Annual Income Statements for Trailblazer Merger Corporation I
This table shows Trailblazer Merger Corporation I's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Trailblazer Merger Corporation I
This table shows Trailblazer Merger Corporation I's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
0.52 |
0.68 |
0.37 |
0.22 |
0.15 |
-0.46 |
-0.45 |
-0.24 |
-3.69 |
-3.91 |
| Consolidated Net Income / (Loss) |
|
0.52 |
0.68 |
0.37 |
0.22 |
0.15 |
-0.46 |
-0.45 |
-0.24 |
-3.69 |
-3.91 |
| Net Income / (Loss) Continuing Operations |
|
0.52 |
0.68 |
0.37 |
0.22 |
0.15 |
-0.46 |
-0.45 |
-0.24 |
-3.69 |
-3.91 |
| Total Pre-Tax Income |
|
0.70 |
0.89 |
0.56 |
0.41 |
0.35 |
-0.32 |
-0.39 |
-0.16 |
-3.64 |
-3.87 |
| Total Operating Income |
|
-0.19 |
-0.11 |
-0.39 |
-0.57 |
-0.53 |
-0.80 |
-0.67 |
-0.45 |
-0.56 |
-0.89 |
| Total Operating Expenses |
|
0.19 |
0.32 |
0.39 |
0.57 |
0.53 |
0.80 |
0.67 |
0.45 |
0.56 |
0.89 |
| Selling, General & Admin Expense |
|
0.19 |
0.11 |
0.39 |
0.57 |
0.53 |
0.80 |
0.67 |
0.45 |
0.56 |
0.89 |
| Total Other Income / (Expense), net |
|
0.89 |
1.00 |
0.95 |
0.99 |
0.88 |
0.48 |
0.28 |
0.28 |
-3.08 |
-2.98 |
| Other Income / (Expense), net |
|
0.89 |
1.21 |
0.95 |
0.99 |
0.88 |
0.48 |
0.28 |
0.28 |
2.86 |
-2.69 |
| Income Tax Expense |
|
0.18 |
0.21 |
0.19 |
0.20 |
0.20 |
0.14 |
0.07 |
0.08 |
0.05 |
0.04 |
| Basic Earnings per Share |
|
$0.06 |
$0.08 |
$0.04 |
$0.02 |
$0.02 |
($0.04) |
($0.10) |
($0.05) |
($0.82) |
$3.05 |
| Weighted Average Basic Shares Outstanding |
|
9.02M |
7.17M |
9.02M |
9.02M |
8.82M |
7.83M |
4.50M |
4.50M |
4.48M |
3.98M |
| Diluted Earnings per Share |
|
- |
- |
$0.04 |
$0.02 |
$0.02 |
($0.04) |
($0.10) |
($0.05) |
($0.82) |
$3.05 |
| Weighted Average Diluted Shares Outstanding |
|
9.02M |
7.22M |
9.02M |
9.02M |
8.82M |
7.83M |
4.50M |
4.50M |
4.48M |
3.98M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
9.02M |
9.02M |
9.02M |
9.02M |
4.50M |
4.50M |
4.50M |
4.50M |
2.45M |
2.45M |
Annual Cash Flow Statements for Trailblazer Merger Corporation I
This table details how cash moves in and out of Trailblazer Merger Corporation I's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
0.01 |
0.57 |
0.26 |
-0.66 |
| Net Cash From Operating Activities |
0.02 |
-0.47 |
-1.56 |
-2.55 |
| Net Cash From Continuing Operating Activities |
0.02 |
-0.47 |
-1.56 |
-2.55 |
| Net Income / (Loss) Continuing Operations |
-0.00 |
1.35 |
0.28 |
-8.29 |
| Consolidated Net Income / (Loss) |
-0.00 |
1.35 |
0.28 |
-8.29 |
| Non-Cash Adjustments To Reconcile Net Income |
0.00 |
-2.41 |
-3.30 |
5.50 |
| Changes in Operating Assets and Liabilities, net |
0.02 |
0.59 |
1.46 |
0.24 |
| Net Cash From Investing Activities |
0.00 |
-70 |
49 |
24 |
| Net Cash From Continuing Investing Activities |
0.00 |
-70 |
49 |
24 |
| Other Investing Activities, net |
0.00 |
-70 |
49 |
24 |
| Net Cash From Financing Activities |
-0.01 |
71 |
-48 |
-22 |
| Net Cash From Continuing Financing Activities |
-0.01 |
71 |
-48 |
-22 |
| Repurchase of Common Equity |
-0.21 |
-0.58 |
-50 |
-24 |
| Issuance of Debt |
0.10 |
0.10 |
2.21 |
2.04 |
| Cash Income Taxes Paid |
- |
0.00 |
0.35 |
1.04 |
Quarterly Cash Flow Statements for Trailblazer Merger Corporation I
This table details how cash moves in and out of Trailblazer Merger Corporation I's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Change in Cash & Equivalents |
|
-0.06 |
-0.07 |
-0.03 |
-0.19 |
0.07 |
0.40 |
-0.03 |
0.49 |
-1.31 |
0.19 |
| Net Cash From Operating Activities |
|
-0.06 |
-0.06 |
-0.18 |
-0.18 |
-0.48 |
-0.72 |
-0.25 |
-0.42 |
-1.43 |
-0.45 |
| Net Cash From Continuing Operating Activities |
|
-0.06 |
-0.06 |
-0.18 |
-0.18 |
-0.48 |
-0.72 |
-0.25 |
-0.42 |
-1.43 |
-0.45 |
| Net Income / (Loss) Continuing Operations |
|
0.52 |
0.68 |
0.37 |
0.22 |
0.15 |
-0.46 |
-0.45 |
-0.24 |
-3.69 |
-3.91 |
| Consolidated Net Income / (Loss) |
|
0.52 |
0.68 |
0.37 |
0.22 |
0.15 |
-0.46 |
-0.45 |
-0.24 |
-3.69 |
-3.91 |
| Non-Cash Adjustments To Reconcile Net Income |
|
-0.88 |
-1.00 |
-1.09 |
-0.84 |
-0.88 |
-0.48 |
-0.28 |
-0.28 |
3.08 |
2.98 |
| Changes in Operating Assets and Liabilities, net |
|
0.30 |
0.25 |
0.54 |
0.45 |
0.25 |
0.22 |
0.48 |
0.10 |
-0.81 |
0.48 |
| Net Cash From Investing Activities |
|
- |
- |
-0.54 |
-0.63 |
0.35 |
50 |
-0.17 |
0.09 |
-0.17 |
24 |
| Net Cash From Continuing Investing Activities |
|
- |
- |
-0.54 |
-0.63 |
0.35 |
50 |
-0.17 |
0.09 |
-0.17 |
24 |
| Other Investing Activities, net |
|
- |
- |
-0.54 |
-0.63 |
0.35 |
50 |
-0.17 |
0.09 |
-0.17 |
24 |
| Net Cash From Financing Activities |
|
- |
-0.00 |
0.69 |
0.62 |
0.20 |
-49 |
0.39 |
0.82 |
0.29 |
-23 |
| Net Cash From Continuing Financing Activities |
|
- |
-0.00 |
0.69 |
0.62 |
0.20 |
-49 |
0.39 |
0.82 |
0.29 |
-23 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
-50 |
- |
- |
- |
-24 |
| Issuance of Debt |
|
- |
- |
0.69 |
0.69 |
0.20 |
0.63 |
0.39 |
0.82 |
0.29 |
0.54 |
Annual Balance Sheets for Trailblazer Merger Corporation I
This table presents Trailblazer Merger Corporation I's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
0.30 |
74 |
28 |
4.31 |
| Total Current Assets |
0.04 |
0.75 |
0.90 |
0.21 |
| Cash & Equivalents |
0.03 |
0.61 |
0.06 |
0.09 |
| Restricted Cash |
- |
0.00 |
0.80 |
0.12 |
| Prepaid Expenses |
0.00 |
0.14 |
0.03 |
0.01 |
| Plant, Property, & Equipment, net |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Noncurrent Assets |
0.27 |
73 |
27 |
4.10 |
| Other Noncurrent Operating Assets |
0.27 |
73 |
27 |
4.10 |
| Total Liabilities & Shareholders' Equity |
0.30 |
74 |
28 |
4.31 |
| Total Liabilities |
0.28 |
3.22 |
7.18 |
16 |
| Total Current Liabilities |
0.28 |
0.94 |
5.11 |
14 |
| Short-Term Debt |
0.23 |
0.32 |
2.53 |
11 |
| Accounts Payable |
0.00 |
0.24 |
1.19 |
2.16 |
| Current Deferred & Payable Income Tax Liabilities |
0.00 |
0.31 |
0.89 |
0.09 |
| Other Taxes Payable |
- |
- |
0.50 |
0.91 |
| Total Noncurrent Liabilities |
0.00 |
2.28 |
2.07 |
2.07 |
| Other Noncurrent Operating Liabilities |
0.00 |
2.07 |
2.07 |
2.07 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
0.00 |
72 |
27 |
4.01 |
| Total Equity & Noncontrolling Interests |
0.02 |
-1.68 |
-6.08 |
-16 |
| Total Preferred & Common Equity |
0.02 |
-1.68 |
-6.08 |
-16 |
| Preferred Stock |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
0.02 |
-1.68 |
-6.08 |
-16 |
| Common Stock |
0.03 |
0.00 |
0.00 |
0.00 |
| Retained Earnings |
-0.01 |
-1.68 |
-6.08 |
-16 |
Quarterly Balance Sheets for Trailblazer Merger Corporation I
This table presents Trailblazer Merger Corporation I's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
73 |
75 |
77 |
77 |
28 |
29 |
28 |
| Total Current Assets |
|
0.82 |
0.69 |
0.52 |
50 |
0.85 |
1.39 |
24 |
| Cash & Equivalents |
|
0.68 |
0.58 |
0.33 |
0.11 |
0.04 |
0.10 |
0.02 |
| Restricted Cash |
|
- |
- |
0.06 |
0.35 |
0.80 |
1.23 |
24 |
| Prepaid Expenses |
|
0.15 |
0.11 |
0.13 |
0.08 |
0.01 |
0.06 |
0.03 |
| Plant, Property, & Equipment, net |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Noncurrent Assets |
|
72 |
74 |
76 |
27 |
27 |
28 |
4.10 |
| Other Noncurrent Operating Assets |
|
72 |
74 |
76 |
27 |
27 |
28 |
4.10 |
| Total Liabilities & Shareholders' Equity |
|
73 |
75 |
77 |
77 |
28 |
29 |
28 |
| Total Liabilities |
|
3.00 |
4.25 |
5.48 |
56 |
8.02 |
9.13 |
36 |
| Total Current Liabilities |
|
0.93 |
2.18 |
3.40 |
54 |
5.95 |
7.06 |
34 |
| Short-Term Debt |
|
0.33 |
1.01 |
1.70 |
1.90 |
2.92 |
3.74 |
0.00 |
| Accounts Payable |
|
0.22 |
- |
- |
- |
1.57 |
1.72 |
1.78 |
| Current Deferred & Payable Income Tax Liabilities |
|
0.31 |
0.71 |
0.89 |
1.10 |
0.96 |
1.04 |
0.05 |
| Other Taxes Payable |
|
- |
- |
- |
- |
- |
0.56 |
0.88 |
| Other Current Liabilities |
|
- |
- |
- |
50 |
0.50 |
- |
31 |
| Total Noncurrent Liabilities |
|
2.07 |
2.07 |
2.08 |
2.07 |
2.07 |
2.07 |
2.07 |
| Other Noncurrent Operating Liabilities |
|
2.07 |
- |
2.07 |
2.07 |
2.07 |
2.07 |
2.07 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
71 |
74 |
75 |
26 |
27 |
27 |
3.85 |
| Total Equity & Noncontrolling Interests |
|
-1.57 |
-2.71 |
-3.93 |
-5.00 |
-6.86 |
-7.58 |
-12 |
| Total Preferred & Common Equity |
|
-1.57 |
-2.71 |
-3.93 |
-5.00 |
-6.86 |
-7.58 |
-12 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
-1.57 |
-2.71 |
-3.93 |
-5.00 |
-6.86 |
-7.58 |
-12 |
| Common Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Retained Earnings |
|
-1.57 |
-2.71 |
-3.93 |
-5.00 |
-6.86 |
-7.58 |
-12 |
Annual Metrics And Ratios for Trailblazer Merger Corporation I
This table displays calculated financial ratios and metrics derived from Trailblazer Merger Corporation I's official financial filings.
| Metric |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
0.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.15 |
0.03 |
-0.92 |
| Growth Metrics |
- |
- |
- |
- |
| Profitability Metrics |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
-0.00 |
-0.39 |
-0.63 |
-1.80 |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
28.98% |
17.87% |
36.38% |
| Earnings before Interest and Taxes (EBIT) |
-0.00 |
2.07 |
1.00 |
-1.84 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.00 |
2.07 |
1.00 |
-1.84 |
| Valuation Ratios |
- |
- |
- |
- |
| Leverage & Solvency |
- |
- |
- |
- |
| Liquidity Ratios |
- |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-70 |
47 |
22 |
| Efficiency Ratios |
- |
- |
- |
- |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.21 |
70 |
22 |
-1.13 |
| Increase / (Decrease) in Invested Capital |
0.00 |
70 |
-48 |
-23 |
| Book Value per Share |
$0.02 |
($0.19) |
($0.78) |
($4.01) |
| Tangible Book Value per Share |
$0.02 |
($0.19) |
($0.78) |
($4.01) |
| Total Capital |
0.24 |
71 |
23 |
-0.92 |
| Total Debt |
0.23 |
0.32 |
2.53 |
11 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.19 |
-0.29 |
1.66 |
11 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.05 |
-0.48 |
-2.55 |
-3.15 |
| Debt-free Net Working Capital (DFNWC) |
-0.02 |
0.13 |
-1.68 |
-2.95 |
| Net Working Capital (NWC) |
-0.25 |
-0.19 |
-4.21 |
-14 |
| Net Nonoperating Expense (NNE) |
0.00 |
-1.74 |
-0.91 |
6.50 |
| Net Nonoperating Obligations (NNO) |
0.19 |
-0.29 |
1.66 |
11 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.00 |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.19 |
$0.04 |
$2.08 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
7.17M |
7.83M |
3.98M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$2.08 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
7.22M |
7.83M |
3.98M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
9.02M |
4.50M |
2.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-0.00 |
-0.24 |
-1.61 |
-1.80 |
| Debt Service Ratios |
- |
- |
- |
- |
| Payout Ratios |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Trailblazer Merger Corporation I
This table displays calculated financial ratios and metrics derived from Trailblazer Merger Corporation I's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| DEI Shares Outstanding |
|
0.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
9,019,500.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.08 |
0.04 |
0.02 |
0.02 |
-0.05 |
-0.05 |
-0.03 |
-0.41 |
-0.43 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
-0.14 |
-0.08 |
-0.26 |
-0.30 |
-0.22 |
-0.56 |
-0.47 |
-0.31 |
-0.39 |
-0.62 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
6.25% |
15.21% |
13.52% |
7.24% |
15.76% |
11.83% |
8.12% |
3.33% |
12.62% |
| Earnings before Interest and Taxes (EBIT) |
|
0.70 |
1.10 |
0.56 |
0.41 |
0.35 |
-0.32 |
-0.39 |
-0.16 |
2.29 |
-3.58 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.70 |
1.10 |
0.56 |
0.41 |
0.35 |
-0.32 |
-0.39 |
-0.16 |
2.29 |
-3.58 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-70 |
0.00 |
-72 |
-73 |
47 |
47 |
49 |
50 |
54 |
23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
70 |
70 |
71 |
72 |
22 |
22 |
22 |
22 |
-32 |
-1.13 |
| Increase / (Decrease) in Invested Capital |
|
70 |
0.00 |
71 |
72 |
-47 |
-48 |
-49 |
-50 |
-54 |
-23 |
| Book Value per Share |
|
($0.17) |
($0.19) |
($0.30) |
($0.44) |
($0.57) |
($0.78) |
($1.53) |
($1.69) |
($2.65) |
($4.01) |
| Tangible Book Value per Share |
|
($0.17) |
($0.19) |
($0.30) |
($0.44) |
($0.57) |
($0.78) |
($1.53) |
($1.69) |
($2.65) |
($4.01) |
| Total Capital |
|
70 |
71 |
72 |
73 |
23 |
23 |
23 |
24 |
-8.02 |
-0.92 |
| Total Debt |
|
0.33 |
0.32 |
1.01 |
1.70 |
1.90 |
2.53 |
2.92 |
3.74 |
0.00 |
11 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-0.35 |
-0.29 |
0.43 |
1.31 |
1.44 |
1.66 |
2.08 |
2.42 |
-24 |
11 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.46 |
-0.48 |
-1.06 |
-1.57 |
-2.33 |
-2.55 |
-3.02 |
-3.25 |
-34 |
-3.15 |
| Debt-free Net Working Capital (DFNWC) |
|
0.21 |
0.13 |
-0.48 |
-1.18 |
-1.86 |
-1.68 |
-2.18 |
-1.92 |
-10 |
-2.95 |
| Net Working Capital (NWC) |
|
-0.11 |
-0.19 |
-1.49 |
