vs
AMAZE HOLDINGS, INC.（AMZE）与Wayfair Inc.（W）财务数据对比。点击上方公司名可切换其他公司
AMAZE HOLDINGS, INC.净利率更高（19743.5% vs -3.5%，领先19746.9%）。Wayfair Inc.同比增速更快（6.9% vs -457.2%）。过去两年Wayfair Inc.的营收复合增速更高（NaN% vs NaN%）
AMAZE HOLDINGS是一家虚拟现实演唱会制作企业，2015年7月由Kakao前高管及创始人创立，总部位于美国加利福尼亚州洛杉矶，在韩国首尔设有第二办公室。公司为全球流行艺人及K-pop艺人打造VR演唱会体验产品，通过VR头显应用与院线装置落地分发。
Wayfair Inc.是总部位于美国马萨诸塞州波士顿的电商企业，2002年成立，前身为CSN Stores，专注于家具及家居用品线上销售。目前平台提供来自全球11000余家供应商的1400万款商品，业务遍及北美、加拿大、德国、爱尔兰、中国、英国等国家和地区。
AMZE vs W — 直观对比
营收规模更大
W
是对方的-15364.4倍
$-217.2K
营收增速更快
W
高出464.1%
-457.2%
净利率更高
AMZE
高出19746.9%
-3.5%
两年增速更快
W
近两年复合增速
NaN%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $-217.2K | $3.3B |
| 净利润 | $-42.9M | $-116.0M |
| 毛利率 | 178.3% | 30.3% |
| 营业利润率 | 20191.9% | 2.5% |
| 净利率 | 19743.5% | -3.5% |
| 营收同比 | -457.2% | 6.9% |
| 净利润同比 | -38251.0% | 9.4% |
| 每股收益（稀释后） | $-4.06 | $-0.90 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收AMZEW
| Q4 25 | $-217.2K | $3.3B | ||
| Q3 25 | $1.3M | $3.1B | ||
| Q2 25 | $869.9K | $3.3B | ||
| Q1 25 | $60.2K | $2.7B | ||
| Q4 24 | $60.8K | $3.1B | ||
| Q3 24 | $63.2K | $2.9B | ||
| Q2 24 | $70.5K | $3.1B | ||
| Q1 24 | $104.6K | $2.7B |
净利润AMZEW
| Q4 25 | $-42.9M | $-116.0M | ||
| Q3 25 | $-5.1M | $-99.0M | ||
| Q2 25 | $-5.0M | $15.0M | ||
| Q1 25 | $-2.1M | $-113.0M | ||
| Q4 24 | $-111.8K | $-128.0M | ||
| Q3 24 | $-315.3K | $-74.0M | ||
| Q2 24 | $-879.6K | $-42.0M | ||
| Q1 24 | $-1.2M | $-248.0M |
毛利率AMZEW
| Q4 25 | 178.3% | 30.3% | ||
| Q3 25 | 93.5% | 30.0% | ||
| Q2 25 | 90.5% | 30.1% | ||
| Q1 25 | -4.3% | 30.7% | ||
| Q4 24 | -5.8% | 30.2% | ||
| Q3 24 | — | 30.3% | ||
| Q2 24 | -62.0% | 30.2% | ||
| Q1 24 | -106.4% | 30.0% |
营业利润率AMZEW
| Q4 25 | 20191.9% | 2.5% | ||
| Q3 25 | -347.8% | 1.2% | ||
| Q2 25 | -492.7% | 0.5% | ||
| Q1 25 | -3138.6% | -4.5% | ||
| Q4 24 | -1190.7% | -3.7% | ||
| Q3 24 | -488.8% | -2.6% | ||
| Q2 24 | -1247.9% | -1.1% | ||
| Q1 24 | -1159.4% | -8.6% |
净利率AMZEW
| Q4 25 | 19743.5% | -3.5% | ||
| Q3 25 | -410.4% | -3.2% | ||
| Q2 25 | -580.3% | 0.5% | ||
| Q1 25 | -3469.6% | -4.1% | ||
| Q4 24 | -183.9% | -4.1% | ||
| Q3 24 | -498.8% | -2.6% | ||
| Q2 24 | -1247.9% | -1.3% | ||
| Q1 24 | -1159.4% | -9.1% |
每股收益（稀释后）AMZEW
| Q4 25 | $-4.06 | $-0.90 | ||
| Q3 25 | $-0.85 | $-0.76 | ||
| Q2 25 | $-3.14 | $0.11 | ||
| Q1 25 | $-0.13 | $-0.89 | ||
| Q4 24 | $-1.92 | $-1.01 | ||
| Q3 24 | $-0.53 | $-0.60 | ||
| Q2 24 | $-1.30 | $-0.34 | ||
| Q1 24 | $-0.08 | $-2.06 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | — | $1.5B |
| 总债务越低越好 | $7.2M | $3.3B |
| 股东权益账面价值 | $9.8M | $-2.8B |
| 总资产 | $34.2M | $3.4B |
| 负债/权益比越低杠杆越低 | 0.74× | — |
8季度趋势，按日历期对齐
现金及短期投资AMZEW
| Q4 25 | — | $1.5B | ||
| Q3 25 | — | $1.2B | ||
| Q2 25 | — | $1.4B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | $156.0K | $1.4B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | $145.0K | $1.3B | ||
| Q1 24 | $59.0K | $1.2B |
总债务AMZEW
| Q4 25 | $7.2M | $3.3B | ||
| Q3 25 | — | $2.9B | ||
| Q2 25 | — | $3.0B | ||
| Q1 25 | — | $3.2B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | — | $3.2B | ||
| Q2 24 | — | $3.2B | ||
| Q1 24 | — | $3.2B |
股东权益AMZEW
| Q4 25 | $9.8M | $-2.8B | ||
| Q3 25 | $71.2M | $-2.8B | ||
| Q2 25 | $70.6M | $-2.7B | ||
| Q1 25 | $74.9M | $-2.8B | ||
| Q4 24 | $1.5M | $-2.8B | ||
| Q3 24 | $-2.4M | $-2.7B | ||
| Q2 24 | $-2.2M | $-2.8B | ||
| Q1 24 | $-2.0M | $-2.8B |
总资产AMZEW
| Q4 25 | $34.2M | $3.4B | ||
| Q3 25 | $98.5M | $3.1B | ||
| Q2 25 | $98.9M | $3.3B | ||
| Q1 25 | $99.8M | $3.4B | ||
| Q4 24 | $4.4M | $3.5B | ||
| Q3 24 | $981.8K | $3.4B | ||
| Q2 24 | $856.7K | $3.4B | ||
| Q1 24 | $884.9K | $3.2B |
负债/权益比AMZEW
| Q4 25 | 0.74× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $-7.7M | $202.0M |
| 自由现金流经营现金流 - 资本支出 | — | $177.0M |
| 自由现金流率自由现金流/营收 | — | 5.3% |
| 资本支出强度资本支出/营收 | — | 0.7% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $464.0M |
8季度趋势，按日历期对齐
经营现金流AMZEW
| Q4 25 | $-7.7M | $202.0M | ||
| Q3 25 | $-5.9M | $155.0M | ||
| Q2 25 | $-2.5M | $273.0M | ||
| Q1 25 | $-1.4M | $-96.0M | ||
| Q4 24 | $-585.0K | $162.0M | ||
| Q3 24 | $-400.2K | $49.0M | ||
| Q2 24 | $-613.7K | $245.0M | ||
| Q1 24 | $-332.8K | $-139.0M |
自由现金流AMZEW
| Q4 25 | — | $177.0M | ||
| Q3 25 | — | $128.0M | ||
| Q2 25 | — | $260.0M | ||
| Q1 25 | — | $-101.0M | ||
| Q4 24 | — | $142.0M | ||
| Q3 24 | — | $32.0M | ||
| Q2 24 | — | $222.0M | ||
| Q1 24 | — | $-152.0M |
自由现金流率AMZEW
| Q4 25 | — | 5.3% | ||
| Q3 25 | — | 4.1% | ||
| Q2 25 | — | 7.9% | ||
| Q1 25 | — | -3.7% | ||
| Q4 24 | — | 4.5% | ||
| Q3 24 | — | 1.1% | ||
| Q2 24 | — | 7.1% | ||
| Q1 24 | — | -5.6% |
资本支出强度AMZEW
| Q4 25 | — | 0.7% | ||
| Q3 25 | — | 0.9% | ||
| Q2 25 | — | 0.4% | ||
| Q1 25 | — | 0.2% | ||
| Q4 24 | — | 0.6% | ||
| Q3 24 | — | 0.6% | ||
| Q2 24 | — | 0.7% | ||
| Q1 24 | — | 0.5% |
现金转化率AMZEW
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 18.20× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
AMZE
暂无分部数据
W
| US Segment | $2.9B | 88% |
| International Segment | $395.0M | 12% |
