Financhill
Sell
32

BNZI Quote, Financials, Valuation and Earnings

Last price:
$1.62
Seasonality move :
-29.2%
Day range:
$1.63 - $1.85
52-week range:
$1.30 - $194.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.14x
P/B ratio:
--
Volume:
4.1M
Avg. volume:
2.3M
1-year change:
-99.1%
Market cap:
$1.6M
Revenue:
$4.6M
EPS (TTM):
-$44.82
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $5.2M $5.3M $4.6M
Revenue Growth (YoY) -- -- -- 2.42% -14.47%
 
Cost of Revenues -- -- $2.1M $2M $1.4M
Gross Profit -- -- $3.1M $3.4M $3.1M
Gross Profit Margin -- -- 60.2% 63.31% 68.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $11M $9.3M $12.9M
Other Inc / (Exp) -- -- -$825.8K -$7.2M $943K
Operating Expenses -- -- $11.5M $9.3M $12.9M
Operating Income -- -- -$8.4M -$5.9M -$9.8M
 
Net Interest Expenses -- -- $1.2M $2.4M $5.6M
EBT. Incl. Unusual Items -- -- -$10.4M -$15.5M -$14.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$409.5K -- --
Net Income to Company -- -- -$10M -$15.5M -$14.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$10M -$15.5M -$14.4M
 
Basic EPS (Cont. Ops) -- -- -$33.48 -$51.89 -$105.00
Diluted EPS (Cont. Ops) -- -- -$33.48 -$51.89 -$105.00
Weighted Average Basic Share -- -- $298.1K $298.1K $137.1K
Weighted Average Diluted Share -- -- $298.1K $298.1K $137.1K
 
EBITDA -- -- -$8.7M -$12.9M -$8.7M
EBIT -- -- -$9.2M -$13.1M -$8.9M
 
Revenue (Reported) -- -- $5.2M $5.3M $4.6M
Operating Income (Reported) -- -- -$8.4M -$5.9M -$9.8M
Operating Income (Adjusted) -- -- -$9.2M -$13.1M -$8.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- $1.2M $1.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $379.3K $330K
Gross Profit -- -- -- $814K $738.2K
Gross Profit Margin -- -- -- 68.22% 69.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $2.9M $4.3M
Other Inc / (Exp) -- -- -- -$283K $205.1K
Operating Expenses -- -- -- $2.9M $4.3M
Operating Income -- -- -- -$2.1M -$3.6M
 
Net Interest Expenses -- -- -- $1.1M $781.5K
EBT. Incl. Unusual Items -- -- -- -$3.5M -$4.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $12.5K $6.6K
Net Income to Company -- -- -- -$3.5M -$4.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$3.5M -$4.2M
 
Basic EPS (Cont. Ops) -- -- -- -$11.69 -$7.50
Diluted EPS (Cont. Ops) -- -- -- -$11.69 -$7.50
Weighted Average Basic Share -- -- -- $298.1K $541.8K
Weighted Average Diluted Share -- -- -- $298.1K $541.8K
 
EBITDA -- -- -- -$2.4M -$3.3M
EBIT -- -- -- -$2.4M -$3.4M
 
Revenue (Reported) -- -- -- $1.2M $1.1M
Operating Income (Reported) -- -- -- -$2.1M -$3.6M
Operating Income (Adjusted) -- -- -- -$2.4M -$3.4M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- $4.7M $4.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $1.5M
Gross Profit -- -- -- -- $3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- $14.7M
Other Inc / (Exp) -- -- -- -$716.2K -$371K
Operating Expenses -- -- -- -- $14.7M
Operating Income -- -- -- -- -$11.7M
 
Net Interest Expenses -- -- -- $2M $3.8M
EBT. Incl. Unusual Items -- -- -- -- -$15.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $21.4K
Net Income to Company -- -- -- -- -$15.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- -$15.9M
 
Basic EPS (Cont. Ops) -- -- -- -- -$44.82
Diluted EPS (Cont. Ops) -- -- -- -- -$44.82
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- -$11.9M
EBIT -- -- -- -- -$12.1M
 
Revenue (Reported) -- -- -- $4.7M $4.5M
Operating Income (Reported) -- -- -- -- -$11.7M
Operating Income (Adjusted) -- -- -- -- -$12.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue -- -- -- $2.4M $2.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $791.5K $711.4K
Gross Profit -- -- -- $1.6M $1.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $6.1M $8.6M
Other Inc / (Exp) -- -- -- -$716.2K $345.2K
Operating Expenses -- -- -- $6.1M $8.6M
Operating Income -- -- -- -$4.5M -$7.2M
 
Net Interest Expenses -- -- -- $2M $1.8M
EBT. Incl. Unusual Items -- -- -- -$7.2M -$8.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $15.8K $5.7K
Net Income to Company -- -- -- -$7.3M -$8.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -$7.3M -$8.7M
 
Basic EPS (Cont. Ops) -- -- -- -$24.32 -$20.50
Diluted EPS (Cont. Ops) -- -- -- -$24.32 -$20.50
Weighted Average Basic Share -- -- -- $596.2K $889K
Weighted Average Diluted Share -- -- -- $596.2K $889K
 
EBITDA -- -- -- -$5.2M -$6.8M
EBIT -- -- -- -$5.2M -$6.8M
 
Revenue (Reported) -- -- -- $2.4M $2.1M
Operating Income (Reported) -- -- -- -$4.5M -$7.2M
Operating Income (Adjusted) -- -- -- -$5.2M -$6.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- -- $1.8M $1M $2.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $74.7K $68.4K $105.1K
Inventory -- -- -- -- --
Prepaid Expenses -- -- $538.7K $295K $674.2K
Other Current Assets -- -- $129.2K $38.5K $67K
Total Current Assets -- -- $2.6M $1.4M $2.9M
 
Property Plant And Equipment -- -- $10.6K $319.1K $138.7K
Long-Term Investments -- -- -- -- --
Goodwill -- -- $2.2M $2.2M $2.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $91K $38.4K $38.4K
Total Assets -- -- $4.9M $5.5M $5.3M
 
Accounts Payable -- -- $439.4K $1.1M $6.4M
Accrued Expenses -- -- $242.2K $511.7K $4.5M
Current Portion Of Long-Term Debt -- -- $1.7M $7.2M $7M
Current Portion Of Capital Lease Obligations -- -- -- $285K $234K
Other Current Liabilities -- -- $1M $12.5M $3.4M
Total Current Liabilities -- -- $10.8M $29.3M $37.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $20.6M $29.6M $37.2M
 
Common Stock -- -- $830 $650 $1.6K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -$15.7M -$24.1M -$31.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -$15.7M -$24.1M -$31.9M
 
Total Liabilities and Equity -- -- $4.9M $5.5M $5.3M
Cash and Short Terms -- -- $1.8M $1M $2.1M
Total Debt -- -- $8M $13.7M $16.2M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents -- -- -- $423.2K $471.8K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $109.5K $26.2K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $296K $1.1M
Other Current Assets -- -- -- $90.5K $10.7K
Total Current Assets -- -- -- $959.4K $1.6M
 
Property Plant And Equipment -- -- -- $228.7K $48.3K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $2.2M $2.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $38.4K $38.4K
Total Assets -- -- -- $5.4M $3.8M
 
Accounts Payable -- -- -- $2.3M $9.4M
Accrued Expenses -- -- -- $55.3K $3.4M
Current Portion Of Long-Term Debt -- -- -- $10.6M $5.5M
Current Portion Of Capital Lease Obligations -- -- -- $298.5K $81.7K
Other Current Liabilities -- -- -- $14.6M $670.8K
Total Current Liabilities -- -- -- $35.8M $35.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $42.4M $35.7M
 
Common Stock -- -- -- $820 $3.7K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- -- -$37M -$31.8M
 
Total Liabilities and Equity -- -- -- $5.4M $3.8M
Cash and Short Terms -- -- -- $423.2K $471.8K
Total Debt -- -- -- $17.3M $16.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -- -$10M -$15.5M -$14.4M
Depreciation & Amoritzation -- -- $480.6K $161.6K $180.4K
Stock-Based Compensation -- -- $803.1K $770.3K $1.2M
Change in Accounts Receivable -- -- -$274.3K -$86.3K $65.5K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$6.8M -$5.2M -$1.6M
 
Capital Expenditures -- -- $1.7K $10.8K --
Cash Acquisitions -- -- -$3.6M -- --
Cash From Investing -- -- -$3.6M -$10.8K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $8.1M $5.9M $10.2M
Long-Term Debt Repaid -- -- -$643.8K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $3.8M -$1.5M -$7.6M
Cash From Financing -- -- $11.4M $4.4M $2.6M
 
Beginning Cash (CF) -- -- $779.1K $1.8M $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1M -$763.1K $1.1M
Ending Cash (CF) -- -- $1.8M $1M $2.1M
 
Levered Free Cash Flow -- -- -$6.8M -$5.2M -$1.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -$3.5M -$4.2M
Depreciation & Amoritzation -- -- -- $44.9K $45.1K
Stock-Based Compensation -- -- -- $218.5K $412.4K
Change in Accounts Receivable -- -- -- -$47.8K $8.5K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$2.6M -$1.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.9M --
Long-Term Debt Repaid -- -- -- -- -$750K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- $35K
Cash From Financing -- -- -- $1.9M $1.1M
 
Beginning Cash (CF) -- -- -- $1M $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$626.7K -$555.2K
Ending Cash (CF) -- -- -- $423.2K $471.8K
 
Levered Free Cash Flow -- -- -- -$2.6M -$1.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -- -$15.9M
Depreciation & Amoritzation -- -- -- -- $180.7K
Stock-Based Compensation -- -- -- $621K $1.3M
Change in Accounts Receivable -- -- -- -- $108.2K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$5.2M -$7.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $5.7M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- $5.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- -$2.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- -$1.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -- -- -- -$7.3M -$8.7M
Depreciation & Amoritzation -- -- -- $90.4K $90.4K
Stock-Based Compensation -- -- -- $621K $665.4K
Change in Accounts Receivable -- -- -- $27.2K $81.1K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$4M -$3.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3.4M $2.3M
Long-Term Debt Repaid -- -- -- -- -$750K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$1.2M
Cash From Financing -- -- -- $3.4M $2.2M
 
Beginning Cash (CF) -- -- -- $2.1M $3.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$600.3K -$1.6M
Ending Cash (CF) -- -- -- $1.5M $1.5M
 
Levered Free Cash Flow -- -- -- -$4M -$3.8M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.82% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 1.43% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.46% over the past day.

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

Show me the best stock