Banzai International, Inc.

BNZI

BNZIBanzai International, Inc. US flag

NASDAQ Global Market

2.19

USD

+0.02

- -

414,239.00Market Cap

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-298.27	-267.58	-203.56	-78.5
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	60.2	63.3	68.33	68.58	82
EBITDA Margin (%)	-151.17	-107.77	-210.8	-293.86	-142.24
Operating Margin (%)	-160.4	-110.8	-214.75	-297.44	-151.83
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	-199.55	-290.05	-315.84	-695.99	-184.45
Profit Margin (%)	-191.69	-290.05	-315.84	-695.99	-184.95
Net Income to Common Margin (%)	-191.69	-290.05	-315.84	-686.75	-184.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	-1.35	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	8	14	16	13	11
ST Debt	8	14	16	12	11
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	-1.01	-2.47	-1.71	-0.94	-0.61
Net Debt/EBITDA	-0.79	-2.2	-1.46	-0.85	-0.6
Total Debt/EBIT	-0.96	-2.4	-1.67	-0.93	-0.58
Net Debt/EBIT	-0.74	-2.14	-1.44	-0.84	-0.56
EBITDA to Interest Expense	-6.46	-2.41	-1.73	-4.37	-7.25
EBITDA-CapEx/Interest Expense	-6.46	-2.42	-1.73	-4.37	-7.25
EBIT to Interest Expense	-6.86	-2.48	-1.76	-4.42	-7.74
Interest Expense	1	2	6	3	2
Common Equity/Total Assets	-345.21	-590.57	-884.3	-304.9	-318.58
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.42
Long-Term Debt/Capital (%)	- -	-1.29	- -	-0.08	-0.04
Long-Term Debt/Total Assets (%)	- -	4.27	- -	0.19	0.11
Total Debt/Equity (%)	-50.7	-58.91	-51.45	-452.36	131.93
Total Debt/Capital (%)	-89.55	-78.24	-54	-19.01	-11.79
Total Debt/Total Assets (%)	163.09	259.25	310.09	48.7	33.6
Net Debt to Equity	-39.35	-52.51	-44.14	-410.39	128.01
Net Debt/Capital (%)	-57.89	-66.03	-43.35	-16.96	-11.41
EBITDA	-8	-6	-10	-13	-17
EBITDA-CapEx	-8	-6	-10	-13	-17
Operating Income (Loss)	-8	-6	-10	-13	-18

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.16	0.03	0.06	0.04	0.01
Current Ratio	0.24	0.05	0.08	0.09	0.06
Quick Ratio	0.17	0.04	0.06	0.07	0.04
CFO/Avg Current Liab	- -	-0.26	-0.05	-0.29	-0.62
Common Equity/Total Assets	-345.21	-590.57	-884.3	-304.9	-318.58
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.42
Long-Term Debt/Capital (%)	- -	-1.29	- -	-0.08	-0.04
Long-Term Debt/Total Assets (%)	- -	4.27	- -	0.19	0.11
Total Debt/Equity (%)	-50.7	-58.91	-51.45	-452.36	131.93
Total Debt/Capital (%)	-89.55	-78.24	-54	-19.01	-11.79
Total Debt/Total Assets (%)	163.09	259.25	310.09	48.7	33.6
CFO/Total Liabilities	-33.16	-17.46	-4.17	-33.67	-66.62
CFO/CapEx	-4,039.36	-478.27	- -	- -	- -
Altman's Z-Score	15.84	-1.79	-39.42	-63.81	-133.25