-2.88 |
-3.77 |
-4.21 |
-5.11 |
-5.67 |
-10 |
-14 |
| Net Nonoperating Expense (NNE) |
|
-0.67 |
-0.77 |
-0.63 |
-0.52 |
-0.37 |
-0.10 |
-0.02 |
-0.07 |
3.30 |
3.28 |
| Net Nonoperating Obligations (NNO) |
|
-0.35 |
-0.29 |
0.43 |
1.31 |
1.44 |
1.66 |
2.08 |
2.42 |
-24 |
11 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.06 |
$0.08 |
$0.00 |
$0.00 |
$0.02 |
($0.04) |
($0.10) |
($0.05) |
($0.82) |
$3.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.02M |
7.17M |
9.02M |
9.02M |
8.82M |
7.83M |
4.50M |
4.50M |
4.48M |
3.98M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.04) |
($0.10) |
($0.05) |
($0.82) |
$3.05 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.02M |
7.22M |
9.02M |
9.02M |
8.82M |
7.83M |
4.50M |
4.50M |
4.48M |
3.98M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.02M |
9.02M |
9.02M |
9.02M |
4.50M |
4.50M |
4.50M |
4.50M |
2.45M |
2.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.14 |
-0.08 |
-0.26 |
-0.30 |
-0.37 |
-0.56 |
-0.47 |
-0.31 |
-0.39 |
-0.62 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Key Financial Trends
Trailblazer Merger Corporation I (NASDAQ:TBMC) remains a pre-revenue special purpose acquisition company profile with no operating revenue across the periods provided. Over the last several years, the story has been dominated by large non-operating gains and losses, changes in redeemable noncontrolling interest, and heavy volatility in equity and balance sheet presentation rather than core business growth.
- The company ended Q4 2025 with a net increase in cash and equivalents of $187,351, which is a modest positive after a weak operating quarter.
- Q4 2025 showed a very large cash inflow from investing activities of $24.0 million, which helped offset operating losses and financing outflows.
- Operating cash burn improved sharply in Q4 2025 versus Q3 2025, with operating cash outflow narrowing to $447,563 from $1.43 million.
- Q2 2024 and Q1 2024 both posted positive net income, showing the company can be profitable when other income items are favorable.
- The company has consistently maintained very limited capital expenditures, with property, plant and equipment at or near zero.
- Revenue remained zero in every quarter provided, so results continue to depend on non-operating items rather than sales.
- SG&A expenses have been relatively contained in some recent quarters, but they still represent the company’s main recurring operating cost.
- Weighted average shares outstanding moved around materially over time, reflecting the company’s capital structure changes and making per-share trends harder to compare cleanly.
- The balance sheet includes a large redeemable noncontrolling interest line in several periods, which is common in SPAC-related structures but adds complexity for investors.
- Recent quarters also included meaningful other income / expense swings, suggesting reported earnings can be highly volatile from period to period.
- Despite occasional profitable quarters, the company posted a Q4 2025 net loss of $3.9 million, a steep deterioration from prior quarters.
- Q4 2025 financing cash flow was heavily negative at ($23.4 million), driven largely by repurchase of common equity.
- Q3 2025 and Q4 2024 both showed significant operating losses, reinforcing the absence of a stable earnings base.
- Cash from operations was negative in most periods shown, indicating the business has not generated sustained operating cash flow.
- Q3 2025 and Q4 2025 both reflected net losses continuing operations of about $3.7 million to $3.9 million, suggesting the latest trend is still unfavorable.
- The company’s earnings history is highly inconsistent year over year, with strong swings between profit and loss tied mainly to non-operating items.
Bottom line: TBMC’s financials look more like a transaction-driven SPAC balance sheet than a traditional operating company. The most recent quarter showed a smaller operating cash burn and a cash increase, but the ongoing lack of revenue, recurring losses, and large financing activity mean the stock remains highly dependent on corporate actions rather than business fundamentals.
07/21/26 06:29 PM ETAI Generated. May Contain Errors.