Financhill
Buy
57

BRZE Quote, Financials, Valuation and Earnings

Last price:
$29.88
Seasonality move :
-3.62%
Day range:
$28.80 - $29.55
52-week range:
$23.91 - $48.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.67x
P/B ratio:
5.46x
Volume:
937.3K
Avg. volume:
1.2M
1-year change:
-25.75%
Market cap:
$3.3B
Revenue:
$593.4M
EPS (TTM):
-$1.04
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 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Revenue $55.8M $86.1M $115.1M $145.5M $180.1M
Revenue Growth (YoY) 55.11% 54.48% 33.64% 26.4% 23.79%
 
Cost of Revenues $18.8M $27.4M $35.5M $43.4M $58.2M
Gross Profit $37M $58.8M $79.6M $102.1M $121.9M
Gross Profit Margin 66.36% 68.24% 69.18% 70.16% 67.68%
 
R&D Expenses $11.6M $23.3M $29.1M $33.1M $41.3M
Selling, General & Admin $37.6M $70.6M $85.9M $96.9M $119.4M
Other Inc / (Exp) -$297K $1.7M $3.9M $5.5M --
Operating Expenses $49.2M $93.9M $115M $130M $159.2M
Operating Income -$12.2M -$35.1M -$35.4M -$28M -$37.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.4M -$33.4M -$31.5M -$22.4M -$34.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $166K $35K $545K $702K -$7M
Net Income to Company -$12.6M -$33.4M -$32M -$23.1M -$27.8M
 
Minority Interest in Earnings -$385K -$527K -$355K -$150K $136K
Net Income to Common Excl Extra Items -$12.6M -$33.4M -$32M -$23.1M -$27.8M
 
Basic EPS (Cont. Ops) -$0.13 -$0.35 -$0.33 -$0.23 -$0.26
Diluted EPS (Cont. Ops) -$0.13 -$0.35 -$0.33 -$0.23 -$0.26
Weighted Average Basic Share $92.1M $94.1M $97.2M $101.4M $106.8M
Weighted Average Diluted Share $92.1M $94.1M $97.2M $101.4M $106.8M
 
EBITDA -$11.4M -$34.2M -$33.8M -$25.4M -$32.8M
EBIT -$12.2M -$35.1M -$35.4M -$28M -$37.4M
 
Revenue (Reported) $55.8M $86.1M $115.1M $145.5M $180.1M
Operating Income (Reported) -$12.2M -$35.1M -$35.4M -$28M -$37.4M
Operating Income (Adjusted) -$12.2M -$35.1M -$35.4M -$28M -$37.4M
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Revenue $185.9M $298M $408.7M $535.9M $654.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $64.3M $97.2M $130.7M $167.3M $204.4M
Gross Profit $121.6M $200.8M $278M $368.5M $450.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.8M $80.6M $111.2M $128.5M $144.5M
Selling, General & Admin $126.3M $248M $317.4M $375.5M $438.9M
Other Inc / (Exp) $370K $1.9M $13.5M $19.6M --
Operating Expenses $166.1M $328.6M $427.8M $502.6M $580.8M
Operating Income -$44.5M -$127.8M -$149.9M -$134.1M -$130.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$44.7M -$125.9M -$137.1M -$115.9M -$112.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $640K -$442K $1.5M $2.5M -$4M
Net Income to Company -$45.3M -$125.4M -$138.6M -$118.4M -$108.6M
 
Minority Interest in Earnings -$921K -$1.6M -$1.6M -$752K $193K
Net Income to Common Excl Extra Items -$45.3M -$125.4M -$138.6M -$118.4M -$108.6M
 
Basic EPS (Cont. Ops) -$0.48 -$1.33 -$1.43 -$1.18 -$1.04
Diluted EPS (Cont. Ops) -$0.48 -$1.33 -$1.43 -$1.18 -$1.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$42M -$124.6M -$144.1M -$125.2M -$117.8M
EBIT -$44.5M -$127.8M -$149.9M -$134.1M -$130.6M
 
Revenue (Reported) $185.9M $298M $408.7M $535.9M $654.6M
Operating Income (Reported) -$44.5M -$127.8M -$149.9M -$134.1M -$130.6M
Operating Income (Adjusted) -$44.5M -$127.8M -$149.9M -$134.1M -$130.6M
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Revenue $103.6M $163.6M $216.9M $281M $342.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.6M $53.3M $68.2M $88M $109.1M
Gross Profit $69.1M $110.4M $148.7M $193M $233.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.4M $45M $58.9M $67.5M $78M
Selling, General & Admin $70.9M $140.2M $167.1M $193.5M $234M
Other Inc / (Exp) -$265K $1.8M $7.3M $10.7M $5.7M
Operating Expenses $94.2M $185.1M $226M $261M $310.7M
Operating Income -$25.2M -$74.8M -$77.3M -$68M -$77.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$25.4M -$73M -$69.9M -$57.4M -$69.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $326K $49K $933K $1.5M -$5.9M
Net Income to Company -$25.8M -$73M -$70.9M -$58.9M -$63.4M
 
Minority Interest in Earnings -$704K -$891K -$727K -$216K $281K
Net Income to Common Excl Extra Items -$25.8M -$73M -$70.9M -$58.9M -$63.4M
 
Basic EPS (Cont. Ops) -$0.27 -$0.77 -$0.73 -$0.58 -$0.60
Diluted EPS (Cont. Ops) -$0.27 -$0.77 -$0.73 -$0.58 -$0.60
Weighted Average Basic Share $184.2M $187.4M $193.5M $202.2M $211.4M
Weighted Average Diluted Share $184.2M $187.4M $193.5M $202.2M $211.4M
 
EBITDA -$23.8M -$72.9M -$74.1M -$63.3M -$70.2M
EBIT -$25.2M -$74.8M -$77.3M -$68M -$77.6M
 
Revenue (Reported) $103.6M $163.6M $216.9M $281M $342.2M
Operating Income (Reported) -$25.2M -$74.8M -$77.3M -$68M -$77.6M
Operating Income (Adjusted) -$25.2M -$74.8M -$77.3M -$68M -$77.6M
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 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Cash and Equivalents -- $506.6M $475.6M $504M $364.9M
Short Term Investments $36.9M $425.8M $394.9M $424.9M --
Accounts Receivable, Net -- $48M $70.1M $71.3M $88.2M
Inventory -- -- -- -- --
Prepaid Expenses -- $18.3M $19.6M $18.3M $20.6M
Other Current Assets $14.3M $3M $4.9M $5.9M --
Total Current Assets -- $580.9M $574M $606.4M $484.5M
 
Property Plant And Equipment -- $67.6M $66.1M $115.6M $113.2M
Long-Term Investments -- $4M $530K $530K $3.4M
Goodwill -- -- $28M $28.4M --
Other Intangibles -- -- $4.1M $3.3M --
Other Long-Term Assets $8.3M $8.4M $4.4M $3.1M --
Total Assets -- $702.1M $732.1M $825.6M $1B
 
Accounts Payable -- $2.9M $1.9M $4.5M $1.1M
Accrued Expenses $8.4M $12.5M $21M $26.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $10.6M $13.5M $16.3M --
Other Current Liabilities $4.6M $4.8M $3.6M $4.1M --
Total Current Liabilities -- $184.3M $248.5M $298.1M $353.7M
 
Long-Term Debt -- $44.4M $38.1M $71.6M $64.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $229.2M $291M $371.9M $423.5M
 
Common Stock -- $9K $10K $10K $11K
Other Common Equity Adj -$102K -$3.8M -$5.9M -$253K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.3M $728K -$24K $169K
Total Equity -- $472.9M $441.1M $453.7M $599.1M
 
Total Liabilities and Equity -- $702.1M $732.1M $825.6M $1B
Cash and Short Terms -- $506.6M $475.6M $504M $364.9M
Total Debt -- $44.4M $38.1M $71.6M $64.4M
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 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Net Income to Stockholders -$12.6M -$33.4M -$32M -$23.1M -$27.8M
Depreciation & Amoritzation $785K $935K $1.3M $2.6M $4.8M
Stock-Based Compensation $5.7M $17.3M $24.8M $30.1M $37.6M
Change in Accounts Receivable -$8.5M -$5.4M -$2.1M $10.8M $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.6M -$16.3M -$17.5M $11.6M $7M
 
Capital Expenditures $1.1M $8.4M $1.2M $4.4M $3.4M
Cash Acquisitions -- -- $16.3M -- $181.2M
Cash From Investing $1.7M $4M -$27.8M -$16.8M -$160.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3K -- -- -- --
Other Financing Activities -$441K -- -- -- --
Cash From Financing $619K $2.8M $5.1M $5.9M $7.5M
 
Beginning Cash (CF) -- $80.9M $80.7M $79.1M $82.3M
Foreign Exchange Rate Adjustment -$38K -$193K -$115K $238K -$209K
Additions / Reductions -$2.3M -$9.7M -$40.3M $945K -$146.3M
Ending Cash (CF) -- $71M $40.3M $80.3M -$64.3M
 
Levered Free Cash Flow -$5.7M -$24.7M -$18.7M $7.2M $3.5M
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Net Income to Stockholders -$45.3M -$125.4M -$138.6M -$118.4M -$108.6M
Depreciation & Amoritzation $2.4M $3.3M $5.6M $8.9M $12.8M
Stock-Based Compensation $17.4M $68.8M $87M $107M $124.6M
Change in Accounts Receivable -$14.4M -$13M -$22.3M -$2.2M -$14.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$14.3M -$25.4M -$18.9M $32.8M $36.8M
 
Capital Expenditures $3.5M $13.1M $8.1M $23.6M $9.4M
Cash Acquisitions -- -- $16.3M $1K $181.2M
Cash From Investing $25.5M -$402.2M $1.8M -$43.9M -$46.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $216K $2K -- -- --
Other Financing Activities -- -- -- -$3.1M --
Cash From Financing $4.7M $468.3M $13.3M $9.8M $15.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.8M $39M -$3.7M -$1.6M $6.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17.8M -$38.5M -$27M $9.2M $27.4M
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Net Income to Stockholders -$25.8M -$73M -$70.9M -$58.9M -$63.4M
Depreciation & Amoritzation $1.4M $1.9M $2.8M $4.7M $7.4M
Stock-Based Compensation $12.6M $34.3M $49M $58.8M $68.2M
Change in Accounts Receivable -$178K $16.6M $8.9M $20.7M $11.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$8.4M $1.6M $5M $31M $31.1M
 
Capital Expenditures $1.9M $10.6M $2.1M $12.3M $4.7M
Cash Acquisitions -- -- $16.3M -- $181.2M
Cash From Investing $18.9M -$403.8M -$3.5M -$27.4M -$37.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3K -- -- -- --
Other Financing Activities -$660K -- -- -$2.9M --
Cash From Financing $2.6M $5.4M $7.3M $4M $8.1M
 
Beginning Cash (CF) -- $171.5M $201M $157.3M $313.8M
Foreign Exchange Rate Adjustment -$172K -$1.3M -$295K -$99K $642K
Additions / Reductions $12.9M -$398.1M $8.6M $7.5M $2.1M
Ending Cash (CF) -- -$227.8M $209.3M $164.7M $316.5M
 
Levered Free Cash Flow -$10.3M -$9M $3M $18.7M $26.4M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock