Free Trial

Banzai International (PARAW) Financials

Banzai International logo
$0.01 +0.00 (+30.00%)
As of 12:49 PM Eastern
Annual Income Statements for Banzai International

Annual Income Statements for Banzai International

This table shows Banzai International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
12 -15 -14 -31 -22
Consolidated Net Income / (Loss)
12 -15 -14 -32 -22
Net Income / (Loss) Continuing Operations
12 -15 -14 -32 -22
Total Pre-Tax Income
12 -15 -14 -32 -22
Total Operating Income
-2.68 -6.21 -9.80 -13 -18
Total Gross Profit
-0.20 3.38 3.12 3.11 9.97
Total Revenue
0.00 5.33 4.56 4.53 12
Operating Revenue
- 5.33 4.56 4.53 12
Total Cost of Revenue
0.20 1.96 1.44 1.42 2.19
Operating Cost of Revenue
- 1.96 1.44 1.42 2.19
Total Operating Expenses
2.48 9.59 13 17 28
Selling, General & Admin Expense
2.48 9.28 13 17 27
Depreciation Expense
- 0.01 0.01 0.02 1.15
Total Other Income / (Expense), net
14 -9.26 -4.61 -18 -3.97
Interest Expense
- 2.44 5.55 2.37 -2.10
Interest & Investment Income
0.02 0.00 0.00 0.00 0.00
Other Income / (Expense), net
14 -6.82 0.94 -16 -6.07
Income Tax Expense
0.00 0.00 0.00 0.00 0.06
Preferred Stock Dividends Declared
- - 0.00 -0.42 0.00
Basic Earnings per Share
$0.80 ($2.40) ($6.00) ($69.75) ($5.95)
Weighted Average Basic Shares Outstanding
28.75M 6.44M 2.40M 445.82K 3.78M
Diluted Earnings per Share
$0.80 ($2.40) ($6.00) ($69.75) ($5.95)
Weighted Average Diluted Shares Outstanding
28.75M 6.44M 2.40M 445.82K 3.78M
Weighted Average Basic & Diluted Shares Outstanding
28.75M 10.83M 20.07M - 17.56M

Quarterly Income Statements for Banzai International

This table shows Banzai International's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-6.37 -4.29 -3.96 -15 -7.44 -3.64 -7.93 -5.89 -5.17 -8.42 -4.97
Consolidated Net Income / (Loss)
-6.37 -4.29 -3.96 -15 -7.85 -3.64 -7.93 -5.89 -5.17 -8.42 -4.97
Net Income / (Loss) Continuing Operations
-6.37 -4.29 -3.96 -15 -7.85 -3.64 -7.93 -5.89 -5.17 -8.42 -4.97
Total Pre-Tax Income
-6.39 -4.29 -3.95 -15 -7.86 -3.57 -8.16 -5.62 -5.22 -8.47 -5.05
Total Operating Income
-3.20 -3.40 -3.37 -2.77 -3.92 -4.91 -4.84 -4.43 -4.42 -5.78 -4.39
Total Gross Profit
0.77 0.70 0.74 0.74 0.93 2.77 2.57 2.33 2.17 2.18 1.82
Total Revenue
1.08 1.08 1.07 1.08 1.30 3.38 3.13 2.84 2.68 2.70 2.27
Operating Revenue
1.08 1.08 1.07 1.08 1.30 3.38 3.13 2.84 2.68 2.70 2.27
Total Cost of Revenue
0.31 0.38 0.33 0.34 0.37 0.61 0.55 0.52 0.51 0.52 0.45
Operating Cost of Revenue
0.31 0.38 0.33 0.34 0.37 0.61 0.55 0.52 0.51 0.52 0.45
Total Operating Expenses
3.97 4.10 4.11 3.51 4.85 7.68 7.41 6.76 6.59 7.96 6.21
Selling, General & Admin Expense
3.97 4.10 4.11 3.51 4.83 7.43 7.11 6.46 6.28 7.65 5.91
Depreciation Expense
0.00 0.00 0.00 0.00 0.02 0.25 0.30 0.29 0.31 0.31 0.30
Total Other Income / (Expense), net
-3.19 -0.89 -0.58 -13 -3.94 1.34 -3.32 -1.19 -0.80 -2.69 -0.66
Interest Expense
2.06 0.50 0.78 0.90 0.19 -3.99 0.39 0.39 1.10 0.20 -0.38
Interest & Investment Income
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00
Other Income / (Expense), net
-1.13 -0.39 0.21 -12 -3.75 -2.65 -2.93 -0.79 0.30 -2.49 -1.05
Income Tax Expense
-0.02 -0.00 0.01 0.00 -0.01 0.07 -0.23 0.27 -0.05 -0.05 -0.08
Preferred Stock Dividends Declared
- - - - - 0.00 0.00 - - 0.00 0.00
Basic Earnings per Share
($2.65) ($1.64) ($14.09) ($48.73) ($16.68) ($30.37) ($82.58) ($1.64) ($1.37) ($11.69) ($3.05)
Weighted Average Basic Shares Outstanding
2.40M 2.61M 280.68K 316.29K 445.82K 120K 96K 3.59M 3.78M 720K 1.63M
Diluted Earnings per Share
($2.65) ($1.64) ($14.09) ($48.73) ($16.68) ($30.37) ($82.58) ($1.64) ($1.37) ($11.69) ($3.05)
Weighted Average Diluted Shares Outstanding
2.40M 2.61M 280.68K 316.29K 445.82K 120K 96K 3.59M 3.78M 720K 1.63M
Weighted Average Basic & Diluted Shares Outstanding
20.07M 21.63M 58.33M 5.89M 0.00 18.96M 3.46M 6.74M 17.56M 1.46M 3.55M

