Blaize Holdings Inc.

BZAI

BZAIBlaize Holdings Inc. US flag

NASDAQ Global Market

1.07

USD

+0.03

- -

119.08MMarket Cap

Profitability (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-14.85	- -
Return on Assets (%)	- -	2.92	-81.01	-229
Return on Capital (%)	- -	-20.9	- -	- -
Return on Invested Capital (%)	- -	39.34	- -	- -
Gross Margin (%)	20.98	- -	62.74	16.03
EBITDA Margin (%)	-1,150.85	- -	-2,994.34	-234.53
Operating Margin (%)	-1,222.47	- -	-3,051.35	-237.62
Incremental Operating Margin (%)	- -	-1,134.34	- -	- -
Pretax Margin (%)	-2,710.13	- -	-3,999.16	-535.02
Profit Margin (%)	-2,724.03	- -	-3,937.9	-535.58
Net Income to Common Margin (%)	-2,771.54	- -	-3,937.9	-535.58
Effective Tax Rate (%)	- -	43.42	- -	- -
Dvd Payout Ratio (%)	1.71	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-14.85	- -

Credit (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5	21	165	3
ST Debt	1	1	164	2
LT Debt	4	20	1	1
Total Debt/EBITDA	-0.11	-15.37	-3.55	-0.03
Net Debt/EBITDA	0.04	-14.03	-2.43	0.49
Total Debt/EBIT	-0.1	-6.11	-3.48	-0.03
Net Debt/EBIT	0.04	-5.58	-2.39	0.48
EBITDA to Interest Expense	-0.78	-0.03	- -	- -
EBITDA-CapEx/Interest Expense	-0.78	-0.04	- -	- -
EBIT to Interest Expense	-0.82	-0.09	- -	- -
Interest Expense	57	39	- -	- -
Common Equity/Total Assets	-1,454.86	42.91	-546.85	-622.38
Long-Term Debt/Equity (%)	- -	63.73	- -	2.06
Long-Term Debt/Capital (%)	-1.42	38.32	-0.44	-0.13
Long-Term Debt/Total Assets (%)	20.33	27.35	1.49	0.79
Total Debt/Equity (%)	-6.81	66.33	-149.45	7.56
Total Debt/Capital (%)	-1.74	39.88	-62.49	-0.47
Total Debt/Total Assets (%)	24.93	28.47	210.31	2.88
Net Debt to Equity	2.51	60.59	-102.39	-113.54
Net Debt/Capital (%)	0.63	36.42	-35.97	6.52
EBITDA	-44	-1	-47	-91
EBITDA-CapEx	-45	-2	-47	-91
Operating Income (Loss)	-47	-3	-47	-92

Liquidity (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.24	- -	0.27	1.06
Current Ratio	0.63	0.82	0.39	2.23
Quick Ratio	0.35	0.01	0.27	1.91
CFO/Avg Current Liab	- -	-0.09	-0.49	-0.64
Common Equity/Total Assets	-1,454.86	42.91	-546.85	-622.38
Long-Term Debt/Equity (%)	- -	63.73	- -	2.06
Long-Term Debt/Capital (%)	-1.42	38.32	-0.44	-0.13
Long-Term Debt/Total Assets (%)	20.33	27.35	1.49	0.79
Total Debt/Equity (%)	-6.81	66.33	-149.45	7.56
Total Debt/Capital (%)	-1.74	39.88	-62.49	-0.47
Total Debt/Total Assets (%)	24.93	28.47	210.31	2.88
CFO/Total Liabilities	-44.78	-5.64	-28.33	-116.67
CFO/CapEx	-81.59	-10.62	-59.35	-93.59
Altman's Z-Score	-28.68	-0.55	-6.54	-8.74

