BNZIW Banzai International, Inc. - Warrant
$0,01
Prix · Mai 19, 2026
Données fondamentales au Mar 31, 2026
Fourchette 52 semaines
$0–$0
20% of range
Note des analystes
—
Objectif de cours
—
P/E (TTM)
—
ROE
-406.1%
Marge nette
-184.9%
BNZIW Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$0.01
Capitalisation Boursière
—
P/E (TTM)
—
BPA (TTM)
$-5.95
Revenus (TTM)
$12M
Rendement div.
—
ROE
-406.1%
Dette/Capitaux propres
—
Fourchette 52 semaines
$0 – $0
BNZIW Graphique du cours de l'action OHLCV quotidien avec indicateurs techniques — panoramique, zoom et personnalisez votre vue
Configure
Performance sur 10 ans Tendances du chiffre d'affaires, du bénéfice net, des marges et du BPA
Revenus et bénéfice net
$12M
2022-12-31
→
2025-12-31
BPA
$-5.95
2022-12-31
→
2025-12-31
Flux de trésorerie libre
—
2023-12-31
→
2023-12-31
Marges
-184.9%
2023-12-31
→
2025-12-31
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Métrique
Tendance sur 5 ans
BNZIW
Médiane des pairs
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
BNZIW
Médiane des pairs
Gross Margin (Marge Brute)
82.0%
—
Operating Margin (Marge d'exploitation)
-151.8%
—
Net Profit Margin (Marge nette)
-184.9%
—
ROA
-78.5%
—
ROE
-406.1%
—
ROIC
-229.9%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
BNZIW
Médiane des pairs
Current Ratio (Ratio de liquidité)
0.1
—
Quick Ratio (Ratio de liquidité réduite)
0.0
—
Croissance Croissance du chiffre d'affaires, du BPA et du bénéfice net : Année/Année, TCAC 3 ans, TCAC 5 ans
Métrique
Tendance sur 5 ans
BNZIW
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
168.6%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
31.6%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
BNZIW
Médiane des pairs
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 16
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | $12M | $5M | $5M | $5M | |
| Cost of Revenue | $2M | $1M | $1M | $2M | |
| Gross Profit | $10M | $3M | $3M | $3M | |
| SG&A Expense | $27M | $17M | $13M | $9M | |
| Operating Expenses | $28M | $17M | $13M | $10M | |
| Operating Income | $-18M | $-13M | $-10M | $-6M | |
| Interest Income | $3.0K | $10 | $813 | $0 | |
| Other Non-op | $726.6K | $-88.3K | $63.0K | $150.7K | |
| Pretax Income | $-22M | $-32M | $-14M | $-15M | |
| Income Tax | $60.6K | $0 | $0 | $0 | |
| Net Income | $-22M | $-32M | $-14M | $-15M | |
| EPS (Basic) | $-5.95 | $-69.75 | $-6.00 | $-2.40 | |
| EPS (Diluted) | $-5.95 | $-69.75 | $-6.00 | $-2.40 | |
| Shares (Basic) | 3,782,998 | 445,817 | 2,401,988 | 6,441,116 | |
| Shares (Diluted) | 3,782,998 | 445,817 | 2,401,988 | 6,441,116 | |
| EBITDA | $-17M | $-13M | $-10M | $-3M |
Bilan 24
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Cash & Equivalents | $259.2K | $1M | $2M | $1M | |
| Receivables | $709.2K | $936.3K | $105.0K | $68.4K | |
| Prepaid Expense | $445.1K | $643.7K | $741.2K | $333.5K | |
| Other Current Assets | $451 | $46.4K | $67.0K | $38.5K | |
| Current Assets | $1M | $3M | $3M | $1M | |
| PP&E (Net) | $8.2K | $3.5K | $4.6K | $11.8K | |
| Accum. Depreciation | $4.5K | $30.9K | $26.2K | $19.1K | |
| Goodwill | $22M | $19M | $2M | $2M | |
| Intangibles | $8M | $4M | $0 | · | |
| Total Assets | $32M | $26M | $5M | $5M | |
| Accounts Payable | $2M | $8M | $6M | $1M | |
| Accrued Liabilities | · | · | · | $2M | |
| Current Liabilities | $22M | $28M | $37M | $29M | |
| Capital Leases | $33.9K | $50.0K | $0 | $234.0K | |
| Deferred Tax | $1M | $10.1K | $0 | · | |
| Other Non-current Liabilities | · | $0 | $75.0K | $75.0K | |
| Total Liabilities | $24M | $28M | $37M | $30M | |
| Common Stock | $1.1K | $82 | $259 | $645 | |
| Paid-in Capital | $109M | $76M | $15M | $8M | |
| Retained Earnings | $-101M | $-78M | $-47M | $-32M | |
| AOCI | $-85.4K | $0 | · | · | |
| Stockholders' Equity | $8M | $-3M | $-32M | $-24M | |
| Liabilities + Equity | $32M | $26M | $5M | $5M | |
| Shares Outstanding | 10,546,333 | 819,516 | 2,585,297 | 6,445,599 |
Flux de trésorerie 14
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| D&A | $1M | $24.2K | $7.2K | · | |
| Stock-based Comp | $3M | $1M | $1M | $770.3K | |
| Deferred Tax | $-153.8K | · | · | · | |
| Amort. of Intangibles | $1M | $19.5K | · | · | |
| Other Non-cash | $3M | $21M | · | · | |
| Operating Cash Flow | $-16M | $-10M | $-2M | $-5M | |
| CapEx | · | · | $0 | $10.8K | |
| Investing Cash Flow | $-3M | $82.2K | $0 | $-10.8K | |
| Stock Issued | · | $6M | $30.8K | $5.0K | |
| Net Stock Activity | · | $6M | $30.8K | · | |
| Financing Cash Flow | $18M | $8M | $3M | $4M | |
| Net Change in Cash | $-828.3K | $-1M | · | · | |
| Taxes Paid | $10.6K | $5.1K | $9.9K | $-4.9K | |
| Free Cash Flow | · | · | $-2M | · |
Rentabilité 8
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Gross Margin | 82.0% | 68.6% | 68.3% | · | |
| Operating Margin | -151.8% | -297.4% | -214.8% | · | |
| Net Margin | -184.9% | -696.0% | -315.8% | · | |
| Pretax Margin | -184.4% | -696.0% | -315.8% | · | |
| EBITDA Margin | -142.4% | -296.9% | -214.8% | · | |
| ROA | -78.5% | -203.6% | -267.6% | 6.6% | |
| ROE | -406.1% | 246.1% | 45.6% | -79.4% | |
| ROIC | -229.9% | 487.3% | 30.7% | 22.3% |
Liquidité et Solvabilité 2
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Current Ratio | 0.1 | 0.1 | 0.1 | 0.2 | |
| Quick Ratio | 0.0 | 0.1 | 0.1 | 0.2 |
Efficacité 2
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.3 | 0.8 | · | |
| Receivables Turnover | 14.8 | 9.3 | 45.7 | · |
Taux de croissance 2
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue YoY | 168.6% | -0.73% | -14.5% | · | |
| Revenue CAGR 3Y | 31.6% | · | · | · |
Valorisation (TTM) 2
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue TTM | $12M | $5M | $5M | $5M | |
| Net Income TTM | $-22M | $-32M | $-14M | $-15M |
Compte de résultat 16
| Métrique | Tendance | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3M | $3M | $3M | $3M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Cost of Revenue | $508.7K | $519.4K | $554.5K | $606.0K | $373.1K | $338.0K | $330.0K | $381.4K | $311.9K | $341.2K | $379.3K | $412.2K | |
| Gross Profit | $2M | $2M | $3M | $3M | $926.5K | $742.6K | $738.2K | $698.1K | $770.6K | $767.3K | $814.0K | $764.8K | |
| SG&A Expense | $6M | $6M | $7M | $7M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | |
| Operating Expenses | $7M | $7M | $7M | $8M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | |
| Operating Income | $-4M | $-4M | $-5M | $-5M | $-4M | $-3M | $-3M | $-3M | $-3M | $-2M | $-2M | $-2M | |
| Interest Income | $1.5K | $1.4K | $0 | $2 | $0 | $0 | $0 | $10 | $702 | $0 | $0 | $111 | |
| Other Non-op | $2M | $-64.4K | $-1M | $124.5K | $-91.2K | $62.9K | $-64.1K | $4.1K | $-7.6K | $-14.1K | $22.1K | $62.5K | |
| Pretax Income | $-5M | $-6M | $-8M | $-4M | $-8M | $-15M | $-4M | $-4M | $-6M | $-781.0K | $-3M | $-4M | |
| Income Tax | $-52.1K | $270.1K | $-231.0K | $73.5K | $-6.7K | $1.0K | $6.6K | $-933 | $-17.1K | $1.3K | $12.5K | $3.3K | |
| Net Income | $-5M | $-6M | $-8M | $-4M | $-8M | $-15M | $-4M | $-4M | $-6M | $-782.3K | $-3M | $-4M | |
| EPS (Basic) | $-0.08 | $-1.64 | $-4.08 | $-0.15 | $-5.29 | $-48.73 | $-14.09 | $-1.64 | $-4.54 | $-0.33 | $-0.54 | $-0.59 | |
| EPS (Diluted) | $-0.08 | $-1.64 | $-4.08 | $-0.15 | $-5.29 | $-48.73 | $-14.09 | $-1.64 | $-4.54 | $-0.33 | $-0.54 | $-0.59 | |
| Shares (Basic) | -25,682,672 | 3,591,228 | 1,911,276 | 23,963,166 | -2,763,172 | 316,289 | 280,675 | 2,612,025 | -12,833,940 | 2,394,122 | 6,459,626 | 6,382,180 | |
| Shares (Diluted) | -25,682,672 | 3,591,228 | 1,911,276 | 23,963,166 | -2,763,172 | 316,289 | 280,675 | 2,612,025 | -12,833,940 | 2,394,122 | 6,459,626 | 6,382,180 | |
| EBITDA | · | $-4M | $-4M | $-5M | · | $-3M | $-4M | $-4M | · | $-809.7K | $-1M | $-642.8K |
Bilan 24
| Métrique | Tendance | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $259.2K | $851.4K | $2M | $780.8K | $1M | $4M | $471.7K | $1M | $2M | $399.5K | $592.6K | $805.2K | |
| Receivables | $709.2K | $804.5K | $809.5K | $1M | $936.3K | $37.4K | $26.2K | $34.7K | $105.0K | · | · | · | |
| Prepaid Expense | $445.1K | $605.9K | $757.5K | $831.4K | $643.7K | $753.7K | $1M | $1M | $741.2K | $85.5K | $44.3K | $127.3K | |
| Other Current Assets | $451 | $32.0K | $23.3K | $15.8K | $46.4K | $10.7K | $10.7K | $12.7K | $67.0K | · | · | · | |
| Current Assets | $1M | $2M | $4M | $3M | $3M | $5M | $2M | $2M | $3M | $485.1K | $636.8K | $932.5K | |
| PP&E (Net) | $8.2K | $9.4K | $10.7K | $10.9K | $3.5K | $918 | $1.8K | $3.1K | $4.6K | · | · | · | |
| Accum. Depreciation | $4.5K | $34.3K | $33.1K | $32.0K | $30.9K | · | · | · | $26.2K | · | · | · | |
| Goodwill | $22M | $22M | $22M | $22M | $19M | $2M | $2M | $2M | $2M | · | · | · | |
| Intangibles | $8M | $8M | $9M | $9M | $4M | · | · | · | $0 | · | · | · | |
| Total Assets | $32M | $33M | $35M | $34M | $26M | $7M | $4M | $4M | $5M | $36M | $54M | $54M | |
| Accounts Payable | $2M | $2M | $3M | $3M | $8M | $10M | $9M | $8M | $6M | $2M | $2M | $2M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | $3M | $3M | $2M | |
| Current Liabilities | $22M | $26M | $30M | $29M | $28M | $30M | $36M | $35M | $37M | $8M | $26M | $6M | |
| Capital Leases | $33.9K | $30.9K | $37.4K | $43.8K | $50.0K | · | · | · | $0 | · | · | · | |
| Deferred Tax | $1M | $1M | $1M | $1M | $10.1K | · | · | · | $0 | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | $75.0K | $75.0K | $75.0K | $75.0K | · | · | · | |
| Total Liabilities | $24M | $28M | $32M | $31M | $28M | $30M | $36M | $35M | $37M | $18M | $35M | $16M | |
| Common Stock | $1.1K | $517 | $245 | $1.4K | $82 | $410 | $3.7K | $2.0K | $259 | $0 | $0 | $0 | |
| Paid-in Capital | $109M | $101M | $93M | $85M | $76M | $48M | $24M | $20M | $15M | $0 | $0 | $0 | |
| Retained Earnings | $-101M | $-96M | $-90M | $-82M | $-78M | $-70M | $-55M | $-51M | $-47M | $-17M | $-16M | $-15M | |
| AOCI | $-85.4K | $-81.4K | · | · | $0 | · | · | · | · | · | · | · | |
| Stockholders' Equity | $8M | $5M | $3M | $3M | $-3M | $-23M | $-32M | $-31M | $-32M | $-17M | $-16M | $-15M | |
| Liabilities + Equity | $32M | $33M | $35M | $34M | $26M | $7M | $4M | $4M | $5M | $36M | $54M | $54M | |
| Shares Outstanding | 10,546,333 | 5,205,098 | 2,478,587 | 14,686,775 | 819,516 | 4,303,443 | 36,944,935 | 20,221,589 | 2,585,297 | · | · | · |
Flux de trésorerie 11
| Métrique | Tendance | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $308.8K | $294.4K | $300.5K | $246.7K | $20.5K | $900 | $1.3K | $1.6K | · | · | · | · | |
| Stock-based Comp | $922.1K | $664.4K | $756.1K | $336.6K | $669.3K | $-169.1K | $-7.5K | $42.8K | $415.0K | $209.8K | $218.5K | $402.4K | |
| Amort. of Intangibles | $307.7K | $293.3K | $300.4K | $244.7K | · | · | · | · | · | · | · | · | |
| Other Non-cash | · | · | · | $-2M | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-2M | $-4M | $-4M | $-5M | $-4M | $-2M | $-2M | $-2M | $4M | $-5M | $-4M | $-1M | |
| Investing Cash Flow | $-1.5K | $0 | $0 | $-3M | $82.2K | $0 | $0 | $0 | $-18M | $18M | · | · | |
| Stock Issued | · | · | · | · | · | · | $2M | $0 | · | · | $7.8K | $5.5K | |
| Net Stock Activity | · | · | · | · | · | · | · | $0 | · | · | · | · | |
| Financing Cash Flow | $2M | $3M | $6M | $7M | $954.1K | $5M | $1M | $1M | $-3M | $4M | $3M | $2M | |
| Net Change in Cash | $-592.2K | · | · | · | $-3M | · | · | · | · | · | · | · | |
| Taxes Paid | $2.4K | $0 | $8.3K | · | $38 | $0 | · | · | $1.0K | $0 | · | · |
Rentabilité 8
| Métrique | Tendance | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 81.7% | 83.0% | 82.1% | · | 68.7% | 69.1% | 64.7% | · | · | · | · | |
| Operating Margin | · | -155.8% | -144.2% | -145.2% | · | -256.5% | -335.3% | -334.6% | · | · | · | · | |
| Net Margin | · | -207.0% | -238.9% | -107.8% | · | -1426.4% | -389.9% | -416.9% | · | · | · | · | |
| Pretax Margin | · | -197.5% | -246.0% | -105.7% | · | -1426.3% | -389.3% | -417.0% | · | · | · | · | |
| EBITDA Margin | · | -145.4% | -135.0% | -137.9% | · | -256.5% | -335.3% | -334.6% | · | · | · | · | |
| ROA | · | -29.2% | -40.5% | -19.1% | · | -71.1% | -14.3% | -15.5% | · | -0.34% | -0.52% | -0.57% | |
| ROE | · | 67.7% | 54.3% | 26.1% | · | 76.8% | 17.3% | 19.8% | · | 3.3% | 5.4% | 5.7% | |
| ROIC | · | -85.4% | -144.7% | -170.0% | · | 12.1% | 11.3% | 11.7% | · | 4.8% | 9.2% | 5.3% |
Liquidité et Solvabilité 2
| Métrique | Tendance | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.0 | 0.1 | · | 0.1 | 0.0 | 0.2 | |
| Quick Ratio | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.1 |
Efficacité 2
| Métrique | Tendance | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.1 | 0.2 | 0.2 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | |
| Receivables Turnover | · | 6.8 | 7.8 | 6.4 | · | 57.8 | 81.7 | 62.3 | · | · | · | · |
Valorisation (TTM) 2
| Métrique | Tendance | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $11M | $9M | $7M | · | $4M | $4M | $5M | · | · | · | · | |
| Net Income TTM | · | $-33M | $-31M | $-27M | · | $-24M | $-13M | $-12M | · | $-7M | $-3M | $7M |
États financiers Compte de résultat, bilan, flux de trésorerie — annuel, sur les 5 dernières années
Compte de résultat
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenu | $12M | $5M | $5M | $5M | — |
| Marge Brute % | 82.0% | 68.6% | 68.3% | — | — |
| Marge d'exploitation % | -151.8% | -297.4% | -214.8% | — | — |
| Résultat net | $-22M | $-32M | $-14M | $-15M | $12M |
| BPA dilué | $-5.95 | $-69.75 | $-6.00 | $-2.40 | — |
Bilan
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Ratio de liquidité | 0.1 | 0.1 | 0.1 | 0.2 | 0.6 |
| Ratio de liquidité réduite | 0.0 | 0.1 | 0.1 | 0.2 | 0.5 |
Flux de trésorerie
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | — | — | $-2M | — | — |
Mes métriques Votre watchlist personnelle — lignes sélectionnées de Fondamentaux Complets
📊
Choisissez les indicateurs qui vous importent — cliquez sur le ➕ à côté de n'importe quelle ligne dans Fondamentaux Complets ci-dessus.
Votre sélection est enregistrée et vous suit sur tous les tickers.