Annual Cash Flow Statements for Banzai International

This table details how cash moves in and out of Banzai International's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-1.01 -0.76 1.07 -1.01 -0.83
Net Cash From Operating Activities
-1.01 -5.17 -1.55 -9.58 -16
Net Cash From Continuing Operating Activities
-1.01 -5.17 -1.55 -9.58 -16
Net Income / (Loss) Continuing Operations
12 -15 -14 -32 -22
Consolidated Net Income / (Loss)
12 -15 -14 -32 -22
Depreciation Expense
- 0.01 0.01 0.02 1.15
Amortization Expense
- 0.87 3.54 1.53 0.02
Non-Cash Adjustments To Reconcile Net Income
-14 8.00 5.48 19 5.92
Changes in Operating Assets and Liabilities, net
1.67 1.42 3.82 1.76 -0.30
Net Cash From Investing Activities
0.00 -0.01 0.00 0.08 -2.68
Net Cash From Continuing Investing Activities
0.00 -0.01 0.00 0.08 -2.68
Acquisitions
- 0.00 0.00 0.08 -2.68
Net Cash From Financing Activities
0.00 4.42 2.62 8.49 18
Net Cash From Continuing Financing Activities
0.00 4.42 2.62 8.49 18
Repayment of Debt
0.00 0.00 0.00 -2.97 -19
Repurchase of Preferred Equity
- - - 0.00 -0.24
Payment of Dividends
- - - 0.00 -0.50
Issuance of Debt
0.00 5.94 10 5.38 15
Issuance of Common Equity
- 0.01 0.03 7.14 22
Other Financing Activities, net
0.00 -1.52 -7.62 -1.06 -0.17
Effect of Exchange Rate Changes
- - - 0.00 -0.08
Cash Interest Paid
- 0.63 0.96 0.34 1.10
Cash Income Taxes Paid
- -0.00 0.01 0.01 0.01

Quarterly Cash Flow Statements for Banzai International

This table details how cash moves in and out of Banzai International's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
1.70 -1.07 -0.56 3.79 -3.18 -0.30 1.47 -1.40 -0.59 -0.12 0.51
Net Cash From Operating Activities
4.26 -2.12 -1.70 -1.55 -4.21 -4.97 -4.05 -4.39 -2.29 -5.50 -3.87
Net Cash From Continuing Operating Activities
4.26 -2.12 -1.70 -1.55 -4.21 -4.97 -4.05 -4.39 -2.29 -5.50 -3.87
Net Income / (Loss) Continuing Operations
-6.37 -4.29 -3.96 -15 -7.85 -3.64 -7.93 -6.02 -5.03 -8.42 -4.97
Consolidated Net Income / (Loss)
-6.37 -4.29 -3.96 -15 -7.85 -3.64 -7.93 -6.02 -5.03 -8.42 -4.97
Depreciation Expense
0.00 0.00 0.00 0.00 0.02 0.25 0.30 0.29 0.31 0.31 0.30
Amortization Expense
1.50 0.56 0.38 0.58 0.01 0.01 0.00 0.00 0.00 0.01 0.01
Non-Cash Adjustments To Reconcile Net Income
5.71 0.34 0.29 13 5.39 -0.66 2.80 2.38 1.47 3.39 1.40
Changes in Operating Assets and Liabilities, net
3.42 1.27 1.59 0.69 -1.78 -0.93 0.78 -1.05 0.96 -0.79 -0.61
Net Cash From Financing Activities
-2.56 1.05 1.14 5.34 0.95 7.35 5.52 3.06 1.70 5.35 4.38
Net Cash From Continuing Financing Activities
-2.56 1.05 1.14 5.34 0.95 7.35 5.52 3.06 1.70 5.35 4.38
Repayment of Debt
- 0.00 -0.75 -0.41 -1.81 -6.43 -4.01 -5.15 -3.73 -0.70 -1.52
Issuance of Debt
5.04 2.25 - 1.25 1.88 7.26 2.29 3.74 2.10 2.63 1.09
Issuance of Common Equity
0.02 0.00 1.85 4.40 0.88 6.69 7.24 19 3.34 3.42 4.81
Effect of Exchange Rate Changes
- - - - - 0.00 - - -0.01 0.03 -0.00

Annual Balance Sheets for Banzai International

This table presents Banzai International's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
232 231 5.48 5.29 26 32
Total Current Assets
2.28 0.98 1.43 2.94 2.67 1.41
Cash & Equivalents
1.72 0.71 1.02 2.09 1.09 0.26
Accounts Receivable
- - 0.07 0.11 0.94 0.71
Prepaid Expenses
0.56 0.26 0.33 0.74 0.64 0.45
Plant, Property, & Equipment, net
0.00 0.00 0.01 0.00 0.00 0.01
Total Noncurrent Assets
230 230 4.04 2.34 23 30
Goodwill
- - 2.17 2.17 19 22
Intangible Assets
- - - 0.00 3.88 8.03
Other Noncurrent Operating Assets
230 230 1.87 0.17 0.15 0.19
Total Liabilities & Shareholders' Equity
232 231 5.48 5.29 26 32
Total Liabilities
34 21 30 37 28 24
Total Current Liabilities
0.14 1.52 29 37 28 22
Short-Term Debt
- - 14 16 8.85 6.12
Accounts Payable
0.02 0.34 1.10 6.44 7.78 2.49
Accrued Expenses
0.07 1.00 0.75 5.19 3.89 4.35
Current Deferred Revenue
- - 0.93 5.71 3.93 3.64
Other Current Liabilities
- - 13 3.58 3.80 5.76
Total Noncurrent Liabilities
34 20 0.31 0.08 0.18 1.21
Noncurrent Deferred Revenue
- - - 0.00 0.12 0.09
Noncurrent Deferred & Payable Income Tax Liabilities
- - - 0.00 0.01 1.08
Other Noncurrent Operating Liabilities
34 20 0.31 0.08 0.05 0.03
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-32 -20 -24 -32 -2.76 8.06
Total Preferred & Common Equity
-32 -20 -24 -32 -2.76 8.06
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-32 -20 -24 -32 -2.76 8.06
Common Stock
0.00 0.00 8.25 15 76 109
Retained Earnings
-32 -20 -32 -47 -78 -101
Accumulated Other Comprehensive Income / (Loss)
- - - - 0.00 -0.09

Quarterly Balance Sheets for Banzai International

This table presents Banzai International's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
4.44 3.84 7.31 34 35 33 31 31
Total Current Assets
2.14 1.58 5.05 2.64 3.82 2.26 1.66 1.80
Cash & Equivalents
1.03 0.47 4.26 0.78 2.25 0.85 0.14 0.65
Accounts Receivable
0.03 0.03 0.04 1.03 0.81 0.80 0.67 0.40
Prepaid Expenses
1.07 1.08 0.75 0.83 0.76 0.61 0.86 0.75
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.01 0.01 0.01 0.00 0.00
Total Noncurrent Assets
2.30 2.26 2.26 31 31 31 30 30
Goodwill
2.17 2.17 2.17 22 22 22 22 22
Intangible Assets
- - - 8.94 8.64 8.33 7.74 7.43
Other Noncurrent Operating Assets
0.13 0.08 0.08 0.12 0.08 0.29 0.09 0.08
Total Liabilities & Shareholders' Equity
4.44 3.84 7.31 34 35 33 31 31
Total Liabilities
35 36 30 31 32 28 23 19
Total Current Liabilities
35 36 30 29 30 26 22 18
Short-Term Debt
17 16 9.26 9.79 8.43 8.75 5.69 4.75
Accounts Payable
8.34 9.43 10 2.83 3.10 2.02 2.97 2.47
Accrued Expenses
3.86 4.26 3.80 4.03 4.41 4.00 4.07 3.48
Current Deferred Revenue
5.25 5.32 5.22 4.42 4.10 3.71 3.55 3.08
Other Current Liabilities
0.96 0.49 1.79 8.20 10 7.57 5.94 4.24
Total Noncurrent Liabilities
0.08 0.08 0.08 1.46 1.27 1.50 1.16 1.06
Noncurrent Deferred Revenue
- - - 0.11 0.12 0.09 0.12 0.10
Noncurrent Deferred & Payable Income Tax Liabilities
- - - 1.31 1.12 1.38 1.03 0.95
Other Noncurrent Operating Liabilities
0.08 0.08 0.08 0.04 0.04 0.03 0.02 0.01
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-31 -32 -23 2.94 3.16 5.44 8.10 12
Total Preferred & Common Equity
-31 -32 -23 2.94 3.16 5.44 8.10 12
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-31 -32 -23 2.94 3.16 5.44 8.10 12
Common Stock
20 24 48 85 93 101 117 126
Retained Earnings
-51 -55 -70 -82 -90 -96 -109 -114
Accumulated Other Comprehensive Income / (Loss)
- - - - - -0.08 -0.06 -0.06

Annual Metrics And Ratios for Banzai International

This table displays calculated financial ratios and metrics derived from Banzai International's official financial filings.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
57,500,000.00 28,750,000.00 9,079,638.00 5,885,214.00 6,744,267.00
DEI Adjusted Shares Outstanding
115,000.00 57,500.00 18,159.00 29,426.00 337,213.00
DEI Earnings Per Adjusted Shares Outstanding
101.11 -269.02 -793.34 -1,056.72 -66.70
Growth Metrics
- - - - -
Revenue Growth
0.00% 0.00% -14.47% -0.73% 168.59%
EBITDA Growth
0.00% -204.69% 56.35% -420.33% 15.29%
EBIT Growth
0.00% -212.30% 32.07% -229.25% 15.81%
NOPAT Growth
0.00% -62.24% -57.68% -37.49% -37.11%
Net Income Growth
0.00% -233.04% 6.87% -118.75% 28.63%
EPS Growth
0.00% -400.00% 6.87% -118.75% 91.47%
Operating Cash Flow Growth
0.00% -410.34% 69.99% -517.46% -64.03%
Free Cash Flow Firm Growth
0.00% 0.00% -100.23% -6,301.94% 32.25%
Invested Capital Growth
0.00% -105.48% -55.48% 128.10% 178.19%
Revenue Q/Q Growth
0.00% 0.00% -48.24% 5.04% 12.76%
EBITDA Q/Q Growth
0.00% -246.72% 80.31% -21.15% 14.09%
EBIT Q/Q Growth
0.00% -257.38% 67.14% -12.96% 12.64%
NOPAT Q/Q Growth
0.00% -79.50% 10.92% -5.67% -2.79%
Net Income Q/Q Growth
0.00% -264.11% 57.66% -4.93% 10.67%
EPS Q/Q Growth
0.00% 0.00% 57.66% -4.93% 13.64%
Operating Cash Flow Q/Q Growth
0.00% -496.66% 84.88% -766.02% 10.90%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% -100.26% -211.08% 50.11%
Invested Capital Q/Q Growth
0.00% -105.20% -188.64% 128.02% 4.28%
Profitability Metrics
- - - - -
Gross Margin
0.00% 63.30% 68.33% 68.58% 82.00%
EBITDA Margin
0.00% -227.81% -116.25% -609.37% -192.18%
Operating Margin
0.00% -116.49% -214.75% -297.44% -151.83%
EBIT Margin
0.00% -244.36% -194.08% -643.72% -201.77%
Profit (Net Income) Margin
0.00% -290.05% -315.84% -695.99% -184.95%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.27%
Interest Burden Percent
100.20% 118.70% 162.73% 108.12% 91.41%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -4.40% 0.00% 0.00% -136.62%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -190.50% 0.00% 0.00% -276.98%
Return on Net Nonoperating Assets (RNNOA)
0.00% -12.26% 0.00% 0.00% -713.55%
Return on Equity (ROE)
5.70% -16.66% 51.46% 181.95% -850.17%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% -644.27% -230.85%
Operating Return on Assets (OROA)
0.00% -11.02% -164.43% -188.27% -85.64%
Return on Assets (ROA)
0.00% -13.08% -267.58% -203.56% -78.50%
Return on Common Equity (ROCE)
-0.72% 3.97% 51.46% 181.95% -850.17%
Return on Equity Simple (ROE_SIMPLE)
-57.72% 64.15% 45.19% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-2.68 -4.35 -6.86 -9.43 -13
NOPAT Margin
0.00% -81.54% -150.33% -208.21% -106.28%
Net Nonoperating Expense Percent (NNEP)
2,010.46% 186.10% 56.48% 202.27% 140.36%
Return On Investment Capital (ROIC_SIMPLE)
- - 43.64% -154.78% -91.17%
Cost of Revenue to Revenue
0.00% 36.70% 31.67% 31.42% 18.00%
SG&A Expenses to Revenue
0.00% 173.92% 282.93% 365.49% 224.38%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 179.79% 283.08% 366.02% 233.84%
Earnings before Interest and Taxes (EBIT)
12 -13 -8.85 -29 -25
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
12 -12 -5.30 -28 -23
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.81
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 54.56 3.74 1.99 0.54
Price to Earnings (P/E)
24.13 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.14% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.44 0.00 0.00 3.35 0.89
Enterprise Value to Revenue (EV/Rev)
0.00 56.93 6.83 3.70 1.02
Enterprise Value to EBITDA (EV/EBITDA)
43.94 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
43.94 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 1.40 0.00 0.00 0.00
Leverage & Solvency
- - - - -
Debt to Equity
0.00 -0.57 -0.51 -3.20 0.76
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 0.06 -0.48 -0.63 2.58
Leverage Ratio
1.14 1.27 -0.19 -0.89 10.83
Compound Leverage Factor
1.14 1.51 -0.31 -0.97 9.90
Debt to Total Capital
0.00% -131.24% -102.89% 145.38% 43.19%
Short-Term Debt to Total Capital
0.00% -131.24% -102.89% 145.38% 43.19%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
109.60% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-9.60% 231.24% 202.89% -45.38% 56.81%
Debt to EBITDA
0.00 -1.13 -3.05 -0.32 -0.26
Net Debt to EBITDA
0.00 -1.04 -2.65 -0.28 -0.25
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 -3.15 -2.36 -0.94 -0.47
Net Debt to NOPAT
0.00 -2.91 -2.05 -0.82 -0.45
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00
Altman Z-Score
8.00 -15.35 -24.52 -8.84 -7.27
Noncontrolling Interest Sharing Ratio
112.72% 123.83% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - -
Current Ratio
0.64 0.05 0.08 0.09 0.06
Quick Ratio
0.47 0.04 0.06 0.07 0.04
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 216 -0.50 -32 -22
Operating Cash Flow to CapEx
0.00% -47,826.90% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 88.74 -0.09 -13.62 0.00
Operating Cash Flow to Interest Expense
0.00 -2.12 -0.28 -4.05 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 -2.13 -0.28 -4.05 0.00
Efficiency Ratios
- - - - -
Asset Turnover
0.00 0.05 0.85 0.29 0.42
Accounts Receivable Turnover
0.00 0.00 52.59 8.70 14.78
Inventory Turnover
0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 554.67 1,106.66 2,107.88
Accounts Payable Turnover
1.11 2.71 0.38 0.20 0.43
Days Sales Outstanding (DSO)
0.00 0.00 6.94 41.97 24.69
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
327.98 134.55 952.55 1,824.64 856.95
Cash Conversion Cycle (CCC)
0.00 -134.55 -945.61 -1,782.67 -832.26
Capital & Investment Metrics
- - - - -
Invested Capital
209 -11 -18 5.00 14
Invested Capital Turnover
0.00 0.05 -0.31 -0.71 1.29
Increase / (Decrease) in Invested Capital
0.00 -221 -6.35 23 8.92
Enterprise Value (EV)
510 304 31 17 12
Market Capitalization
281 291 17 9.00 6.51
Book Value per Share
($0.70) ($0.84) ($3.51) ($0.47) $1.19
Tangible Book Value per Share
($0.70) ($0.91) ($3.75) ($4.35) ($3.26)
Total Capital
210 -10 -16 6.09 14
Total Debt
0.00 14 16 8.85 6.12
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00
Net Debt
-0.71 13 14 7.77 5.86
Capital Expenditures (CapEx)
0.00 0.01 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1.26 -15 -20 -18 -15
Debt-free Net Working Capital (DFNWC)
-0.54 -14 -18 -17 -15
Net Working Capital (NWC)
-0.54 -28 -34 -26 -21
Net Nonoperating Expense (NNE)
-14 11 7.55 22 9.57
Net Nonoperating Obligations (NNO)
-0.71 13 14 7.77 5.86
Total Depreciation and Amortization (D&A)
0.00 0.88 3.55 1.56 1.17
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -284.95% -440.19% -393.68% -124.11%
Debt-free Net Working Capital to Revenue
0.00% -265.76% -394.29% -369.66% -121.98%
Net Working Capital to Revenue
0.00% -522.39% -748.68% -565.22% -172.32%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.80 $0.66 ($105.00) ($1,394.00) ($119.00)
Adjusted Weighted Average Basic Shares Outstanding
28.75M 28.65M 137.08K 22.29K 189.15K
Adjusted Diluted Earnings per Share
$0.00 $0.66 ($105.00) ($1,394.00) ($119.00)
Adjusted Weighted Average Diluted Shares Outstanding
28.75M 28.65M 137.08K 22.29K 189.15K
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
28.75M 10.83M 401.36K 0.00 877.79K
Normalized Net Operating Profit after Tax (NOPAT)
-1.88 -4.14 -6.86 -9.43 -13
Normalized NOPAT Margin
0.00% -77.56% -150.33% -208.21% -106.28%
Pre Tax Income Margin
0.00% -290.05% -315.84% -695.99% -184.45%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
0.00 -5.35 -1.59 -12.32 0.00
NOPAT to Interest Expense
0.00 -1.78 -1.23 -3.98 0.00
EBIT Less CapEx to Interest Expense
0.00 -5.35 -1.59 -12.32 0.00
NOPAT Less CapEx to Interest Expense
0.00 -1.79 -1.23 -3.98 0.00
Payout Ratios
- - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% -2.22%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% -2.22%

Quarterly Metrics And Ratios for Banzai International

This table displays calculated financial ratios and metrics derived from Banzai International's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
9,079,638.00 20,068,097.00 21,633,594.00 58,333,170.00 5,885,214.00 5,885,214.00 18,956,761.00 3,458,063.00 6,744,267.00 17,555,706.00 1,456,382.00
DEI Adjusted Shares Outstanding
18,159.00 40,136.00 43,267.00 116,666.00 29,426.00 29,426.00 94,784.00 3,458,063.00 337,213.00 877,785.00 1,456,382.00
DEI Earnings Per Adjusted Shares Outstanding
-350.94 -106.89 -91.42 -132.12 -252.69 -123.84 -83.64 -1.70 -15.32 -9.59 -3.41
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-79.70% -8.29% -10.49% -2.51% 20.06% 213.02% 192.74% 163.23% 105.88% -20.21% -27.31%
EBITDA Growth
87.37% -37.08% -54.35% -926.77% -170.18% -126.41% -167.95% 64.65% 50.12% -8.97% 31.37%
EBIT Growth
80.68% -33.42% -31.98% -2,122.98% -77.25% -99.33% -145.26% 64.00% 46.25% -9.45% 30.06%
NOPAT Growth
27.29% -41.31% -59.32% -33.75% -22.59% -44.23% -43.52% -59.83% -12.78% -17.79% 9.38%
Net Income Growth
75.48% -13.94% -13.46% -1,870.33% -23.24% 15.06% -100.44% 61.80% 34.21% -130.98% 37.37%
EPS Growth
75.48% -13.94% -13.46% -1,870.33% -23.24% 15.06% -100.44% 96.63% 91.79% -130.98% 96.31%
Operating Cash Flow Growth
195.70% -43.11% 33.95% 11.99% -198.94% -134.98% -138.75% -183.41% 45.63% -10.60% 4.54%
Free Cash Flow Firm Growth
-98.11% -71.19% -82.55% -81.87% -721.11% -160.00% -184.12% -195.28% 53.00% 81.23% 65.19%
Invested Capital Growth
-55.48% -139.54% -178.96% -188.88% 128.10% 179.48% 157.53% 174.76% 178.19% 13.99% 75.06%
Revenue Q/Q Growth
-2.34% -0.28% -1.04% 1.16% 20.27% 160.00% -7.46% -12.81% -5.94% 0.76% -15.69%
EBITDA Q/Q Growth
-267.94% -13.95% 13.62% -400.13% 45.12% 4.51% -2.23% 32.78% 22.56% -108.60% 35.62%
EBIT Q/Q Growth
-703.40% 12.46% 16.44% -358.30% 47.13% 1.56% -2.82% 31.55% 21.05% -100.44% 34.30%
NOPAT Q/Q Growth
-54.36% -6.36% 0.88% 17.81% -41.48% -25.13% 1.37% 5.85% 0.17% -30.70% 24.12%
Net Income Q/Q Growth
-714.62% 32.68% 7.80% -289.70% 49.05% 53.60% -117.56% 24.46% 12.23% -62.89% 41.01%
EPS Q/Q Growth
-714.62% 32.68% 7.80% -289.70% 49.05% 53.60% -117.56% 59.80% 16.46% -62.89% 73.91%
Operating Cash Flow Q/Q Growth
341.69% -149.72% 19.88% 8.59% -171.71% -18.08% 18.60% -8.57% 47.88% -140.20% 29.74%
Free Cash Flow Firm Q/Q Growth
-97.93% 1,134.37% -32.26% 4.65% -170.98% -19.25% 5.03% -18.92% 64.99% 52.37% -76.10%
Invested Capital Q/Q Growth
-188.64% 15.39% -7.68% -10.07% 128.02% 139.29% -22.06% 43.05% 4.28% -1.95% 19.70%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
71.18% 64.67% 69.11% 68.72% 71.29% 82.07% 82.28% 81.74% 80.99% 80.68% 80.20%
EBITDA Margin
-261.46% -298.77% -260.81% -1,289.40% -588.41% -216.10% -238.73% -173.16% -142.57% -295.14% -225.39%
Operating Margin
-295.50% -315.18% -315.70% -256.50% -301.74% -145.22% -154.78% -155.75% -165.29% -214.39% -192.96%
EBIT Margin
-399.96% -351.11% -296.50% -1,343.26% -590.52% -223.59% -248.42% -183.69% -154.18% -306.71% -239.02%
Profit (Net Income) Margin
-588.71% -397.43% -370.28% -1,426.41% -604.34% -107.84% -253.53% -206.98% -193.13% -312.20% -218.43%
Tax Burden Percent
99.73% 99.98% 100.17% 100.01% 99.91% 102.07% 97.17% 104.81% 99.00% 99.39% 98.39%
Interest Burden Percent
147.59% 113.22% 124.67% 106.18% 102.43% 47.25% 105.03% 107.51% 126.52% 102.42% 92.88%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -85.50% -443.67% -693.15% 0.00% 0.00% 0.00% 0.00% -148.72% -134.47% -111.82%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -108.99% -462.07% -1,084.14% 0.00% 0.00% 0.00% 0.00% -179.12% -194.43% -148.69%
Return on Net Nonoperating Assets (RNNOA)
0.00% -260.97% 615.53% 1,603.83% 0.00% 0.00% 0.00% 0.00% -461.45% -256.72% -99.32%
Return on Equity (ROE)
51.46% -346.47% 171.86% 910.68% 181.95% 221.29% 242.87% 289.32% -610.17% -391.19% -211.14%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% -644.27% -313.35% -397.16% -327.96% -230.85% -118.74% -157.58%
Operating Return on Assets (OROA)
-338.85% -54.01% -44.27% -267.11% -172.71% -80.09% -114.64% -98.32% -65.44% -108.07% -76.98%
Return on Assets (ROA)
-498.76% -61.13% -55.29% -283.65% -176.75% -38.63% -117.00% -110.79% -81.97% -110.00% -70.35%
Return on Common Equity (ROCE)
51.46% 2,321.90% 636.79% 7,845.47% 181.95% 221.29% 242.87% 289.32% -610.17% -391.19% -211.14%
Return on Equity Simple (ROE_SIMPLE)
0.00% 48.41% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-2.24 -2.38 -2.36 -1.94 -2.74 -3.43 -3.39 -3.10 -3.10 -4.05 -3.07
NOPAT Margin
-206.85% -220.62% -220.99% -179.55% -211.22% -101.65% -108.35% -109.02% -115.70% -150.07% -135.07%
Net Nonoperating Expense Percent (NNEP)
30.92% 23.49% 18.40% 390.99% 46.79% 1.69% 41.65% 43.20% 30.39% 59.96% 36.87%
Return On Investment Capital (ROIC_SIMPLE)
14.25% 16.97% 14.99% 14.28% -45.07% -26.97% -29.25% -21.85% -21.83% -29.35% -18.08%
Cost of Revenue to Revenue
28.82% 35.33% 30.89% 31.28% 28.71% 17.93% 17.72% 18.26% 19.01% 19.32% 19.80%
SG&A Expenses to Revenue
366.54% 379.70% 384.69% 325.14% 371.45% 219.98% 227.47% 227.14% 234.74% 283.75% 259.83%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
366.68% 379.85% 384.81% 325.22% 373.03% 227.29% 237.06% 237.49% 246.28% 295.07% 273.16%
Earnings before Interest and Taxes (EBIT)
-4.33 -3.79 -3.17 -15 -7.67 -7.56 -7.77 -5.22 -4.13 -8.27 -5.43
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-2.83 -3.23 -2.79 -14 -7.65 -7.30 -7.47 -4.93 -3.81 -7.96 -5.12
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 2.24 3.54 1.87 0.81 2.06 0.36
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
3.74 1.24 0.85 1.35 1.99 0.97 1.26 0.94 0.54 1.45 0.41
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 3.35 1.30 1.86 1.35 0.89 1.63 0.52
Enterprise Value to Revenue (EV/Rev)
6.83 4.78 4.45 2.50 3.70 2.28 1.95 1.68 1.02 1.94 0.80
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.47 0.68 0.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-0.51 -0.54 -0.51 -0.41 -3.20 3.32 2.67 1.61 0.76 0.70 0.39
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.48 2.39 -1.33 -1.48 -0.63 -0.89 -0.76 -0.74 2.58 1.32 0.67
Leverage Ratio
-0.19 8.55 -4.47 -9.31 -0.89 -1.37 -1.34 -2.32 10.83 5.90 4.29
Compound Leverage Factor
-0.28 9.68 -5.57 -9.88 -0.92 -0.65 -1.41 -2.49 13.70 6.04 3.98
Debt to Total Capital
-102.89% -119.72% -102.23% -68.10% 145.38% 76.87% 72.74% 61.66% 43.19% 41.26% 27.98%
Short-Term Debt to Total Capital
-102.89% -119.72% -102.23% -68.10% 145.38% 76.87% 72.74% 61.66% 43.19% 41.26% 27.98%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
202.89% 219.72% 202.23% 168.10% -45.38% 23.13% 27.26% 38.34% 56.81% 58.74% 72.02%
Debt to EBITDA
-3.05 -2.72 -2.25 -0.41 -0.32 -0.31 -0.23 -0.32 -0.26 -0.24 -0.22
Net Debt to EBITDA
-2.65 -2.56 -2.18 -0.22 -0.28 -0.28 -0.17 -0.29 -0.25 -0.23 -0.19
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-2.36 -2.22 -1.91 -1.04 -0.94 -0.93 -0.73 -0.70 -0.47 -0.42 -0.36
Net Debt to NOPAT
-2.05 -2.09 -1.85 -0.56 -0.82 -0.86 -0.54 -0.63 -0.45 -0.41 -0.31
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
-21.69 -26.83 -32.40 -23.44 -6.08 -4.76 -4.81 -4.90 -5.14 -5.71 -5.82
Noncontrolling Interest Sharing Ratio
0.00% 770.16% -270.53% -761.49% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.08 0.06 0.04 0.17 0.09 0.09 0.13 0.09 0.06 0.07 0.10
Quick Ratio
0.06 0.03 0.01 0.14 0.07 0.06 0.10 0.06 0.04 0.04 0.06
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
4.11 51 34 36 -26 -30 -29 -34 -12 -5.72 -10
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
2.00 101.38 44.02 40.11 -137.14 0.00 -74.02 -87.07 -10.96 -28.18 0.00
Operating Cash Flow to Interest Expense
2.07 -4.23 -2.17 -1.73 -22.61 0.00 -10.36 -11.15 -2.09 -27.10 0.00
Operating Cash Flow Less CapEx to Interest Expense
2.07 -4.23 -2.17 -1.73 -22.61 0.00 -10.36 -11.15 -2.09 -27.10 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.85 0.15 0.15 0.20 0.29 0.36 0.46 0.54 0.42 0.35 0.32
Accounts Receivable Turnover
52.59 0.00 0.00 0.00 8.70 12.85 21.27 25.62 14.78 13.53 17.58
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
554.67 0.00 0.00 0.00 1,106.66 977.51 1,419.30 2,091.22 2,107.88 0.00 0.00
Accounts Payable Turnover
0.38 0.28 0.25 0.22 0.20 0.30 0.30 0.34 0.43 0.73 0.72
Days Sales Outstanding (DSO)
6.94 0.00 0.00 0.00 41.97 28.42 17.16 14.25 24.69 26.97 20.76
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
952.55 1,286.98 1,479.07 1,676.06 1,824.64 1,237.31 1,221.62 1,070.16 856.95 503.31 507.58
Cash Conversion Cycle (CCC)
-945.61 -1,286.98 -1,479.07 -1,676.06 -1,782.67 -1,208.89 -1,204.46 -1,055.92 -832.26 -476.34 -486.82
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-18 -15 -16 -18 5.00 12 9.33 13 14 14 16
Invested Capital Turnover
-0.31 0.39 2.01 3.86 -0.71 -4.42 -2.58 -4.79 1.29 0.90 0.83
Increase / (Decrease) in Invested Capital
-6.35 -53 -37 -38 23 27 26 31 8.92 1.67 7.00
Enterprise Value (EV)
31 21 19 11 17 16 17 18 12 22 8.50
Market Capitalization
17 5.55 3.68 5.80 9.00 6.59 11 10 6.51 17 4.40
Book Value per Share
($3.51) ($3.40) ($1.47) ($0.39) ($0.47) $0.50 $0.17 $1.57 $1.19 $1.20 $8.40
Tangible Book Value per Share
($3.75) ($3.64) ($1.57) ($0.43) ($4.35) ($4.75) ($1.45) ($7.20) ($3.26) ($3.21) ($11.81)
Total Capital
-16 -14 -16 -14 6.09 13 12 14 14 14 17
Total Debt
16 17 16 9.26 8.85 9.79 8.43 8.75 6.12 5.69 4.75
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
14 16 16 4.99 7.77 9.01 6.17 7.90 5.86 5.55 4.11
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-20 -17 -18 -20 -18 -18 -20 -16 -15 -15 -12
Debt-free Net Working Capital (DFNWC)
-18 -16 -18 -16 -17 -17 -18 -15 -15 -15 -11
Net Working Capital (NWC)
-34 -33 -34 -25 -26 -27 -26 -24 -21 -21 -16
Net Nonoperating Expense (NNE)
4.13 1.91 1.59 13 5.11 0.21 4.54 2.79 2.07 4.37 1.89
Net Nonoperating Obligations (NNO)
14 16 16 4.99 7.77 9.03 6.17 7.91 5.86 5.55 4.11
Total Depreciation and Amortization (D&A)
1.50 0.57 0.38 0.58 0.03 0.25 0.30 0.30 0.31 0.31 0.31
Debt-free, Cash-free Net Working Capital to Revenue
-440.19% -387.40% -424.19% -464.79% -393.68% -258.11% -227.89% -147.28% -124.11% -130.71% -113.99%
Debt-free Net Working Capital to Revenue
-394.29% -364.40% -413.32% -365.89% -369.66% -246.68% -202.53% -139.39% -121.98% -129.52% -107.91%
Net Working Capital to Revenue
-748.68% -740.88% -784.40% -580.59% -565.22% -390.05% -297.35% -220.52% -172.32% -179.08% -152.64%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($132.50) ($13.00) ($75.00) ($48.70) ($3,336.00) ($30.00) ($81.60) ($1.64) ($27.40) ($11.69) ($3.05)
Adjusted Weighted Average Basic Shares Outstanding
48.04K 347.11K 54.18K 316.29K 2.23K 119.82K 95.56K 3.59M 189.15K 720K 1.63M
Adjusted Diluted Earnings per Share
($132.50) ($13.00) ($75.00) ($48.70) ($3,336.00) ($30.00) ($81.60) ($1.64) ($27.40) ($11.69) ($3.05)
Adjusted Weighted Average Diluted Shares Outstanding
48.04K 347.11K 54.18K 316.29K 2.23K 119.82K 95.56K 3.59M 189.15K 720K 1.63M
Adjusted Basic & Diluted Earnings per Share
($132.50) $0.00 $0.00 $0.00 ($3,336.00) $0.00 $0.00 $0.00 ($27.40) $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
401.36K 432.67K 116.67K 588.52K 0.00 94.78K 172.90K 6.74M 877.79K 1.46M 3.55M
Normalized Net Operating Profit after Tax (NOPAT)
-2.24 -2.38 -2.36 -1.94 -2.74 -3.43 -3.39 -3.10 -3.10 -4.05 -3.07
Normalized NOPAT Margin
-206.85% -220.62% -220.99% -179.55% -211.22% -101.65% -108.35% -109.02% -115.70% -150.07% -135.07%
Pre Tax Income Margin
-590.28% -397.52% -369.66% -1,426.32% -604.85% -105.65% -260.92% -197.49% -195.07% -314.13% -222.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-2.10 -7.57 -4.05 -16.17 -41.19 0.00 -19.87 -13.26 -3.77 -40.73 0.00
NOPAT to Interest Expense
-1.09 -4.75 -3.02 -2.16 -14.73 0.00 -8.67 -7.87 -2.83 -19.93 0.00
EBIT Less CapEx to Interest Expense
-2.10 -7.57 -4.05 -16.17 -41.19 0.00 -19.87 -13.26 -3.77 -40.73 0.00
NOPAT Less CapEx to Interest Expense
-1.09 -4.75 -3.02 -2.16 -14.73 0.00 -8.67 -7.87 -2.83 -19.93 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -2.22% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -2.22% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Banzai International’s Q2 2026 results show some improvement in losses and liquidity, but the company remains heavily dependent on external financing. Revenue declined to $2.3 million from $2.7 million in Q1 2026 and $3.1 million in Q2 2025. Despite the lower sales base, gross profit remained relatively strong at $1.8 million, representing an approximately 80% gross margin.

Operating expenses continued to exceed gross profit by a wide margin. Selling, general and administrative expense fell to $5.9 million from $7.7 million in Q1, helping reduce the operating loss to $4.4 million from $5.8 million. Net loss improved to $5.0 million from $8.4 million in Q1 and $7.9 million in the year-ago quarter, although the company has not yet demonstrated sustainable profitability.

  • Lower operating expenses: SG&A declined approximately 23% sequentially and was also below the $6.3 million reported in Q4 2025, suggesting some progress in cost control.
  • Smaller net loss: The Q2 net loss of $5.0 million was a meaningful improvement from the $8.4 million loss in Q1 2026 and the $7.9 million loss in Q2 2025.
  • Improved cash balance: Cash and equivalents increased to $646,000 at June 30, 2026, from just $137,000 at March 31, supported by $4.8 million of common-equity issuance during the quarter.
  • Reduced liabilities from the prior quarter: Total liabilities fell to $19.1 million from $23.4 million in Q1 2026, while shareholders’ equity increased to $12.2 million from $8.1 million.
  • Gross margins remain high: The approximately 80% Q2 gross margin is consistent with recent quarters, but the margin has not been sufficient to cover corporate overhead and financing costs.
  • Asset base is dominated by goodwill and intangibles: Goodwill and intangible assets totaled approximately $29.4 million, or about 94% of total assets. This limits the amount of tangible asset support available to creditors and shareholders.
  • Revenue momentum weakened: Q2 revenue declined approximately 16% sequentially and 27% year over year. Continued contraction could make it more difficult to reach operating breakeven.
  • Operations continued to consume cash: Net cash used in operating activities was $3.9 million in Q2, following cash burn of $5.5 million in Q1. The quarterly cash increase was produced by financing rather than by the business.
  • Severe working-capital deficit: Current assets were only $1.8 million compared with $18.0 million of current liabilities, implying a current ratio of approximately 0.10. This indicates significant near-term liquidity pressure.
  • Ongoing dilution and financing dependence: Banzai raised $4.8 million through common-stock issuance in Q2 and has repeatedly relied on equity and debt financing to fund losses. The reported weighted-average share count also fluctuated substantially between quarters, highlighting potential dilution risk for existing shareholders.

The cash-flow trend remains the central concern. Operating cash flow has been negative in nearly every recent quarter, including $4.2 million of cash used in Q4 2024, $4.4 million in Q3 2025, $2.3 million in Q4 2025, $5.5 million in Q1 2026 and $3.9 million in Q2 2026. Although Q2 financing activities generated $4.4 million, that was barely enough to offset the operating cash burn and left the company with a relatively small cash cushion.

Overall, the latest statements suggest that Banzai is reducing expenses and narrowing its losses, but revenue is moving in the wrong direction and the balance sheet remains fragile. Investors should closely monitor whether future quarters produce stronger sales, lower operating cash burn and less reliance on new debt or equity issuance.

11/03/26 10:21 AM ETAI Generated. May Contain Errors.

Banzai International Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Banzai International's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Banzai International's net income appears to be on a downward trend, with a most recent value of -$22.49 million in 2025, compared with $11.63 million in 2021. The previous period was -$31.51 million in 2024.

Banzai International's total operating income in 2025 was -$18.46 million, based on the following breakdown:
  • Total Gross Profit: $9.97 million
  • Total Operating Expenses: $28.44 million

Over the last 4 years, Banzai International's total revenue changed from $0.00 in 2021 to $12.16 million in 2025, a change of 1,216,141,900.0%.

In the past 9 quarters, Banzai International's cash and equivalents has ranged from $137 thousand in Q1 2026 to $4.26 million in Q3 2024, and is currently $646 thousand as of their latest financial filing in Q2 2026.

Banzai International had total debt of $6.12 million at the end of 2025, a 30.9% decrease from 2024, and none in 2021.

Over the last 4 years, Banzai International's book value per share changed from -0.70 in 2021 to 1.19 in 2025.



Financial statements for NASDAQ:PARAW last updated on 10/27/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners