+29%
|
4
+87%
|
15
+294%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(4)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(11)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+22%
|
0
-14%
|
1
+146%
|
1
+90%
|
1
+45%
|
3
+86%
|
4
+56%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(39)
|
(11)
|
(21)
|
(32)
|
(48)
|
(67)
|
(79)
|
(104)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(17)
|
(4)
|
(9)
|
(15)
|
(22)
|
(32)
|
(40)
|
(49)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(18)
|
(4)
|
(10)
|
(16)
|
(25)
|
(34)
|
(38)
|
(42)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
(12)
|
|
| Operating Income |
(1)
N/A
|
(2)
-85%
|
(2)
-51%
|
(3)
-15%
|
(3)
-13%
|
(38)
-1 194%
|
(11)
+72%
|
(21)
-100%
|
(32)
-50%
|
(47)
-50%
|
(65)
-38%
|
(76)
-17%
|
(99)
-31%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
2
|
4
|
7
|
7
|
7
|
(9)
|
(2)
|
(9)
|
(25)
|
(10)
|
(171)
|
(165)
|
(150)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(12)
|
(12)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(40)
|
(4)
|
1
|
2
|
(4)
|
56
|
43
|
38
|
|
| Pre-Tax Income |
1
N/A
|
2
+171%
|
5
+91%
|
5
+2%
|
4
-15%
|
(88)
N/A
|
(16)
+81%
|
(29)
-75%
|
(54)
-90%
|
(62)
-14%
|
(193)
-211%
|
(211)
-9%
|
(211)
0%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
|
| Income from Continuing Operations |
1
|
2
|
3
|
3
|
3
|
(88)
|
(17)
|
(29)
|
(55)
|
(61)
|
(192)
|
(210)
|
(210)
|
|
| Net Income (Common) |
1
N/A
|
2
+188%
|
3
+100%
|
3
+0%
|
3
-20%
|
(88)
N/A
|
(17)
+81%
|
(29)
-72%
|
(55)
-88%
|
(61)
-12%
|
(192)
-214%
|
(210)
-9%
|
(210)
0%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.04
+100%
|
0.1
+150%
|
0.19
+90%
|
0.15
-21%
|
-0.86
N/A
|
-0.17
+80%
|
-0.3
-76%
|
-0.56
-87%
|
-0.6
-7%
|
-2.09
-248%
|
-2
+4%
|
-2.03
-1%
|
|