Rezolve Ai Raises 2025 Guidance To $150M ARR And Initiates 2026 Guidance To $500M ARR Exit Rate As Strong Growth Shatters Analyst Forecasts
REZOLVE AI PLC AND SUBSIDIARIES Condensed Interim Combined Consolidated Balance Sheets (Unaudited) | |||||||
June 30, 2025 | December 31, 2024 | ||||||
Assets | |||||||
Current assets | |||||||
Cash | $ | 9,857,390 | $ | 9,729,546 | |||
Accounts receivable, net | 1,591,806 | 703,706 | |||||
Prepaid expenses and other current assets (including related party transactions of $298,520 and $0) | 5,424,280 | 1,002,117 | |||||
Other receivable | 5,710,714 | - | |||||
Derivative asset | - | 2,587,581 | |||||
Total current assets | 22,584,190 | 14,022,950 | |||||
Non-current assets | |||||||
Property and equipment, net | 117,975 | 22,319 | |||||
Intangible assets | 47,104,816 | 6,750,178 | |||||
Goodwill | 6,189,901 | - | |||||
Right of use assets | 2,294,862 | - | |||||
Deferred tax asset | 412,569 | - | |||||
Other non-current assets | 1,397,679 | 373,445 | |||||
Total non-current assets | 57,517,802 | 7,145,942 | |||||
Total assets | $ | 80,101,992 | $ | 21,168,892 | |||
Liabilities and Shareholders' deficit | |||||||
Current liabilities | |||||||
Accounts payable | $ | 23,035,142 | $ | 8,061,598 | |||
Due to related party | - | 1,639,418 | |||||
Accrued expenses and other payables | 15,680,098 | 9,513,932 | |||||
Short term debt | 28,745,993 | - | |||||
Short term debt to related party | - | 5,102,211 | |||||
Short term convertible debt | 111,837 | 10,288,123 | |||||
Short term convertible debt to related party | 108,047 | 95,309 | |||||
Convertible promissory notes | 538,524 | 6,428,825 | |||||
Ordinary Shares Payable | - | 1,206,609 | |||||
Share-based payment liability | 1,400,000 | 1,400,000 | |||||
Advisors loans | 3,865,447 | 12,812,366 | |||||
Derivative liabilities | 1,513,430 | 2,579,875 | |||||
Deferred revenue | 16,016,292 | 1,172,056 | |||||
Lease liabilities, current portion | 1,452,755 | - | |||||
Income taxes payable | 482,882 | - | |||||
Other current liabilities | 695,517 | 2,138,314 | |||||
Total current liabilities | 93,645,964 | 62,438,636 | |||||
Non-current liabilities | |||||||
Long term debt | 121,140 | - | |||||
Lease liabilities, non-current portion | 610,146 | - | |||||
Other non-current liabilities | 14,561 | - | |||||
Total non current liabilities | 745,847 | - | |||||
Total liabilities | $ | 94,391,811 | $ | 62,438,636 | |||
Commitments and contingencies | |||||||
Shareholders' deficit | |||||||
Ordinary shares, £0.0001 nominal value 259,066,638 shares issued and outstanding as of June 30, 2025; 209,080,491 shares issued and outstanding as of December 31, 2024; 341,476,136 and 256,365,817 shares authorized as of June 30, 2025 and December 31, 2024 | 33,394 | 26,919 | |||||
Additional paid-in capital | 302,123,036 | 216,879,496 | |||||
Share subscription receivable | (2,108 | ) | (80 | ) | |||
Accumulated deficit | (316,062,263 | ) | (258,209,745 | ) | |||
Accumulated other comprehensive loss | (381,878 | ) | 33,666 | ||||
Total stockholders' deficit | (14,289,819 | ) | (41,269,744 | ) | |||
Total liabilities and stockholders' deficit | $ | 80,101,992 | $ | 21,168,892 | |||
REZOLVE AI PLC AND SUBSIDIARIES Condensed Interim Combined Consolidated Statements of Operations (Unaudited) | |||||||
Six months ended June 30, 2025 | Six months ended June 30, 2024 | ||||||
Revenue | $ | 6,316,950 | $ | 1,202,014 | |||
Operating expenses | |||||||
Cost of revenue | 276,049 | 78,413 | |||||