Working Capital (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	6.5	2.11
Days Sales Outstanding	- -	- -	56.14	173.34
Inventory Turnover	- -	0.67	0.08	3.47
Days Inventory Outstanding	- -	542.01	4,754.14	105.16
Accounts Payable Turnover	- -	0.49	0.23	4.14
Accounts Payable Turnover Days	- -	738.78	1,591.4	88.13
Cash Conversion Cycle	- -	- -	3,218.87	190.36
Inventory to Cash Days	- -	- -	-4,698	68.18
Inventories	4	7	9	10
Raw Materials	3	5	7	6
Work In Process	1	2	1	2
Finished Goods	- -	- -	- -	2
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,524	203
- Cash & Cash Equivalents	5	- -	50	46
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	5	21	165	3
Enterprise Value	- -	21	1,639	161
Total Capital	-276	52	-264	-633
Total Debt/Capital (%)	-1.74	39.88	-62.49	-0.47
Total Debt / EV	-44.92	1	0.1	0.02
EV/Sales	- -	- -	1,054.49	4.15
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	1.05	- -	- -
EV/Free Cash Flow to Firm	- -	1.04	- -	- -
Diluted Market Cap	- -	- -	1,524	203
Diluted Enterprise Value	- -	21	1,639	161
EV per Share	- -	0.2	16.13	1.54
TTM Sales	4	- -	2	39
TTM EBITDA	-44	-1	-47	-91
TTM Operating Income	-47	-3	-47	-92
TTM Cash Flow to Firm	17	20	-54	-74
TTM Free Cash Flow to Firm	18	20	-53	-73

Multiples (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-28.95	-2.79
EV/EBIT	- -	- -	- -	- -
Enterprise Value	- -	21	1,639	161
Low Price	- -	- -	11.57	1.7
EV/Sales	- -	- -	1,054.49	4.15
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-23.4	-1.85
Price/Earnings High	- -	- -	-49.16	-9.7
Price/Earnings Low	- -	- -	-19.21	-0.86
Price/Book Value	- -	- -	-3.55	-0.32
Price/Book Value Average	- -	- -	-3.34	-0.6
Price/Book Value High	- -	- -	-7.01	-3.16
Price/Book Value Low	- -	- -	-2.74	-0.28
Price/Tangible Book Value	- -	- -	-13.79	5.21
Price/Tangible Book Value Average	- -	- -	-12.96	9.81
Price/Tangible Book Value High	- -	- -	-27.23	51.47
Price/Tangible Book Value Low	- -	- -	-10.64	4.55
Price/Sales	- -	- -	980.59	5.26
Price/Sales Average	- -	- -	921.32	9.91
Price/Sales High	- -	- -	1,935.68	51.96
Price/Sales Low	- -	- -	756.36	4.59
Price/Cash Flow	- -	- -	-28.47	-2.76
Price/Cash Flow Average	- -	- -	-26.75	-5.19
Price/Cash Flow High	- -	- -	-56.19	-27.22
Price/Cash Flow Low	- -	- -	-21.96	-2.4
Price/Free Cash Flow Average	- -	- -	-27.2	-5.25
Price/Free Cash Flow High	- -	- -	-57.15	-27.51
Price/Free Cash Flow Low	- -	- -	-22.33	-2.43
EV/Sales Average	- -	- -	995.22	8.8
EV/Sales High	- -	- -	2,009.59	50.85
EV/Sales Low	- -	- -	830.26	3.48
EV/EBITDA Average	- -	-15.37	-33.24	-3.75
EV/EBITDA High	- -	-15.37	-67.11	-21.68
EV/EBITDA Low	- -	-15.37	-27.73	-1.48
EV/EBIT Average	- -	-6.11	-32.62	-3.7
EV/EBIT High	- -	-6.11	-65.86	-21.4
EV/EBIT Low	- -	-6.11	-27.21	-1.46
Last Price	- -	- -	15	1.95
High Price	- -	- -	29.61	19.25
Enterprise Value Average	- -	21	1,547	340
Enterprise Value High	- -	21	3,123	1,964
Enterprise Value Low	- -	21	1,290	134

Profitability (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-14.85	- -
Return on Assets (%)	- -	2.92	-81.01	-229
Return on Capital (%)	- -	-20.9	- -	- -
Return on Invested Capital (%)	- -	39.34	- -	- -
Gross Margin (%)	20.98	- -	62.74	16.03
EBITDA Margin (%)	-1,150.85	- -	-2,994.34	-234.53
Operating Margin (%)	-1,222.47	- -	-3,051.35	-237.62
Incremental Operating Margin (%)	- -	-1,134.34	- -	- -
Pretax Margin (%)	-2,710.13	- -	-3,999.16	-535.02
Profit Margin (%)	-2,724.03	- -	-3,937.9	-535.58
Net Income to Common Margin (%)	-2,771.54	- -	-3,937.9	-535.58
Effective Tax Rate (%)	- -	43.42	- -	- -
Dvd Payout Ratio (%)	1.71	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-14.85	- -

Credit (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5	21	165	3
ST Debt	1	1	164	2
LT Debt	4	20	1	1
Total Debt/EBITDA	-0.11	-15.37	-3.55	-0.03
Net Debt/EBITDA	0.04	-14.03	-2.43	0.49
Total Debt/EBIT	-0.1	-6.11	-3.48	-0.03
Net Debt/EBIT	0.04	-5.58	-2.39	0.48
EBITDA to Interest Expense	-0.78	-0.03	- -	- -
EBITDA-CapEx/Interest Expense	-0.78	-0.04	- -	- -
EBIT to Interest Expense	-0.82	-0.09	- -	- -
Interest Expense	57	39	- -	- -
Common Equity/Total Assets	-1,454.86	42.91	-546.85	-622.38
Long-Term Debt/Equity (%)	- -	63.73	- -	2.06
Long-Term Debt/Capital (%)	-1.42	38.32	-0.44	-0.13
Long-Term Debt/Total Assets (%)	20.33	27.35	1.49	0.79
Total Debt/Equity (%)	-6.81	66.33	-149.45	7.56
Total Debt/Capital (%)	-1.74	39.88	-62.49	-0.47
Total Debt/Total Assets (%)	24.93	28.47	210.31	2.88
Net Debt to Equity	2.51	60.59	-102.39	-113.54
Net Debt/Capital (%)	0.63	36.42	-35.97	6.52
EBITDA	-44	-1	-47	-91
EBITDA-CapEx	-45	-2	-47	-91
Operating Income (Loss)	-47	-3	-47	-92

Liquidity (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.24	- -	0.27	1.06
Current Ratio	0.63	0.82	0.39	2.23
Quick Ratio	0.35	0.01	0.27	1.91
CFO/Avg Current Liab	- -	-0.09	-0.49	-0.64
Common Equity/Total Assets	-1,454.86	42.91	-546.85	-622.38
Long-Term Debt/Equity (%)	- -	63.73	- -	2.06
Long-Term Debt/Capital (%)	-1.42	38.32	-0.44	-0.13
Long-Term Debt/Total Assets (%)	20.33	27.35	1.49	0.79
Total Debt/Equity (%)	-6.81	66.33	-149.45	7.56
Total Debt/Capital (%)	-1.74	39.88	-62.49	-0.47
Total Debt/Total Assets (%)	24.93	28.47	210.31	2.88
CFO/Total Liabilities	-44.78	-5.64	-28.33	-116.67
CFO/CapEx	-81.59	-10.62	-59.35	-93.59
Altman's Z-Score	-28.68	-0.55	-6.54	-8.74

Working Capital (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	6.5	2.11
Days Sales Outstanding	- -	- -	56.14	173.34
Inventory Turnover	- -	0.67	0.08	3.47
Days Inventory Outstanding	- -	542.01	4,754.14	105.16
Accounts Payable Turnover	- -	0.49	0.23	4.14
Accounts Payable Turnover Days	- -	738.78	1,591.4	88.13
Cash Conversion Cycle	- -	- -	3,218.87	190.36
Inventory to Cash Days	- -	- -	-4,698	68.18
Inventories	4	7	9	10
Raw Materials	3	5	7	6
Work In Process	1	2	1	2
Finished Goods	- -	- -	- -	2
Other Inventory	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,524	203
- Cash & Cash Equivalents	5	- -	50	46
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -
+ Total Debt	5	21	165	3
Enterprise Value	- -	21	1,639	161
Total Capital	-276	52	-264	-633
Total Debt/Capital (%)	-1.74	39.88	-62.49	-0.47
Total Debt / EV	-44.92	1	0.1	0.02
EV/Sales	- -	- -	1,054.49	4.15
EV/EBITDA	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	1.05	- -	- -
EV/Free Cash Flow to Firm	- -	1.04	- -	- -
Diluted Market Cap	- -	- -	1,524	203
Diluted Enterprise Value	- -	21	1,639	161
EV per Share	- -	0.2	16.13	1.54
TTM Sales	4	- -	2	39
TTM EBITDA	-44	-1	-47	-91
TTM Operating Income	-47	-3	-47	-92
TTM Cash Flow to Firm	17	20	-54	-74
TTM Free Cash Flow to Firm	18	20	-53	-73

Multiples (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-28.95	-2.79
EV/EBIT	- -	- -	- -	- -
Enterprise Value	- -	21	1,639	161
Low Price	- -	- -	11.57	1.7
EV/Sales	- -	- -	1,054.49	4.15
EV/EBITDA	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-23.4	-1.85
Price/Earnings High	- -	- -	-49.16	-9.7
Price/Earnings Low	- -	- -	-19.21	-0.86
Price/Book Value	- -	- -	-3.55	-0.32
Price/Book Value Average	- -	- -	-3.34	-0.6
Price/Book Value High	- -	- -	-7.01	-3.16
Price/Book Value Low	- -	- -	-2.74	-0.28
Price/Tangible Book Value	- -	- -	-13.79	5.21
Price/Tangible Book Value Average	- -	- -	-12.96	9.81
Price/Tangible Book Value High	- -	- -	-27.23	51.47
Price/Tangible Book Value Low	- -	- -	-10.64	4.55
Price/Sales	- -	- -	980.59	5.26
Price/Sales Average	- -	- -	921.32	9.91
Price/Sales High	- -	- -	1,935.68	51.96
Price/Sales Low	- -	- -	756.36	4.59
Price/Cash Flow	- -	- -	-28.47	-2.76
Price/Cash Flow Average	- -	- -	-26.75	-5.19
Price/Cash Flow High	- -	- -	-56.19	-27.22
Price/Cash Flow Low	- -	- -	-21.96	-2.4
Price/Free Cash Flow Average	- -	- -	-27.2	-5.25
Price/Free Cash Flow High	- -	- -	-57.15	-27.51
Price/Free Cash Flow Low	- -	- -	-22.33	-2.43
EV/Sales Average	- -	- -	995.22	8.8
EV/Sales High	- -	- -	2,009.59	50.85
EV/Sales Low	- -	- -	830.26	3.48
EV/EBITDA Average	- -	-15.37	-33.24	-3.75
EV/EBITDA High	- -	-15.37	-67.11	-21.68
EV/EBITDA Low	- -	-15.37	-27.73	-1.48
EV/EBIT Average	- -	-6.11	-32.62	-3.7
EV/EBIT High	- -	-6.11	-65.86	-21.4
EV/EBIT Low	- -	-6.11	-27.21	-1.46
Last Price	- -	- -	15	1.95
High Price	- -	- -	29.61	19.25
Enterprise Value Average	- -	21	1,547	340
Enterprise Value High	- -	21	3,123	1,964
Enterprise Value Low	- -	21	1,290	134

Shares Outstanding	102	102	102	122
Diluted Weighted Avg Shares	102	102	102	104
Basic Weighted Avg Shares	102	102	102	104
Revenue per Share	0.04	- -	0.02	0.37
EBITDA per Share	-0.44	-0.01	-0.46	-0.87
Operating Income per Share	-0.46	-0.03	-0.47	-0.88
Basic EPS, GAAP	-1.05	0.01	-0.6	-1.98
Basic EPS from Cont Ops	-1.03	0.01	-0.6	-1.98
Diluted EPS, GAAP	-1.05	0.01	-0.6	-1.98
Diluted EPS from Cont Ops	-1.03	0.01	-0.6	-1.98
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-0.4	-0.02	-0.53	-0.71
Free Cash Flow per Basic Share	-0.4	-0.03	-0.54	-0.71
Cash & Equivalents per Share	0.05	- -	0.49	0.44
Book Value per Share	-2.76	0.31	-4.23	-6.1
Tangible Book Value per Share	-0.69	0.31	-1.09	0.37

Blaize Holdings Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)