BZAI
Blaize Holdings, Inc.
+0.05 (+9.30%)0.64USD2.3M成交股數93.1M市值–本益比(近四季)1.9股價營收比+504.7%營收年增(近四季)2026-11-12下次財報
財報 SEC XBRL 申報值 · 美元 · 財年於 12 月結束
逐季數字是 10-Q 的單季值;財年第四季 XBRL 只有年度值,這裡用年度減前三季推算。年增率比的是去年同一會計季。
營收與利潤率近 16 季
稀釋 EPS近 16 季 · 美元
現金流近 16 季
股東回饋近 16 季 · 庫藏股與股利
損益表 逐季 · 最新在左 · 小字是年增率
| 科目 | 26Q2 | 26Q1 | 25Q3 | 25Q2 | 25Q1 | 24Q4 | 24Q3 | 24Q2 | 24Q1 | 23Q3 | 23Q2 | 23Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營收 | 12.0M+1090% | 2.7M+273700% | 11.9M+1419% | 2.0M+789% | 1.0M+83% | 1K | 781K | 223K | 549K | – | – | – |
| 營業成本 | 11.1M | 1.2M | 10.1M | 440K | 327K | −460K | 476K | 257K | 306K | – | – | – |
| 毛利 | 918K+35% | 1.6M+242% | 1.8M+482% | 1.2M-3565% | 680K+180% | 461K | 305K | −34K | 243K | – | – | – |
| 毛利率 | 7.7% | 57.6% | 15.0% | 59.4% | 67.5% | 46,100.0% | 39.1% | -15.2% | 44.3% | – | – | – |
| 研發費用 | 10.5M | 9.7M | 9.7M | 9.6M | 13.1M | 9.3M | 5.8M | 5.9M | 4.1M | – | – | – |
| 銷售管理費用 | – | – | 14.3M | 13.0M | 13.4M | – | 5.5M | 5.0M | 4.0M | – | – | – |
| 營業利益 | −30.6M-20% | −23.4M+38% | −22.6M+99% | −21.9M+97% | −38.0M+367% | −17.0M+2235% | −11.4M+1943% | −11.1M+1143% | −8.1M | −728K | −556K | −896K |
| 營業利益率 | -255.4% | -854.2% | -190.3% | -1,104.1% | -3,775.7% | -1,699,500.0% | -1,455.6% | -4,993.3% | -1,482.1% | – | – | – |
| 稅後淨利 | −28.8M-81% | −22.7M+239% | −26.3M+3% | −29.6M+143% | −148M+783% | −6.7M-199148% | −25.6M-26025% | −12.2M-872% | −16.7M | 3K | 99K | 1.6M |
| 淨利率 | -240.4% | -827.4% | -221.3% | -1,492.9% | -14,673.4% | -669,200.0% | -3,278.7% | -5,449.8% | -3,049.7% | – | – | – |
| 稀釋 EPS | -0.21-87% | -0.19-311% | -0.25-83% | -0.28-69% | -1.61+31% | 0.09 | -1.47 | -0.89 | -1.23 | – | – | – |
| 稀釋股數 | 135M | 122M | 104M | 105M | 91.7M | 17.5M | 17.5M | 13.6M | 13.6M | – | – | – |
資產負債表 期末餘額
| 科目 | 26Q2 | 26Q1 | 25Q3 | 25Q2 | 25Q1 | 24Q4 | 24Q3 | 24Q2 | 24Q1 | 23Q3 | 23Q2 | 23Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 現金與約當現金 | 36.8M | 33.2M | 24.0M | 28.6M | 45.0M | 50.2M | 68.6M | 87.4M | 7.0M | 358.00 | 1.3M | 1.2M |
| 應收帳款 | – | – | 10.2M | 1.3M | 1.0M | 55K | – | – | – | – | – | – |
| 存貨 | 10.0M | 9.0M | 8.8M | 8.2M | 10.1M | 8.6M | – | – | – | – | – | – |
| 總資產 | 79.5M | 70.8M | 60.9M | 53.8M | 100M | 78.5M | 50.1M | 49.1M | 48.1M | 70.9M | 71.3M | 70.8M |
| 有息負債 | – | – | – | – | – | – | – | – | – | – | – | – |
| 總負債 | 36.7M | 45.3M | 59.6M | 58.6M | 50.4M | 189M | 20.4M | 18.5M | 17.0M | 14.6M | 15.0M | 14.6M |
| 股東權益 | 42.8M | 25.4M | 1.3M | −4.8M | 16.7M | −110M | −107M | −81.4M | −69.6M | −14.3M | −13.6M | −13.1M |
| 負債比 | 46.2% | 64.0% | 97.9% | 108.9% | 50.3% | 240.7% | 40.8% | 37.8% | 35.3% | 20.6% | 21.1% | 20.7% |
| 淨現金(現金 − 有息負債) | – | – | – | – | – | – | – | – | – | – | – | – |
現金流量表 單季
| 科目 | 26Q2 | 26Q1 | 25Q3 | 25Q2 | 25Q1 | 24Q4 | 24Q3 | 24Q2 | 24Q1 | 23Q3 | 23Q2 | 23Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營業現金流 | – | −12.6M | – | – | −15.9M+117% | – | – | – | −7.4M | – | – | −620K |
| 資本支出 | – | 116K | – | – | 661K | – | – | – | 177K | – | – | – |
| 自由現金流 | – | −12.7M | – | – | −16.6M+120% | – | – | – | −7.5M | – | – | – |
| 折舊攤銷 | – | – | 364K | 456K | 191K | – | 251K | 184K | 253K | – | – | – |
| 買回庫藏股 | – | – | – | – | – | – | – | – | – | – | – | – |
| 現金股利 | – | – | – | – | – | – | – | – | – | – | – | – |
| 自由現金流率 | – | -465.5% | – | – | -1,649.0% | – | – | – | -1,373.4% | – | – | – |
營收拆解 2025 年度 10-K 的分部揭露 · 年增對前一年度
地區2025 年度 · 38.6M
| 中國 | 35.2M | 91.0% | – |
|---|---|---|---|
| 美國 | 3.3M | 8.6% | +173.8% |
| 其他國家 | 147K | 0.4% | +2000.0% |
| 日本 | 3K | 0.0% | -99.1% |
主要客戶2025 年度 · 38.6M
| Customer D | 23.8M | 61.5% | – |
|---|---|---|---|
| Customer C | 10.4M | 27.0% | – |
| Other Customers | 4.4M | 11.5% | +15203.4% |
各維度的加總不一定等於合併營收:分部有時含內部交易、地區有時只揭露主要國家。挑的是加總最接近合併營收的那個標籤。
年度 10-K
| 財年 | 營收 | 年增 | 稅後淨利 | 淨利率 | 稀釋 EPS | 自由現金流 |
|---|---|---|---|---|---|---|
| FY2025 | 38.6M | +2386.0% | −207M | -535.6% | -1.98 | −74.5M |
| FY2024 | 1.6M | – | −61.2M | -3,937.9% | -3.50 | −54.4M |
| FY2023 | – | – | 1.3M | –% | – | – |
| FY2022 | – | – | 1.7M | –% | – | – |