Financhill
Buy
54

BRZE Quote, Financials, Valuation and Earnings

Last price:
$42.95
Seasonality move :
-10.37%
Day range:
$43.12 - $44.32
52-week range:
$29.18 - $61.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
7.90x
P/B ratio:
9.96x
Volume:
639.1K
Avg. volume:
1.6M
1-year change:
-20.28%
Market cap:
$4.6B
Revenue:
$471.8M
EPS (TTM):
-$1.14
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $96.4M $150.2M $238M $355.4M $471.8M
Revenue Growth (YoY) -- 55.86% 58.49% 49.32% 32.74%
 
Cost of Revenues $35.7M $54.5M $78.5M $115.8M $147.5M
Gross Profit $60.7M $95.7M $159.5M $239.6M $324.3M
Gross Profit Margin 62.97% 63.71% 67.02% 67.41% 68.73%
 
R&D Expenses $20.3M $29.2M $59M $97.3M $119.9M
Selling, General & Admin $73.9M $98.6M $178.7M $290.5M $349.1M
Other Inc / (Exp) $48K $720K -$121K $8M $16.2M
Operating Expenses $94.2M $127.8M $237.7M $387.7M $469M
Operating Income -$33.5M -$32.2M -$78.2M -$148.1M -$144.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$31.4M -$31.4M -$78.3M -$140.2M -$128.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $452K $537K -$165K $583K $2M
Net Income to Company -$31.8M -$32M -$78.2M -$140.7M -$130.4M
 
Minority Interest in Earnings -- $217K $1.4M $1.8M $1.3M
Net Income to Common Excl Extra Items -$31.8M -$31.8M -$76.7M -$139M -$129.2M
 
Basic EPS (Cont. Ops) -$0.35 -$0.35 -$2.20 -$1.47 -$1.32
Diluted EPS (Cont. Ops) -$0.35 -$0.35 -$2.20 -$1.47 -$1.32
Weighted Average Basic Share $90.3M $90.3M $34.9M $94.6M $98.1M
Weighted Average Diluted Share $90.3M $90.3M $34.9M $94.6M $98.1M
 
EBITDA -$32.9M -$30.6M -$75.4M -$143.5M -$137.7M
EBIT -$33.5M -$32.2M -$78.2M -$148.1M -$144.7M
 
Revenue (Reported) $96.4M $150.2M $238M $355.4M $471.8M
Operating Income (Reported) -$33.5M -$32.2M -$78.2M -$148.1M -$144.7M
Operating Income (Adjusted) -$33.5M -$32.2M -$78.2M -$148.1M -$144.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $39.3M $64M $93.1M $124M $152.1M
Revenue Growth (YoY) -- 62.64% 45.58% 33.11% 22.67%
 
Cost of Revenues $14.4M $19.2M $29.1M $36.4M $45.9M
Gross Profit $24.9M $44.8M $64M $87.6M $106.1M
Gross Profit Margin 63.31% 70.03% 68.71% 70.66% 69.81%
 
R&D Expenses $7.4M $12.7M $25.6M $29.9M $32.9M
Selling, General & Admin $26.3M $42.5M $75.3M $92.8M $105.9M
Other Inc / (Exp) -$63K -$218K $2.6M $4.5M $5.3M
Operating Expenses $33.7M $55.2M $100.9M $122.7M $138.7M
Operating Income -$8.8M -$10.4M -$36.9M -$35.1M -$32.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.7M -$10.7M -$34.3M -$30.6M -$27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118K -$1.6M -$391K $385K $851K
Net Income to Company -- -$9.1M -$33.9M -$31M -$28.1M
 
Minority Interest in Earnings $9K $336K $532K $235K $216K
Net Income to Common Excl Extra Items -$8.8M -$8.7M -$33.4M -$30.7M -$27.9M
 
Basic EPS (Cont. Ops) -$0.10 -$0.10 -$0.35 -$0.31 -$0.27
Diluted EPS (Cont. Ops) -$0.10 -$0.10 -$0.35 -$0.31 -$0.27
Weighted Average Basic Share $90.3M $90.3M $94.5M $97.9M $102.1M
Weighted Average Diluted Share $90.3M $90.3M $94.5M $97.9M $102.1M
 
EBITDA -$8.1M -$9.7M -$35.8M -$32.9M -$29.9M
EBIT -$8.6M -$10.4M -$36.9M -$35.1M -$32.6M
 
Revenue (Reported) $39.3M $64M $93.1M $124M $152.1M
Operating Income (Reported) -$8.8M -$10.4M -$36.9M -$35.1M -$32.6M
Operating Income (Adjusted) -$8.6M -$10.4M -$36.9M -$35.1M -$32.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue -- $210.5M $327.2M $439.5M $564M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $69M $107.2M $138M $176.9M
Gross Profit -- $141.5M $220M $301.6M $387.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $45.2M $93.4M $115.5M $131.5M
Selling, General & Admin -- $142.5M $280.8M $335M $388.5M
Other Inc / (Exp) -$63K $215K $4.7M $15.5M $20.3M
Operating Expenses -- $187.7M $374.2M $450.5M $520M
Operating Income -- -$46.1M -$154.2M -$148.9M -$132.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$46.7M -$149.5M -$133.4M -$112.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.1M $775K $2.2M $3M
Net Income to Company -- -- -$150.3M -$135.7M -$115.6M
 
Minority Interest in Earnings $9K $1.2M $1.8M $1.3M $733K
Net Income to Common Excl Extra Items -- -$44.3M -$148.5M -$134.3M -$114.8M
 
Basic EPS (Cont. Ops) -- -$0.49 -$1.67 -$1.39 -$1.14
Diluted EPS (Cont. Ops) -- -$0.49 -$1.67 -$1.39 -$1.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$44.4M -$150.6M -$142.1M -$123.6M
EBIT -- -$47.1M -$154.2M -$148.9M -$132.9M
 
Revenue (Reported) -- $210.5M $327.2M $439.5M $564M
Operating Income (Reported) -- -$46.1M -$154.2M -$148.9M -$132.9M
Operating Income (Adjusted) -- -$47.1M -$154.2M -$148.9M -$132.9M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $39.3M $167.6M $256.8M $340.8M $433M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.4M $53.7M $82.4M $104.5M $133.9M
Gross Profit $24.9M $113.9M $174.4M $236.3M $299.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.4M $36.1M $70.5M $88.7M $100.4M
Selling, General & Admin $26.3M $113.4M $215.4M $260M $299.4M
Other Inc / (Exp) -$63K -$483K $4.3M $11.9M $16M
Operating Expenses $33.7M $149.5M $286M $348.7M $399.7M
Operating Income -$8.8M -$35.6M -$111.6M -$112.4M -$100.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.7M -$36.1M -$107.3M -$100.5M -$84.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118K -$1.3M -$342K $1.3M $2.4M
Net Income to Company -- -$34.8M -$106.9M -$101.9M -$87M
 
Minority Interest in Earnings $9K $1M $1.4M $962K $432K
Net Income to Common Excl Extra Items -$8.8M -$33.8M -$105.5M -$100.9M -$86.6M
 
Basic EPS (Cont. Ops) -$0.10 -$0.37 -$1.12 -$1.04 -$0.85
Diluted EPS (Cont. Ops) -$0.10 -$0.37 -$1.12 -$1.04 -$0.85
Weighted Average Basic Share $90.3M $270.8M $281.8M $291.4M $304.4M
Weighted Average Diluted Share $90.3M $270.8M $281.8M $291.4M $304.4M
 
EBITDA -$8.1M -$33.5M -$108.7M -$107.3M -$93.2M
EBIT -$8.6M -$35.6M -$111.6M -$112.4M -$100.6M
 
Revenue (Reported) $39.3M $167.6M $256.8M $340.8M $433M
Operating Income (Reported) -$8.8M -$35.6M -$111.6M -$112.4M -$100.6M
Operating Income (Adjusted) -$8.6M -$35.6M -$111.6M -$112.4M -$100.6M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $6.7M $28.5M $478.9M $68.6M $68.2M
Short Term Investments $85.2M $58M $35.2M $410.1M $407.9M
Accounts Receivable, Net $23.3M $34.8M $64.5M $78.3M $92.3M
Inventory -- -- -- -- --
Prepaid Expenses $7.7M $9.6M $25M $17.7M $19.7M
Other Current Assets $3.7M $2.6M $3.6M $5.4M $4.6M
Total Current Assets $127M $134M $608.2M $583.2M $601.1M
 
Property Plant And Equipment $2.6M $5.5M $7.4M $66.6M $110.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $28.4M
Other Intangibles -- -- -- $500K $3.7M
Other Long-Term Assets $5.5M $4.5M $9M $6.7M $3.5M
Total Assets $153.1M $171.4M $666.3M $705.4M $810.9M
 
Accounts Payable $1.2M $439K $2.1M $3.1M $6.3M
Accrued Expenses $4.4M $13.3M $12.1M $17.4M $21.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $10.7M $15.6M
Other Current Liabilities $3.1M $4.5M $3.5M $3.2M $5.7M
Total Current Liabilities $64.3M $101.1M $160M $217.3M $289.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $239.9M $277.7M $161.4M $258.6M $366.5M
 
Common Stock -- -- $9K $10K $10K
Other Common Equity Adj $34K -$42K -$640K -$6.8M -$1.2M
Common Equity -$86.9M -$108.5M $501.6M $445.3M $444.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.2M $3.2M $1.5M $192K
Total Equity -$86.9M -$106.3M $504.8M $446.8M $444.4M
 
Total Liabilities and Equity $153.1M $171.4M $666.3M $705.4M $810.9M
Cash and Short Terms $92M $86.5M $514.1M $478.7M $476.1M
Total Debt -- -- -- -- --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents -- $42M $45.4M $60.5M $61.3M
Short Term Investments -- $34.9M $428.2M $407.5M $431.3M
Accounts Receivable, Net -- $36M $58.3M $71.3M $90.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $11M $16.2M $15.9M $17.9M
Other Current Assets -- $6.7M $4.7M $3.6M $5.9M
Total Current Assets -- $130.6M $556.2M $566.8M $613.3M
 
Property Plant And Equipment -- $6.3M $67.4M $107M $120.3M
Long-Term Investments -- -- -- -- --
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
 
Accounts Payable -- $1.2M $2.1M $5.9M $2.9M
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
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $298.9M $223.2M $330.2M $384.2M
 
Common Stock -- $2K $9K $10K $10K
Other Common Equity Adj -- -$294K -$9.9M -$5.2M $348K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3.6M $1.8M $493K -$240K
Total Equity -- -$114.8M $454.2M $438.7M $457.8M
 
Total Liabilities and Equity -- $184.1M $677.4M $768.9M $842M
Cash and Short Terms -- $76.9M $473.6M $468M $492.6M
Total Debt -- -- -- -- --
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$31.8M -$32M -$78.2M -$140.7M -$130.4M
Depreciation & Amoritzation $645K $1.6M $2.8M $4.6M $7M
Stock-Based Compensation $12.4M $7.5M $47.2M $72.2M $97.2M
Change in Accounts Receivable -$12.6M -$12.4M -$29.8M -$14.7M -$14M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.4M -$6.1M -$35.4M -$22.3M $6.9M
 
Capital Expenditures $2.6M $4.4M $4.4M $16.7M $13.3M
Cash Acquisitions -- -- -- -- -$16.3M
Cash From Investing -$87.2M $22.5M $18M -$398.5M -$20M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$204K -- -- --
Other Financing Activities -- $2.3M -$2.7M -- -$165K
Cash From Financing $1.3M $4.9M $467.9M $11.3M $13.1M
 
Beginning Cash (CF) $104.9M $11.6M $33M $483M $72.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.3M $21.3M $450.6M -$409.5M -$17K
Ending Cash (CF) $11.6M $33M $483M $72.6M $72.1M
 
Levered Free Cash Flow -$9.9M -$10.4M -$39.8M -$39M -$6.5M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -- -$9.1M -$33.9M -$31M -$28.1M
Depreciation & Amoritzation -- $750K $1M $2.2M $2.6M
Stock-Based Compensation -- $5.4M $19.1M $24M $28.4M
Change in Accounts Receivable -- -$979K -$10.7M -$1.7M -$20.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$2.5M -$23.9M -$2M -$11.4M
 
Capital Expenditures -- $1M $4.1M $3.9M $2.8M
Cash Acquisitions -- -- -- -$1K --
Cash From Investing -- $904K -$12.7M -$16M -$8.2M
 
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 -- $2M $1.8M $1.7M $1.5M
 
Beginning Cash (CF) -- $45.9M $84.9M $81.2M $79.6M
Foreign Exchange Rate Adjustment -- -$359K -$630K -$511K $324K
Additions / Reductions -- $470K -$34.9M -$16.3M -$18.1M
Ending Cash (CF) -- $46M $49.4M $64.4M $61.8M
 
Levered Free Cash Flow -- -$3.5M -$28.1M -$5.9M -$14.2M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -- -- -$150.3M -$135.7M -$115.6M
Depreciation & Amoritzation -- -- $3.6M $6.8M $9.2M
Stock-Based Compensation -- $18M $82.5M $91.8M $111.5M
Change in Accounts Receivable -- -- -$22.8M -$13.3M -$21.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$46.9M $3M $23.4M
 
Capital Expenditures -- $3M $16.2M $7.9M $22.5M
Cash Acquisitions -- -- -- -$16.3M --
Cash From Investing -- -- -$418.3M -$1.5M -$36.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$2.9M
Cash From Financing -- -- $470.5M $13.1M $9.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $5.4M $14.7M -$3.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$63M -$4.9M $888K
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -- -$34.8M -$106.9M -$101.9M -$87M
Depreciation & Amoritzation -- $2.1M $2.9M $5.1M $7.4M
Stock-Based Compensation -- $18M $53.4M $73M $87.2M
Change in Accounts Receivable -- -$1.2M $5.9M $7.3M -$227K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$10.9M -$22.3M $3M $19.6M
 
Capital Expenditures -- $3M $14.8M $6M $15.2M
Cash Acquisitions -- -- -- -$16.3M --
Cash From Investing -- $19.8M -$416.5M -$19.5M -$35.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$34K -- -$165K -$2.9M
Cash From Financing -- $4.6M $7.2M $9M $5.5M
 
Beginning Cash (CF) -- $127.1M $662.5M $275.3M $230.5M
Foreign Exchange Rate Adjustment -- -$531K -$1.9M -$806K $225K
Additions / Reductions -- $13.5M -$431.6M -$7.4M -$10.5M
Ending Cash (CF) -- $140.1M $229M $267.1M $220.2M
 
Levered Free Cash Flow -- -$13.8M -$37.1M -$2.9M $4.4M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock