Financhill
Sell
20

BRZE Quote, Financials, Valuation and Earnings

Last price:
$18.62
Seasonality move :
-13.53%
Day range:
$18.18 - $19.41
52-week range:
$15.26 - $43.89
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.83x
P/B ratio:
3.79x
Volume:
2M
Avg. volume:
3.6M
1-year change:
-49.63%
Market cap:
$2.3B
Revenue:
$593.4M
EPS (TTM):
-$1.10
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $150.2M $238M $355.4M $471.8M $593.4M
Revenue Growth (YoY) 55.86% 58.49% 49.32% 32.74% 25.78%
 
Cost of Revenues $54.5M $78.5M $115.8M $147.5M $183.2M
Gross Profit $95.7M $159.5M $239.6M $324.3M $410.2M
Gross Profit Margin 63.71% 67.02% 67.41% 68.73% 69.13%
 
R&D Expenses $29.2M $59M $97.3M $119.9M $134M
Selling, General & Admin $98.6M $178.7M $290.5M $349.1M $398.4M
Other Inc / (Exp) $720K -$121K $8M $16.2M $21.6M
Operating Expenses $127.8M $237.7M $387.7M $468.4M $532.4M
Operating Income -$32.2M -$78.2M -$148.1M -$144.1M -$122.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$31.4M -$78.3M -$140.2M -$128.5M -$100.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $537K -$165K $583K $2M $3.4M
Net Income to Company -$32M -$78.2M -$140.7M -$130.4M -$104M
 
Minority Interest in Earnings -$217K -$1.4M -$1.8M -$1.3M -$304K
Net Income to Common Excl Extra Items -$32M -$78.2M -$140.7M -$130.4M -$104M
 
Basic EPS (Cont. Ops) -$0.34 -$0.83 -$1.47 -$1.32 -$1.02
Diluted EPS (Cont. Ops) -$0.34 -$0.83 -$1.47 -$1.32 -$1.02
Weighted Average Basic Share $92.1M $93M $94.6M $98.1M $102.2M
Weighted Average Diluted Share $92.1M $93M $94.6M $98.1M $102.2M
 
EBITDA -$30.6M -$75.4M -$143.5M -$137.1M -$112M
EBIT -$32.2M -$78.2M -$148.1M -$144.1M -$122.2M
 
Revenue (Reported) $150.2M $238M $355.4M $471.8M $593.4M
Operating Income (Reported) -$32.2M -$78.2M -$148.1M -$144.1M -$122.2M
Operating Income (Adjusted) -$32.2M -$78.2M -$148.1M -$144.1M -$122.2M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $64M $93.1M $124M $152.1M $190.8M
Revenue Growth (YoY) 62.64% 45.58% 33.11% 22.67% 25.51%
 
Cost of Revenues $19.2M $29.1M $36.4M $45.9M $62.6M
Gross Profit $44.8M $64M $87.6M $106.1M $128.2M
Gross Profit Margin 70.03% 68.71% 70.66% 69.81% 67.18%
 
R&D Expenses $12.7M $25.6M $29.9M $32.9M $44.1M
Selling, General & Admin $42.5M $75.3M $92.8M $105.9M $121.7M
Other Inc / (Exp) -$218K $2.6M $4.5M $5.3M --
Operating Expenses $55.2M $100.9M $122.7M $138.7M $165.3M
Operating Income -$10.4M -$36.9M -$35.1M -$32.6M -$37M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.7M -$34.3M -$30.6M -$27.3M -$34.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M -$391K $385K $851K $1.7M
Net Income to Company -$9.1M -$33.9M -$31M -$28.1M -$35.8M
 
Minority Interest in Earnings -$336K -$532K -$235K -$216K $198K
Net Income to Common Excl Extra Items -$9.1M -$33.9M -$31M -$28.1M -$35.8M
 
Basic EPS (Cont. Ops) -$0.09 -$0.35 -$0.31 -$0.27 -$0.33
Diluted EPS (Cont. Ops) -$0.09 -$0.35 -$0.31 -$0.27 -$0.33
Weighted Average Basic Share $92.1M $94.5M $97.9M $102.1M $107.6M
Weighted Average Diluted Share $92.1M $94.5M $97.9M $102.1M $107.6M
 
EBITDA -$9.7M -$35.9M -$32.9M -$29.9M -$31.1M
EBIT -$10.4M -$36.9M -$35.1M -$32.6M -$37M
 
Revenue (Reported) $64M $93.1M $124M $152.1M $190.8M
Operating Income (Reported) -$10.4M -$36.9M -$35.1M -$32.6M -$37M
Operating Income (Adjusted) -$10.4M -$36.9M -$35.1M -$32.6M -$37M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $210.5M $327.2M $439.5M $564M $693.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69M $107.2M $138M $176.9M $221.1M
Gross Profit $141.5M $220M $301.6M $387.1M $472.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.2M $93.4M $115.5M $131.5M $155.7M
Selling, General & Admin $142.5M $280.8M $335M $388.5M $454.8M
Other Inc / (Exp) $215K $4.7M $15.5M $20.3M --
Operating Expenses $187.7M $374.2M $449.7M $518.6M $607.4M
Operating Income -$46.1M -$154.2M -$148.1M -$131.5M -$135.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$46.7M -$149.5M -$133.4M -$112.6M -$119.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M $775K $2.2M $3M -$3.2M
Net Income to Company -$45.6M -$150.3M -$135.7M -$115.6M -$116.3M
 
Minority Interest in Earnings -$1.2M -$1.8M -$1.3M -$733K $607K
Net Income to Common Excl Extra Items -$45.6M -$150.3M -$135.7M -$115.6M -$116.3M
 
Basic EPS (Cont. Ops) -$0.48 -$1.59 -$1.39 -$1.14 -$1.10
Diluted EPS (Cont. Ops) -$0.48 -$1.59 -$1.39 -$1.14 -$1.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$43.5M -$150.7M -$141.1M -$122.3M -$119M
EBIT -$46.1M -$154.2M -$148.1M -$131.5M -$135.1M
 
Revenue (Reported) $210.5M $327.2M $439.5M $564M $693.4M
Operating Income (Reported) -$46.1M -$154.2M -$148.1M -$131.5M -$135.1M
Operating Income (Adjusted) -$46.1M -$154.2M -$148.1M -$131.5M -$135.1M
Period Ending 2022-10-31 2023-10-31 2024-10-31 2025-10-31 2026-10-31
Revenue $256.8M $340.8M $433M $533M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82.4M $104.5M $133.9M $171.7M --
Gross Profit $174.4M $236.3M $299.1M $361.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $70.5M $88.7M $100.4M $122.1M --
Selling, General & Admin $215.4M $260M $299.4M $355.7M --
Other Inc / (Exp) $4.3M $11.9M $16M $5.7M --
Operating Expenses $286M $348.7M $399.7M $475.9M --
Operating Income -$111.6M -$112.4M -$100.6M -$114.6M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$107.3M -$100.5M -$84.6M -$103.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$342K $1.3M $2.4M -$4.3M --
Net Income to Company -$106.9M -$101.9M -$87M -$99.2M --
 
Minority Interest in Earnings -$1.4M -$962K -$432K $479K --
Net Income to Common Excl Extra Items -$106.9M -$101.9M -$87M -$99.2M --
 
Basic EPS (Cont. Ops) -$1.12 -$1.04 -$0.85 -$0.94 --
Diluted EPS (Cont. Ops) -$1.12 -$1.04 -$0.85 -$0.94 --
Weighted Average Basic Share $281.8M $291.4M $304.4M $319M --
Weighted Average Diluted Share $281.8M $291.4M $304.4M $319M --
 
EBITDA -$108.8M -$107M -$93.2M -$101.3M --
EBIT -$111.6M -$112.4M -$100.6M -$114.6M --
 
Revenue (Reported) $256.8M $340.8M $433M $533M --
Operating Income (Reported) -$111.6M -$112.4M -$100.6M -$114.6M --
Operating Income (Adjusted) -$111.6M -$112.4M -$100.6M -$114.6M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $87M $514.1M $478.7M $479.5M $513.5M
Short Term Investments $58M $35.2M $410.1M $407.9M $430.5M
Accounts Receivable, Net $34.8M $64.5M $78.3M $92.3M $95.2M
Inventory -- -- -- -- --
Prepaid Expenses $9.4M $24.9M $18M $19.7M $22.3M
Other Current Assets $2.6M $3.6M $5.4M $5.8M $6.2M
Total Current Assets $134M $608.2M $583.2M $601.1M $644M
 
Property Plant And Equipment $5.5M $7.4M $66.6M $110.5M $114.7M
Long-Term Investments $4M $4M $4M $530K $530K
Goodwill -- -- -- $28.4M $28.4M
Other Intangibles -- -- $500K $3.7M $3.1M
Other Long-Term Assets $4.5M $9M $6.7M $3.5M $3.9M
Total Assets $178.4M $676.7M $705.4M $810.9M $871M
 
Accounts Payable $439K $2.1M $3.1M $6.3M $2.2M
Accrued Expenses $13.3M $12.1M $17.4M $21.6M $23.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $10.7M $15.6M $18.2M
Other Current Liabilities $4.5M $3.5M $3.2M $5.1M $2.4M
Total Current Liabilities $101.1M $160M $217.3M $289.4M $324.5M
 
Long-Term Debt -- -- $40.6M $75M $69.3M
Capital Leases -- -- -- -- --
Total Liabilities $110.4M $171.9M $258.6M $366.5M $396.2M
 
Common Stock -- $9K $10K $10K $10K
Other Common Equity Adj -$42K -$640K -$6.8M -$1.2M -$926K
Common Equity -$108.5M $501.6M $445.3M $444.2M $474.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2M $3.2M $1.5M $192K -$112K
Total Equity $68M $504.8M $446.8M $444.4M $474.7M
 
Total Liabilities and Equity $178.4M $676.7M $705.4M $810.9M $871M
Cash and Short Terms $87M $514.1M $478.7M $479.5M $513.5M
Total Debt -- -- $40.6M $75M $69.3M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $76.9M $473.6M $471.3M $492.6M $383.8M
Short Term Investments $34.9M $428.2M $407.5M $431.3M --
Accounts Receivable, Net $36M $58.3M $71.3M $90.3M $90.2M
Inventory -- -- -- -- --
Prepaid Expenses $11M $16.2M $15.9M $17.9M $17.8M
Other Current Assets $6.7M $4.7M $3.6M $5.9M --
Total Current Assets $130.6M $556.2M $566.8M $613.3M $502M
 
Property Plant And Equipment $6.3M $67.4M $107M $120.3M $114M
Long-Term Investments $4M $4M $530K $530K $3.4M
Goodwill -- -- $28.1M $28.4M --
Other Intangibles -- -- $3.9M $3.2M --
Other Long-Term Assets $12M $8.2M $3.9M $4.4M --
Total Assets $184.1M $677.4M $768.9M $842M $1B
 
Accounts Payable $1.2M $2.1M $5.9M $2.9M $3.6M
Accrued Expenses $8.7M $12.5M $21.3M $28.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $10.8M $14.1M $18.3M --
Other Current Liabilities $6.3M $4.3M $2.6M $3.6M --
Total Current Liabilities $122.4M $181.7M $248.3M $308.2M $369.4M
 
Long-Term Debt -- $40.9M $77M $73.8M $64M
Capital Leases -- -- -- -- --
Total Liabilities $124.7M $223.2M $330.2M $384.2M $438.9M
 
Common Stock $2K $9K $10K $10K $11K
Other Common Equity Adj -$294K -$9.9M -$5.2M $348K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.6M $1.8M $493K -$240K $367K
Total Equity $59.4M $454.2M $438.7M $457.8M $602.4M
 
Total Liabilities and Equity $184.1M $677.4M $768.9M $842M $1B
Cash and Short Terms $76.9M $473.6M $471.3M $492.6M $383.8M
Total Debt -- $40.9M $77M $73.8M $64M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$32M -$78.2M -$140.7M -$130.4M -$104M
Depreciation & Amoritzation $1.6M $2.8M $4.6M $7M $10.1M
Stock-Based Compensation $7.5M $47.2M $72.2M $97.2M $115.1M
Change in Accounts Receivable -$12.4M -$29.8M -$14.7M -$14M -$5.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.1M -$35.4M -$22.3M $6.9M $36.7M
 
Capital Expenditures $4.4M $4.4M $16.7M $13.3M $17M
Cash Acquisitions -- -- -- $16.3M --
Cash From Investing $24.9M $20.5M -$398.5M -$20M -$36.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $214K $5K -- -- --
Other Financing Activities $2.3M -$2.7M -- -$165K -$2.9M
Cash From Financing $2.4M $465.5M $11.3M $13.1M $11.7M
 
Beginning Cash (CF) $29M $478.9M $68.6M $71.6M $83.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.4M $450M -$410.4M -$492K $11.5M
Ending Cash (CF) $50.6M $928.3M -$342.6M $70.6M $94.1M
 
Levered Free Cash Flow -$10.4M -$39.8M -$39M -$6.5M $19.6M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$9.1M -$33.9M -$31M -$28.1M -$35.8M
Depreciation & Amoritzation $750K $1M $2.2M $2.6M $6M
Stock-Based Compensation $5.4M $19.1M $24M $28.4M $37.8M
Change in Accounts Receivable -$979K -$10.7M -$1.7M -$20.9M -$2.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.5M -$23.9M -$2M -$11.4M $21M
 
Capital Expenditures $1M $4.1M $3.9M $2.8M $3.2M
Cash Acquisitions -- -- $1K -- $689K
Cash From Investing $3.4M -$12.7M -$16M -$8.2M -$5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $626K -- -$165K -- --
Cash From Financing -$430K $1.8M $1.7M $1.5M $1.1M
 
Beginning Cash (CF) $42M $45.4M $63.8M $61.3M $98.4M
Foreign Exchange Rate Adjustment -$359K -$630K -$511K $324K -$207K
Additions / Reductions $111K -$35.5M -$16.8M -$17.8M $16.1M
Ending Cash (CF) $41.7M $9.3M $46.5M $43.8M $114.3M
 
Levered Free Cash Flow -$3.5M -$28.1M -$5.9M -$14.2M $17.8M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$45.6M -$150.3M -$135.7M -$115.6M -$116.3M
Depreciation & Amoritzation $2.7M $3.6M $6.8M $9.2M $16.1M
Stock-Based Compensation $20.6M $82.5M $91.8M $111.5M $134M
Change in Accounts Receivable -$14.9M -$22.8M -$13.3M -$21.5M $4.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$10.8M -$46.9M $3M $23.4M $69.1M
 
Capital Expenditures $3.6M $16.2M $7.9M $22.5M $9.8M
Cash Acquisitions -- -- $16.3M -- $181.9M
Cash From Investing $25.1M -$418.3M -$1.5M -$36.1M -$44.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $215K $2K -- -- --
Other Financing Activities -- -- -- -$2.9M --
Cash From Financing $1.9M $470.5M $13.1M $9.6M $15.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.6M $3.4M $14.9M -$2.5M $40M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.4M -$63M -$4.9M $888K $59.4M
Period Ending 2022-10-31 2023-10-31 2024-10-31 2025-10-31 2026-10-31
Net Income to Stockholders -$106.9M -$101.9M -$87M -$99.2M --
Depreciation & Amoritzation $2.9M $5.1M $7.4M $13.4M --
Stock-Based Compensation $53.4M $73M $87.2M $106M --
Change in Accounts Receivable $5.9M $7.3M -$227K $9.5M --
Change in Inventories -- -- -- -- --
Cash From Operations -$22.3M $3M $19.6M $52.1M --
 
Capital Expenditures $14.8M $6M $15.2M $7.9M --
Cash Acquisitions -- $16.3M -- $181.9M --
Cash From Investing -$416.5M -$19.5M -$35.6M -$43.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$165K -$2.9M -- --
Cash From Financing $7.2M $9M $5.5M $9.2M --
 
Beginning Cash (CF) $216.9M $264.8M $218.6M $412.2M --
Foreign Exchange Rate Adjustment -$1.9M -$806K $225K $435K --
Additions / Reductions -$433.5M -$8.3M -$10.3M $18.2M --
Ending Cash (CF) -$218.6M $255.8M $208.5M $430.8M --
 
Levered Free Cash Flow -$37.1M -$2.9M $4.4M $44.2M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
37
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
50
AXTI alert for Mar 3

AXT, Inc. [AXTI] is up 22.11% over the past day.

Buy
53
AAOI alert for Mar 3

Applied Optoelectronics, Inc. [AAOI] is up 21.71% over the past day.

Sell
32
TPB alert for Mar 3

Turning Point Brands, Inc. [TPB] is down 20.87% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock