Financhill
Buy
62

BRZE Quote, Financials, Valuation and Earnings

Last price:
$35.94
Seasonality move :
-12.5%
Day range:
$35.18 - $36.29
52-week range:
$23.91 - $48.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.47x
P/B ratio:
6.70x
Volume:
1.2M
Avg. volume:
2M
1-year change:
-17.27%
Market cap:
$4B
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 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $167.6M $256.8M $340.8M $433M $533M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $53.7M $82.4M $104.5M $133.9M $171.7M
Gross Profit $113.9M $174.4M $236.3M $299.1M $361.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $36.1M $70.5M $88.7M $100.4M $122.1M
Selling, General & Admin $113.4M $215.4M $260M $299.4M $355.7M
Other Inc / (Exp) -$483K $4.3M $11.9M $16M $5.7M
Operating Expenses $149.5M $286M $348.7M $399.7M $475.9M
Operating Income -$35.6M -$111.6M -$112.4M -$100.6M -$114.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$36.1M -$107.3M -$100.5M -$84.6M -$103.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M -$342K $1.3M $2.4M -$4.3M
Net Income to Company -$34.8M -$106.9M -$101.9M -$87M -$99.2M
 
Minority Interest in Earnings -$1M -$1.4M -$962K -$432K $479K
Net Income to Common Excl Extra Items -$34.8M -$106.9M -$101.9M -$87M -$99.2M
 
Basic EPS (Cont. Ops) -$0.37 -$1.12 -$1.04 -$0.85 -$0.94
Diluted EPS (Cont. Ops) -$0.37 -$1.12 -$1.04 -$0.85 -$0.94
Weighted Average Basic Share $276.3M $281.8M $291.4M $304.4M $319M
Weighted Average Diluted Share $276.3M $281.8M $291.4M $304.4M $319M
 
EBITDA -$33.6M -$108.8M -$107M -$93.2M -$101.3M
EBIT -$35.6M -$111.6M -$112.4M -$100.6M -$114.6M
 
Revenue (Reported) $167.6M $256.8M $340.8M $433M $533M
Operating Income (Reported) -$35.6M -$111.6M -$112.4M -$100.6M -$114.6M
Operating Income (Adjusted) -$35.6M -$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 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$34.8M -$106.9M -$101.9M -$87M -$99.2M
Depreciation & Amoritzation $2.1M $2.9M $5.1M $7.4M $13.4M
Stock-Based Compensation $18M $53.4M $73M $87.2M $106M
Change in Accounts Receivable -$1.2M $5.9M $7.3M -$227K $9.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$10.9M -$22.3M $3M $19.6M $52.1M
 
Capital Expenditures $3M $14.8M $6M $15.2M $7.9M
Cash Acquisitions -- -- $16.3M -- $181.9M
Cash From Investing $22.2M -$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 $3K -- -- -- --
Other Financing Activities -$34K -- -$165K -$2.9M --
Cash From Financing $2.2M $7.2M $9M $5.5M $9.2M
 
Beginning Cash (CF) $42M $216.9M $264.8M $218.6M $412.2M
Foreign Exchange Rate Adjustment -$531K -$1.9M -$806K $225K $435K
Additions / Reductions $13M -$433.5M -$8.3M -$10.3M $18.2M
Ending Cash (CF) $41.7M -$218.6M $255.8M $208.5M $430.8M
 
Levered Free Cash Flow -$13.8M -$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 SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 24

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 24

UniFirst Corp. [UNF] is up 0.77% over the past day.

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

Show me the best stock