Sales and marketing expenses (including related party transactions of $770,032 and $734,824) | 3,619,675 | 1,662,048 | |||||
General and administrative expenses (including related party transactions of $6,612,778 and $3,147,074) | 33,263,730 | 8,972,450 | |||||
Other operating expenses | 31,236 | 84,500 | |||||
Depreciation and amortization expenses | 1,550,777 | 121,895 | |||||
Total operating expenses | $ | 38,741,467 | $ | 10,919,306 | |||
Operating loss | $ | (32,424,517 | ) | $ | (9,717,292 | ) | |
Other (expense)/income | |||||||
Interest expense | (2,109,570 | ) | (3,008,131 | ) | |||
Loss on derivatives | (1,521,136 | ) | - | ||||
Loss on extinguishment | (27,183,375 | ) | - | ||||
Gain on revaluation of financial asset | 5,710,714 | - | |||||
Other non-operating income (expense), net | 169,613 | (98,818 | ) | ||||
Total other expenses, net | $ | (24,933,754 | ) | $ | (3,106,949 | ) | |
Loss before taxes | (57,358,271 | ) | (12,824,241 | ) | |||
Income tax expense | (494,247 | ) | (142,856 | ) | |||
Net loss and comprehensive loss | $ | (57,852,518 | ) | $ | (12,967,097 | ) | |
Net loss per share, basic and diluted | $ | (0.25 | ) | $ | (0.09 | ) | |
Weighted average shares, basic and diluted | 233,521,905 | 151,369,192 | |||||
REZOLVE AI PLC AND SUBSIDIARIES Condensed Interim Combined Consolidated Statements of Cash Flows (Unaudited) | |||||||
Six months ended June 30, 2025 | Six months ended June 30, 2024 | ||||||
Cash flows from operating activities: | |||||||
Net loss | $ | (57,852,518 | ) | $ | (12,967,097 | ) | |
Adjustments to reconcile net loss to net cash (used in) operating activities: | |||||||
Depreciation and amortization | 1,550,777 | 121,895 | |||||
Share based compensation for employees | 2,341,249 | 1,852,702 | |||||
Share based compensation issued to related parties | 6,043,937 | 2,190,482 | |||||
Ordinary shares issued in lieu of cash payment for services | 222,486 | - | |||||
Ordinary shares issued to Radio Group to settle termination of ANY acquisition in Germany | 876,000 | - | |||||
Income tax expense | 482,882 | - | |||||
Interest expense | 2,255,967 | 3,008,131 | |||||
Loss on derivatives | 1,521,136 | - | |||||
Loss on extinguishment | 27,247,099 | - | |||||
Gain on revaluation of financial asset | (5,710,714 | ) | - | ||||
Unrealized foreign exchange (gain)/loss | (145,259 | ) | 108,224 | ||||
Non-cash component of lease expense | 561,127 | - | |||||
Net loss attributable to Bluedot Industries prior to common control transaction | 291,161 | 122,726 | |||||
Changes in operating assets and liabilities: | |||||||
Decrease in accounts receivable | 4,536,378 | 1,100 | |||||
Increase in prepaid expense and other current assets | (4,483,334 | ) | (131,679 | ) | |||
Increase in accounts payable, accrued expenses and other payables | 2,053,099 | 477,428 | |||||
(Decrease)/Increase in payables due to related parties | (1,297,489 | ) | 315,895 | ||||
Increase in accrued expenses and other payables | 229,070 | - | |||||
Decrease in lease liabilities | (805,828 | ) | - | ||||
Increase in non-current liabilities | 272,835 | - | |||||
Net cash used in operating activities | $ | (19,809,939 | ) | $ | (4,900,193 | ) | |
Cash flows from investing activities: | |||||||
Purchase of property and equipment | (90,217 | ) | (3,850 | ) | |||
Development of intangible assets | (1,677,356 | ) | (1,360,525 | ) | |||
Acquisition of Prediqt, net of cash acquired | (80,888 | ) | - | ||||
Cash acquired in business combinations | 1,800,234 | - | |||||
Cash acquired in common control transaction | 139,697 | - | |||||
Net cash provided by /(used in) investing activities | $ | 91,470 | $ | (1,364,375 | ) | ||
Cash flows from financing activities: | |||||||
Proceeds from rights issuance | - | 1,350,000 | |||||
Call up capital received from related parties | - | 222,306 | |||||
Repayment of short-term debt obligation from related parties | (5,163,477 | ) | - | ||||
Proceeds from promissory notes | 67,705 | - | |||||
Proceeds from issuance of ordinary shares | 1,613,207 | - | |||||
Proceeds from short-term debt | - | 400,000 | |||||
Repayment of advisor loans | (3,500,000 | ) | - | ||||
Proceeds from convertible debt | 27,000,000 | 4,301,855 | |||||
Net cash provided by financing activities | $ | 20,017,435 | $ | 6,274,161 | |||
Effect of exchange rate changes on cash | (171,122 | ) | 38,522 | ||||
Net change in cash | 127,844 | 48,115 | |||||
Cash and cash equivalents, beginning of period | 9,729,546 | 156,586 | |||||
Cash and cash equivalents, end of period | $ | 9,857,390 | $ | 204,701 | |||
Supplemental disclosures | |||||||
Cash paid for taxes | $ | 4,804 | $ | - | |||
REZOLVE AI PLC AND SUBSIDIARIES Reconciliation of Adjusted EBITDA (Unaudited) | |||||||
Six months ended June 30, | |||||||
2025 | 2024 | ||||||
Net income (loss) | $ | (57,852,518 | ) | $ | (12,967,097 | ) | |
Add (subtract) | |||||||
Interest expense | 2,109,570 | 3,008,131 | |||||
Provision for income tax expense | 494,247 | 142,856 | |||||
Depreciation and amortization | 1,550,777 | 121,895 | |||||
EBITDA (non-GAAP) | $ | (53,697,924 | ) | $ | (9,694,215 | ) | |
Add (subtract) | |||||||
Unrealized foreign exchange (gain) loss | $ | 415,544 | $ | (133,245 | ) | ||
Share based compensation issued to related parties | 6,043,937 | 2,190,482 | |||||
Share-based compensation for employees | 2,341,249 | 1,852,702 | |||||
Gain on derivatives | 1,521,136 | - | |||||
Loss on extinguishment | 27,183,375 | - | |||||
Gain/(loss) on revaluation of financial asset | (5,710,714 | ) | - | ||||
Ordinary shares issued in lieu of cash payment for services | 222,486 | - | |||||
Ordinary shares issued to Radio Group to settle termination of ANY acquisition in Germany | 876,000 | - | |||||
Legal costs incurred in connection with the Company's SPAC transaction | 1,398,866 | - | |||||
Costs related to the demerger of Rezolve Limited | 517,798 | - | |||||
Legal and professional cost associated with acquisitions | 1,000,000 | - | |||||
Costs incurred within business development expenses to close former businesses | 151,353 | - | |||||
Adjusted EBITDA (non-GAAP) | $ | (17,736,894 | ) | $ | (5,784,276 | ) | |
_______________
1 The definition of Adjusted EBITDA can be found in the Non-GAAP Financial Measures section of this release, and a reconciliation of Adjusted EBITDA can be found on page 9
2 The roster of enterprise customers as of the period ended September 30, 2025


Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.
Most popular stories
Market Research

- Alt.Town Introduces $TOWN Token Utility Across Platform Services And Launches Valuefi Deposit Event
- BTCC Exchange Maintains 143% Total Reserve Ratio In September 2025 Demonstrating Continued Financial Strength
- Salvium Solves The Privacy Paradox: Salvium One Delivers Mica-Compliant Privacy That Exchanges Can List
- Zebu Live 2025 Welcomes Coinbase, Solana, And Other Leaders Together For UK's Biggest Web3 Summit
- Tapbit At TOKEN2049: Reshaping The Crypto Landscape Through Product Innovation
- Thrivestate Launches“Fly Before You Buy” Program, Enabling International Buyers To Explore Dubai Before Committing
Comments
No comment