Financhill
Sell
18

BNZI Quote, Financials, Valuation and Earnings

Last price:
$1.04
Seasonality move :
-26.69%
Day range:
$1.03 - $1.08
52-week range:
$0.94 - $27.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.73x
P/B ratio:
1.44x
Volume:
394.8K
Avg. volume:
478.8K
1-year change:
-93.6%
Market cap:
$7.8M
Revenue:
$4.5M
EPS (TTM):
-$14.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $5.3M $4.6M $4.5M
Revenue Growth (YoY) -- -- 2.42% -14.47% -0.73%
 
Cost of Revenues -- -- $2M $1.5M $1.4M
Gross Profit -- -- $3.4M $3.1M $3.1M
Gross Profit Margin -- 60.2% 63.12% 68.17% 68.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.9K $2.5M $9.3M $12.9M $16.5M
Other Inc / (Exp) -- -$825.8K -$7.2M $943K -$14.3M
Operating Expenses $102K $2.7M $9.3M $12.9M $16.5M
Operating Income -$102K -$2.7M -$5.9M -$9.8M -$13.5M
 
Net Interest Expenses -- -- $2.4M $11.4M $3.7M
EBT. Incl. Unusual Items -$6.1M $11.6M -$15.5M -$14.4M -$31.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.1M $11.6M -$15.5M -$14.4M -$31.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.1M $11.6M -$15.5M -$14.4M -$31.5M
 
Basic EPS (Cont. Ops) -$10.53 $20.22 -$1,200.77 -$105.10 -$69.75
Diluted EPS (Cont. Ops) -$10.53 $20.22 -$1,200.77 -$105.10 -$69.75
Weighted Average Basic Share $575K $575K $12.9K $137.1K $445.8K
Weighted Average Diluted Share $575K $575K $12.9K $137.1K $445.8K
 
EBITDA -$102K -$2.7M -$5.7M -$9.6M -$13.3M
EBIT -$102K -$2.7M -$5.9M -$9.8M -$13.5M
 
Revenue (Reported) -- -- $5.3M $4.6M $4.5M
Operating Income (Reported) -$102K -$2.7M -$5.9M -$9.8M -$13.5M
Operating Income (Adjusted) -$102K -$2.7M -$5.9M -$9.8M -$13.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1.3M $1.1M $1.1M $2.8M
Revenue Growth (YoY) -- -- -17.83% -2.51% 163.23%
 
Cost of Revenues -- $366.4K $342.7K $338.9K $813.8K
Gross Profit -- $982.4K $765.7K $741.7K $2M
Gross Profit Margin -- 72.83% 69.08% 68.64% 71.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $197.6K $1.4M $2.8M $3.5M $6.5M
Other Inc / (Exp) -- -- $2.8M -$11.6M --
Operating Expenses $248K $1.4M $2.8M $3.5M $6.5M
Operating Income -$248K -$374.4K -$2.1M -$2.8M -$4.4M
 
Net Interest Expenses -- $691.3K $1.5M $1.1M $586K
EBT. Incl. Unusual Items $6M -$3.4M -$768.8K -$15.4M -$5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.7K $1.3K $1K $270.1K
Net Income to Company $6M -$18.5M -$782.3K -$15M -$6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6M -$3.4M -$770.2K -$15.4M -$5.9M
 
Basic EPS (Cont. Ops) $10.40 -$209.29 -$4.71 -$4.87 -$1.64
Diluted EPS (Cont. Ops) $10.40 -$209.29 -$4.71 -$4.87 -$1.64
Weighted Average Basic Share $575K $16.3K $163.4K $3.2M $3.6M
Weighted Average Diluted Share $575K $16.3K $163.4K $3.2M $3.6M
 
EBITDA -$248K -$334.9K -$2M -$2.7M -$4.1M
EBIT -$248K -$374.4K -$2.1M -$2.8M -$4.4M
 
Revenue (Reported) -- $1.3M $1.1M $1.1M $2.8M
Operating Income (Reported) -$248K -$374.4K -$2.1M -$2.8M -$4.4M
Operating Income (Adjusted) -$248K -$374.4K -$2.1M -$2.8M -$4.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1.3M $4.5M $4.3M $10.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $366.4K $1.6M $1.4M $2.9M
Gross Profit -- $982.4K $2.8M $2.9M $7.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $2.5M $11M $16.1M $25.8M
Other Inc / (Exp) -- -- $2.1M -$12.2M --
Operating Expenses -- $2.7M $11M $15.7M $25.8M
Operating Income -- -$1.7M -$8.1M -$12.7M -$18M
 
Net Interest Expenses -- $691.3K $4.4M $10.9M $2.6M
EBT. Incl. Unusual Items $12.7M $5M -$14.5M -$30M -$25.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $15.7K $17.1K $6.7K $106K
Net Income to Company -- -$10.1M -$14.5M -$29.6M -$25.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $5M -$14.5M -$30M -$25.2M
 
Basic EPS (Cont. Ops) $22.13 -$194.64 -$1,070.78 -$114.19 -$14.94
Diluted EPS (Cont. Ops) $22.13 -$194.64 -$1,070.78 -$114.19 -$14.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$1.6M -$7.9M -$12.6M -$17.1M
EBIT -$2.1M -$1.7M -$8.1M -$12.7M -$18M
 
Revenue (Reported) -- $1.3M $4.5M $4.3M $10.8M
Operating Income (Reported) -- -$1.7M -$8.1M -$12.7M -$18M
Operating Income (Adjusted) -$2.1M -$1.7M -$8.1M -$12.7M -$18M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1.3M $3.5M $3.2M $9.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $366.4K $1.1M $1.1M $2.5M
Gross Profit -- $982.4K $2.3M $2.2M $7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $1.9M $8.9M $12.1M $21M
Other Inc / (Exp) -- -- $2.1M -$11.1M $2M
Operating Expenses $2.1M $2M $8.9M $11.7M $21M
Operating Income -$2.1M -$1.1M -$6.6M -$9.5M -$14M
 
Net Interest Expenses -- $691.3K $3.5M $3M $1.9M
EBT. Incl. Unusual Items $12.7M $6.1M -$8M -$23.7M -$17.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $15.8K $17.1K $6.7K $112.6K
Net Income to Company $12.7M -$9M -$8M -$23.2M -$17.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.7M $6.1M -$8M -$23.7M -$17.3M
 
Basic EPS (Cont. Ops) $22.13 -$192.73 -$569.52 -$94.30 -$5.87
Diluted EPS (Cont. Ops) $22.13 -$192.73 -$569.52 -$94.30 -$5.87
Weighted Average Basic Share $1.7M $1.2M $189.1K $3.5M $29.5M
Weighted Average Diluted Share $1.7M $1.2M $189.1K $3.5M $29.5M
 
EBITDA -$2.1M -$1M -$6.4M -$9.4M -$13.2M
EBIT -$2.1M -$1.1M -$6.6M -$9.5M -$14M
 
Revenue (Reported) -- $1.3M $3.5M $3.2M $9.5M
Operating Income (Reported) -$2.1M -$1.1M -$6.6M -$9.5M -$14M
Operating Income (Adjusted) -$2.1M -$1.1M -$6.6M -$9.5M -$14M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7M $711.7K $1M $2.1M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $74.7K $68.4K $105K $936.3K
Inventory -- -- -- -- --
Prepaid Expenses $555.4K $264.2K $197.1K $309.8K $357.4K
Other Current Assets -- $129.2K $38.5K $67K $47.2K
Total Current Assets $2.3M $975.8K $1.4M $2.9M $2.7M
 
Property Plant And Equipment -- -- $319.1K $138.7K $76.1K
Long-Term Investments $230M $230M -- -- $63K
Goodwill -- $2.2M $2.2M $2.2M $19M
Other Intangibles -- -- -- -- $3.9M
Other Long-Term Assets -- $91K $38.4K $38.4K $11.2K
Total Assets $232.3M $231M $5.5M $5.3M $25.7M
 
Accounts Payable -- -- $1.1M $6.4M $7.8M
Accrued Expenses -- $242.2K $511.7K $4.5M $3M
Current Portion Of Long-Term Debt -- $1.7M $7.2M $7M $8.9M
Current Portion Of Capital Lease Obligations -- -- $285K $234K $22.7K
Other Current Liabilities -- $1M $12.5M $3.4M $205.3K
Total Current Liabilities $144K $1.5M $29.3M $37.1M $28.3M
 
Long-Term Debt -- -- $234K -- $50K
Capital Leases -- -- -- -- --
Total Liabilities $34.1M $21.1M $29.6M $37.2M $28.4M
 
Common Stock $193.2M $230M $600 $1.6K $800
Other Common Equity Adj -- -- -- -- --
Common Equity $198.2M $209.9M -$24.1M -$31.9M -$2.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $198.2M $209.9M -$24.1M -$31.9M -$2.8M
 
Total Liabilities and Equity $232.3M $231M $5.5M $5.3M $25.7M
Cash and Short Terms $1.7M $711.7K $1M $2.1M $1.1M
Total Debt -- -- $7.4M $9M $8.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $858.1K $322.9K $396.8K $4.3M $851.4K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $94.4K $37.4K $804.5K
Inventory -- -- -- -- --
Prepaid Expenses $352.5K $88.3K $99.2K $472.5K $315.8K
Other Current Assets -- -- $44.1K $10.7K --
Total Current Assets $1.2M $411.2K $656K $5.1M $2.3M
 
Property Plant And Equipment -- -- $183.8K $3.3K $64.6K
Long-Term Investments $230M $231M -- $44K $9K
Goodwill -- -- $2.2M $2.2M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $38.4K $38.4K --
Total Assets $231.2M $231.4M $5.3M $7.3M $33M
 
Accounts Payable -- -- $2.4M $10M $2M
Accrued Expenses -- -- $243.7K $3.1M --
Current Portion Of Long-Term Debt -- -- $12.2M $9.3M --
Current Portion Of Capital Lease Obligations -- -- $305.5K $2.4K --
Other Current Liabilities -- -- $12.1M $272.4K --
Total Current Liabilities $1.1M $2.6M $36.6M $30.1M $26M
 
Long-Term Debt -- -- $2.4K -- $30.9K
Capital Leases -- -- -- -- --
Total Liabilities $20.3M $11.1M $36.6M $30.2M $27.5M
 
Common Stock $230M $230.7M $800 $400 $500
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $211M $220.4M -$31.3M -$22.8M $5.4M
 
Total Liabilities and Equity $231.2M $231.4M $5.3M $7.3M $33M
Cash and Short Terms $858.1K $322.9K $396.8K $4.3M $851.4K
Total Debt -- -- $12.2M $9.3M $11.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.1M $11.6M -$15.5M -$14.4M -$31.5M
Depreciation & Amoritzation -- $480.6K $161.6K $180.4K $161.9K
Stock-Based Compensation -- $803.1K $770.3K $1.2M $1.2M
Change in Accounts Receivable -- -$274.3K -$86.3K $65.5K $15.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$583.4K -$1M -$5.2M -$1.6M -$9.6M
 
Capital Expenditures -- -- $10.8K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$230M -- -$10.8K -- $82.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $8.1M $5.9M $10.2M $5.4M
Long-Term Debt Repaid -- -$643.8K -- -- -$3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $3.8M -$1.5M -$7.6M -$1.1M
Cash From Financing $232.3M -- $4.4M $2.6M $8.5M
 
Beginning Cash (CF) $1.7M $711.7K $1M $2.1M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M -$1M -$763.1K $1.1M -$1M
Ending Cash (CF) $3.4M -$301.1K $260.4K $3.2M $81.3K
 
Levered Free Cash Flow -$583.4K -$1M -$5.2M -$1.6M -$9.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6M -$18.5M -$782.3K -$15M -$6M
Depreciation & Amoritzation -- -- $45K $44.9K $300.4K
Stock-Based Compensation -- -- $209.8K -$169.1K $664.4K
Change in Accounts Receivable -- -- -$57K -$13.5K -$26K
Change in Inventories -- -- -- -- --
Cash From Operations -$121.1K -$4.3M -$995K -$1.6M -$4.4M
 
Capital Expenditures -- $9.4K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$9.4K -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.7M $1.3M --
Long-Term Debt Repaid -- -- -- -$412.4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$766.4K $100K --
Cash From Financing -- $5.8M $968.6K $5.3M $3.1M
 
Beginning Cash (CF) $858.1K $322.9K $396.8K $4.3M $851.4K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$121.1K $1.4M -$26.4K $3.8M -$1.4M
Ending Cash (CF) $737.1K $1.8M $370.3K $8.1M -$551.2K
 
Levered Free Cash Flow -$121.1K -$4.3M -$995K -$1.6M -$4.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$10.1M -$14.5M -$29.6M -$25.3M
Depreciation & Amoritzation -- -- $178.8K $180.5K $885.6K
Stock-Based Compensation -- -- $970.4K $491.4K $2.4M
Change in Accounts Receivable -- -- $168.4K $162.9K -$800
Change in Inventories -- -- -- -- --
Cash From Operations -- -$4.9M -$5.5M -$1.9M -$17.6M
 
Capital Expenditures -- $9.4K $1.4K -- --
Cash Acquisitions -- -- -- -- $2.7M
Cash From Investing -- -$9.4K -$1.4K -- -$2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $8.5M --
Long-Term Debt Repaid -- -- -- -$1.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $5.7M $3.1M $5.7M $16.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $812.4K -$2.3M $3.9M -$3.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$4.9M -$5.5M -$1.9M -$17.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.7M -$9M -$8M -$23.2M -$17.5M
Depreciation & Amoritzation -- -- $135.4K $135.3K $859.1K
Stock-Based Compensation -- -- $830.7K $76.4K $1.8M
Change in Accounts Receivable -- -- -$29.9K $67.6K $50.9K
Change in Inventories -- -- -- -- --
Cash From Operations -$866.2K -$4.7M -$5M -$5.4M -$13.4M
 
Capital Expenditures -- $9.4K -- -- --
Cash Acquisitions -- -- -- -- $2.7M
Cash From Investing -- -$9.4K -- -- -$2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $5.2M $3.5M $7.3M
Long-Term Debt Repaid -- -- -- -$1.2M -$6.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$766.4K -$2.3M --
Cash From Financing -- $5.7M $4.4M $7.5M $15.9M
 
Beginning Cash (CF) $3.4M $1M $1.8M $5.8M $3.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$866.2K $958.9K -$626.7K $2.2M -$236.1K
Ending Cash (CF) $2.5M $2M $1.2M $7.9M $3.6M
 
Levered Free Cash Flow -$866.2K -$4.7M -$5M -$5.4M -$13.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock