FUSEW
FUSEW
Fusemachines Inc. WarrantsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $1.13M ▲ | $-19.84M ▼ | 0% | $-3.46 ▼ | $-2.27M ▼ |
| Q2-2025 | $0 ▼ | $374.42K ▼ | $-203.87K ▲ | 0% ▲ | $-0.03 ▼ | $-203.88K ▼ |
| Q1-2025 | $1.95M ▼ | $2.41M ▼ | $-253K ▲ | -12.95% ▲ | $-0.01 ▲ | $-121K ▲ |
| Q4-2024 | $2.17M ▲ | $2.57M ▼ | $-3.26M ▲ | -150.09% ▲ | $-0.04 ▲ | $-3.15M ▲ |
| Q1-2024 | $1.92M | $2.84M | $-3.3M | -171.9% | $-0.12 | $-3.17M |
What's going well?
The only slight positive is a lower share count, which means less dilution for existing shareholders. Otherwise, there are no clear positives this quarter.
What's concerning?
The company has no revenue, expenses are rising, and losses exploded to nearly $20 million. Interest costs alone are massive, raising serious questions about debt and survival.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $12.3M ▼ | $23.36M ▲ | $43.91M ▲ | $-20.55M ▼ |
| Q2-2025 | $16.59M ▲ | $16.67M ▲ | $11.7M ▼ | $4.97M ▲ |
| Q1-2025 | $429K ▼ | $5.02M ▼ | $29.12M ▼ | $-24.1M ▲ |
| Q4-2024 | $139.98M ▲ | $518.59M ▲ | $29.85M ▲ | $-24.3M ▼ |
| Q3-2024 | $111.94M | $15.89M | $26.44M | $-20.96M |
What's financially strong about this company?
There is no goodwill or intangible risk, and the company has some investments that could be liquidated if needed.
What are the financial risks or weaknesses?
Liabilities are nearly four times assets, equity is deeply negative, and liquidity has collapsed. The company cannot cover its short-term bills and faces serious solvency risk.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-19.84M ▼ | $-81.29K ▲ | $4.27M ▲ | $-4.19M ▼ | $-4.76K ▼ | $-81.29K ▲ |
| Q2-2025 | $-203.87K ▲ | $-230.14K ▼ | $-262.03K ▼ | $503K ▲ | $10.83K ▲ | $-230.14K ▲ |
| Q1-2025 | $-253K ▲ | $-229K ▼ | $-24K ▼ | $180K ▲ | $-71K ▼ | $-253K ▼ |
| Q4-2024 | $-3.26M ▲ | $305K ▲ | $-18K ▲ | $47K ▼ | $333K ▲ | $304K ▲ |
| Q1-2024 | $-3.29M | $-1.46M | $-55K | $1.46M | $-60K | $-1.5M |
What's strong about this company's cash flow?
Cash burn is shrinking quickly, dropping from $230K to $81K in just one quarter. Working capital changes provided a big temporary boost to cash flow.
What are the cash flow concerns?
The company is still losing cash every quarter and depends on outside funding to survive. Cash reserves are very low, and recent buybacks are not sustainable.
5-Year Trend Analysis
A comprehensive look at Fusemachines Inc. Warrants's financial evolution and strategic trajectory over the past five years.
Key positives include a dramatic recent step-up in revenue and operating cash flow, strong gross-level economics, and a significant increase in liquidity and asset base following the SPAC transaction. Strategically, Fusemachines benefits from a credible AI-focused leadership team, proprietary platforms and engines, and a differentiated global talent ecosystem built through its academy and fellowship programs. Its focus on measurable ROI, industry-specific solutions, and responsible AI positions it well within a fast-growing AI market. For the warrants specifically, there is embedded leverage to any long-term success in the underlying business.
Major risks center on financial fragility and execution. The company is still loss-making, with net and operating losses accumulating and shareholders’ equity deeply negative, while debt has grown. Reported results across the income statement, balance sheet, and cash flow statement are highly volatile, and the latest year’s strong cash generation may include substantial non-recurring elements. Heavy reliance on intangible assets raises the risk of future impairments if performance falls short. On the business side, Fusemachines must compete against far larger AI and cloud players, navigate rapid technological change, retain scarce talent, and address typical post-SPAC issues such as funding needs and internal control weaknesses. The warrants add further complexity through potential dilution and dependency on future share price performance.
The forward picture is one of high potential but high uncertainty. If Fusemachines can convert its expanded platform, talent pool, and vertical strategy into steady, profitable growth, the current revenue and cash-flow gains could mark the beginning of a sustainable scale-up phase. However, the company must still prove that the recent step-change in size is durable, that it can manage costs relative to growth, and that it can strengthen its balance sheet over time. Until there is a longer track record of stable profitability and cash generation, the outlook remains leveraged to execution in a competitive and rapidly evolving AI landscape, with outcomes that could vary widely in either direction.
About Fusemachines Inc. Warrants
https://fusemachines.comFusemachines Inc. develops and delivers artificial intelligence (AI) as a service and machine learning software solutions. The company offers Fuse Anna which is an AI assistant for follow ups through daily reminders; and Fuse Prospector which is an artificial intelligence sales platform.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $1.13M ▲ | $-19.84M ▼ | 0% | $-3.46 ▼ | $-2.27M ▼ |
| Q2-2025 | $0 ▼ | $374.42K ▼ | $-203.87K ▲ | 0% ▲ | $-0.03 ▼ | $-203.88K ▼ |
| Q1-2025 | $1.95M ▼ | $2.41M ▼ | $-253K ▲ | -12.95% ▲ | $-0.01 ▲ | $-121K ▲ |
| Q4-2024 | $2.17M ▲ | $2.57M ▼ | $-3.26M ▲ | -150.09% ▲ | $-0.04 ▲ | $-3.15M ▲ |
| Q1-2024 | $1.92M | $2.84M | $-3.3M | -171.9% | $-0.12 | $-3.17M |
What's going well?
The only slight positive is a lower share count, which means less dilution for existing shareholders. Otherwise, there are no clear positives this quarter.
What's concerning?
The company has no revenue, expenses are rising, and losses exploded to nearly $20 million. Interest costs alone are massive, raising serious questions about debt and survival.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $12.3M ▼ | $23.36M ▲ | $43.91M ▲ | $-20.55M ▼ |
| Q2-2025 | $16.59M ▲ | $16.67M ▲ | $11.7M ▼ | $4.97M ▲ |
| Q1-2025 | $429K ▼ | $5.02M ▼ | $29.12M ▼ | $-24.1M ▲ |
| Q4-2024 | $139.98M ▲ | $518.59M ▲ | $29.85M ▲ | $-24.3M ▼ |
| Q3-2024 | $111.94M | $15.89M | $26.44M | $-20.96M |
What's financially strong about this company?
There is no goodwill or intangible risk, and the company has some investments that could be liquidated if needed.
What are the financial risks or weaknesses?
Liabilities are nearly four times assets, equity is deeply negative, and liquidity has collapsed. The company cannot cover its short-term bills and faces serious solvency risk.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-19.84M ▼ | $-81.29K ▲ | $4.27M ▲ | $-4.19M ▼ | $-4.76K ▼ | $-81.29K ▲ |
| Q2-2025 | $-203.87K ▲ | $-230.14K ▼ | $-262.03K ▼ | $503K ▲ | $10.83K ▲ | $-230.14K ▲ |
| Q1-2025 | $-253K ▲ | $-229K ▼ | $-24K ▼ | $180K ▲ | $-71K ▼ | $-253K ▼ |
| Q4-2024 | $-3.26M ▲ | $305K ▲ | $-18K ▲ | $47K ▼ | $333K ▲ | $304K ▲ |
| Q1-2024 | $-3.29M | $-1.46M | $-55K | $1.46M | $-60K | $-1.5M |
What's strong about this company's cash flow?
Cash burn is shrinking quickly, dropping from $230K to $81K in just one quarter. Working capital changes provided a big temporary boost to cash flow.
What are the cash flow concerns?
The company is still losing cash every quarter and depends on outside funding to survive. Cash reserves are very low, and recent buybacks are not sustainable.
5-Year Trend Analysis
A comprehensive look at Fusemachines Inc. Warrants's financial evolution and strategic trajectory over the past five years.
Key positives include a dramatic recent step-up in revenue and operating cash flow, strong gross-level economics, and a significant increase in liquidity and asset base following the SPAC transaction. Strategically, Fusemachines benefits from a credible AI-focused leadership team, proprietary platforms and engines, and a differentiated global talent ecosystem built through its academy and fellowship programs. Its focus on measurable ROI, industry-specific solutions, and responsible AI positions it well within a fast-growing AI market. For the warrants specifically, there is embedded leverage to any long-term success in the underlying business.
Major risks center on financial fragility and execution. The company is still loss-making, with net and operating losses accumulating and shareholders’ equity deeply negative, while debt has grown. Reported results across the income statement, balance sheet, and cash flow statement are highly volatile, and the latest year’s strong cash generation may include substantial non-recurring elements. Heavy reliance on intangible assets raises the risk of future impairments if performance falls short. On the business side, Fusemachines must compete against far larger AI and cloud players, navigate rapid technological change, retain scarce talent, and address typical post-SPAC issues such as funding needs and internal control weaknesses. The warrants add further complexity through potential dilution and dependency on future share price performance.
The forward picture is one of high potential but high uncertainty. If Fusemachines can convert its expanded platform, talent pool, and vertical strategy into steady, profitable growth, the current revenue and cash-flow gains could mark the beginning of a sustainable scale-up phase. However, the company must still prove that the recent step-change in size is durable, that it can manage costs relative to growth, and that it can strengthen its balance sheet over time. Until there is a longer track record of stable profitability and cash generation, the outlook remains leveraged to execution in a competitive and rapidly evolving AI landscape, with outcomes that could vary widely in either direction.

CEO
Sameer Raj Maskey