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	74.51	52.59	8.7	14.78
Days Sales Outstanding	- -	4.9	6.94	41.97	24.69
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	2.54	0.38	0.2	0.43
Accounts Payable Turnover Days	- -	143.58	952.55	1,824.64	856.99
Cash Conversion Cycle	- -	-138.68	-945.61	-1,782.67	-832.29
Inventory to Cash Days	- -	4.9	6.94	41.97	24.69
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,251	1,297	226	7	4
- Cash & Cash Equivalents	2	1	2	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	8	14	16	13	11
Enterprise Value	1,257	1,310	240	18	14
Total Capital	-9	-18	-30	-66	-90
Total Debt/Capital (%)	-89.55	-78.24	-54	-19.01	-11.79
Total Debt / EV	0.01	0.01	0.07	0.69	0.76
EV/Sales	241.38	245.65	52.63	4.03	1.15
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	59.96	- -	- -
EV/Free Cash Flow to Firm	- -	- -	59.96	- -	- -
Diluted Market Cap	1,251	1,297	226	7	4
Diluted Enterprise Value	1,257	1,310	240	18	14
EV per Share	98,083.28	102,228.59	19,991.21	818.11	74.12
TTM Sales	5	5	5	5	12
TTM EBITDA	-8	-6	-10	-13	-17
TTM Operating Income	-8	-6	-10	-13	-18
TTM Cash Flow to Firm	-6	-3	4	-7	-13
TTM Free Cash Flow to Firm	-6	-3	4	-7	-13

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-182.83	-251.46	-145.58	-0.71	-0.23
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	1,257	1,310	240	18	14
Low Price	96,100	91,902	18,500	260	18.32
EV/Sales	241.38	245.65	52.63	4.03	1.15
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	-125.64	-81.84	-84.79	-2.98	-1.19
Price/Earnings High	-133.78	-83.92	-138.13	-25.45	-4.54
Price/Earnings Low	-123.38	-76.14	-15.42	-0.19	-0.15
Price/Book Value	-74.05	-40.08	-4.83	-0.09	-0.04
Price/Book Value Average	-74.25	-39.12	-26.12	-1.18	-0.26
Price/Book Value High	-79.06	-40.12	-42.55	-10.11	-1.01
Price/Book Value Low	-72.91	-36.4	-4.75	-0.07	-0.03
Price/Tangible Book Value	-69.83	-49.34	-6.63	-0.27	-0.17
Price/Tangible Book Value Average	-70.02	-48.16	-35.88	-3.61	-1.21
Price/Tangible Book Value High	-74.55	-49.39	-58.44	-30.89	-4.65
Price/Tangible Book Value Low	-68.76	-44.8	-6.53	-0.23	-0.16
Price/Sales	240.19	243.18	49.5	1.51	0.3
Price/Sales Average	240.84	237.37	267.81	20.43	2.19
Price/Sales High	256.44	243.42	436.26	174.76	8.4
Price/Sales Low	236.5	220.84	48.71	1.28	0.28
Price/Cash Flow	-182.79	-250.94	-145.58	-0.71	-0.23
Price/Cash Flow Average	-183.27	-244.94	-787.7	-9.66	-1.7
Price/Cash Flow High	-195.15	-251.18	-1,283.15	-82.64	-6.5
Price/Cash Flow Low	-179.98	-227.88	-143.26	-0.61	-0.22
Price/Free Cash Flow Average	-183.32	-245.45	-787.7	-9.66	-1.7
Price/Free Cash Flow High	-195.19	-251.71	-1,283.15	-82.64	-6.5
Price/Free Cash Flow Low	-180.02	-228.36	-143.26	-0.61	-0.22
EV/Sales Average	242.03	239.84	270.94	22.95	3.05
EV/Sales High	257.63	245.89	439.39	177.28	9.25
EV/Sales Low	237.69	223.31	51.84	3.8	1.14
EV/EBITDA Average	-160.1	-222.56	-128.53	-7.81	-2.14
EV/EBITDA High	-170.42	-228.17	-208.44	-60.33	-6.5
EV/EBITDA Low	-157.24	-207.21	-24.59	-1.29	-0.8
EV/EBIT Average	-150.89	-216.47	-126.16	-7.72	-2.01
EV/EBIT High	-160.62	-221.93	-204.6	-59.6	-6.09
EV/EBIT Low	-148.19	-201.55	-24.14	-1.28	-0.75
Last Price	97,600	101,200	18,800	306	19.31
High Price	104,200	101,300	165,700	35,500	540
Enterprise Value Average	1,260	1,279	1,236	104	37
Enterprise Value High	1,342	1,311	2,004	803	113
Enterprise Value Low	1,238	1,191	236	17	14

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-298.27	-267.58	-203.56	-78.5
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	60.2	63.3	68.33	68.58	82
EBITDA Margin (%)	-151.17	-107.77	-210.8	-293.86	-142.24
Operating Margin (%)	-160.4	-110.8	-214.75	-297.44	-151.83
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	-199.55	-290.05	-315.84	-695.99	-184.45
Profit Margin (%)	-191.69	-290.05	-315.84	-695.99	-184.95
Net Income to Common Margin (%)	-191.69	-290.05	-315.84	-686.75	-184.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	-1.35	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	8	14	16	13	11
ST Debt	8	14	16	12	11
LT Debt	- -	- -	- -	- -	- -
Total Debt/EBITDA	-1.01	-2.47	-1.71	-0.94	-0.61
Net Debt/EBITDA	-0.79	-2.2	-1.46	-0.85	-0.6
Total Debt/EBIT	-0.96	-2.4	-1.67	-0.93	-0.58
Net Debt/EBIT	-0.74	-2.14	-1.44	-0.84	-0.56
EBITDA to Interest Expense	-6.46	-2.41	-1.73	-4.37	-7.25
EBITDA-CapEx/Interest Expense	-6.46	-2.42	-1.73	-4.37	-7.25
EBIT to Interest Expense	-6.86	-2.48	-1.76	-4.42	-7.74
Interest Expense	1	2	6	3	2
Common Equity/Total Assets	-345.21	-590.57	-884.3	-304.9	-318.58
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.42
Long-Term Debt/Capital (%)	- -	-1.29	- -	-0.08	-0.04
Long-Term Debt/Total Assets (%)	- -	4.27	- -	0.19	0.11
Total Debt/Equity (%)	-50.7	-58.91	-51.45	-452.36	131.93
Total Debt/Capital (%)	-89.55	-78.24	-54	-19.01	-11.79
Total Debt/Total Assets (%)	163.09	259.25	310.09	48.7	33.6
Net Debt to Equity	-39.35	-52.51	-44.14	-410.39	128.01
Net Debt/Capital (%)	-57.89	-66.03	-43.35	-16.96	-11.41
EBITDA	-8	-6	-10	-13	-17
EBITDA-CapEx	-8	-6	-10	-13	-17
Operating Income (Loss)	-8	-6	-10	-13	-18

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.16	0.03	0.06	0.04	0.01
Current Ratio	0.24	0.05	0.08	0.09	0.06
Quick Ratio	0.17	0.04	0.06	0.07	0.04
CFO/Avg Current Liab	- -	-0.26	-0.05	-0.29	-0.62
Common Equity/Total Assets	-345.21	-590.57	-884.3	-304.9	-318.58
Long-Term Debt/Equity (%)	- -	- -	- -	- -	0.42
Long-Term Debt/Capital (%)	- -	-1.29	- -	-0.08	-0.04
Long-Term Debt/Total Assets (%)	- -	4.27	- -	0.19	0.11
Total Debt/Equity (%)	-50.7	-58.91	-51.45	-452.36	131.93
Total Debt/Capital (%)	-89.55	-78.24	-54	-19.01	-11.79
Total Debt/Total Assets (%)	163.09	259.25	310.09	48.7	33.6
CFO/Total Liabilities	-33.16	-17.46	-4.17	-33.67	-66.62
CFO/CapEx	-4,039.36	-478.27	- -	- -	- -
Altman's Z-Score	15.84	-1.79	-39.42	-63.81	-133.25

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	74.51	52.59	8.7	14.78
Days Sales Outstanding	- -	4.9	6.94	41.97	24.69
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	2.54	0.38	0.2	0.43
Accounts Payable Turnover Days	- -	143.58	952.55	1,824.64	856.99
Cash Conversion Cycle	- -	-138.68	-945.61	-1,782.67	-832.29
Inventory to Cash Days	- -	4.9	6.94	41.97	24.69
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,251	1,297	226	7	4
- Cash & Cash Equivalents	2	1	2	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	8	14	16	13	11
Enterprise Value	1,257	1,310	240	18	14
Total Capital	-9	-18	-30	-66	-90
Total Debt/Capital (%)	-89.55	-78.24	-54	-19.01	-11.79
Total Debt / EV	0.01	0.01	0.07	0.69	0.76
EV/Sales	241.38	245.65	52.63	4.03	1.15
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	59.96	- -	- -
EV/Free Cash Flow to Firm	- -	- -	59.96	- -	- -
Diluted Market Cap	1,251	1,297	226	7	4
Diluted Enterprise Value	1,257	1,310	240	18	14
EV per Share	98,083.28	102,228.59	19,991.21	818.11	74.12
TTM Sales	5	5	5	5	12
TTM EBITDA	-8	-6	-10	-13	-17
TTM Operating Income	-8	-6	-10	-13	-18
TTM Cash Flow to Firm	-6	-3	4	-7	-13
TTM Free Cash Flow to Firm	-6	-3	4	-7	-13

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-182.83	-251.46	-145.58	-0.71	-0.23
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	1,257	1,310	240	18	14
Low Price	96,100	91,902	18,500	260	18.32
EV/Sales	241.38	245.65	52.63	4.03	1.15
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	-125.64	-81.84	-84.79	-2.98	-1.19
Price/Earnings High	-133.78	-83.92	-138.13	-25.45	-4.54
Price/Earnings Low	-123.38	-76.14	-15.42	-0.19	-0.15
Price/Book Value	-74.05	-40.08	-4.83	-0.09	-0.04
Price/Book Value Average	-74.25	-39.12	-26.12	-1.18	-0.26
Price/Book Value High	-79.06	-40.12	-42.55	-10.11	-1.01
Price/Book Value Low	-72.91	-36.4	-4.75	-0.07	-0.03
Price/Tangible Book Value	-69.83	-49.34	-6.63	-0.27	-0.17
Price/Tangible Book Value Average	-70.02	-48.16	-35.88	-3.61	-1.21
Price/Tangible Book Value High	-74.55	-49.39	-58.44	-30.89	-4.65
Price/Tangible Book Value Low	-68.76	-44.8	-6.53	-0.23	-0.16
Price/Sales	240.19	243.18	49.5	1.51	0.3
Price/Sales Average	240.84	237.37	267.81	20.43	2.19
Price/Sales High	256.44	243.42	436.26	174.76	8.4
Price/Sales Low	236.5	220.84	48.71	1.28	0.28
Price/Cash Flow	-182.79	-250.94	-145.58	-0.71	-0.23
Price/Cash Flow Average	-183.27	-244.94	-787.7	-9.66	-1.7
Price/Cash Flow High	-195.15	-251.18	-1,283.15	-82.64	-6.5
Price/Cash Flow Low	-179.98	-227.88	-143.26	-0.61	-0.22
Price/Free Cash Flow Average	-183.32	-245.45	-787.7	-9.66	-1.7
Price/Free Cash Flow High	-195.19	-251.71	-1,283.15	-82.64	-6.5
Price/Free Cash Flow Low	-180.02	-228.36	-143.26	-0.61	-0.22
EV/Sales Average	242.03	239.84	270.94	22.95	3.05
EV/Sales High	257.63	245.89	439.39	177.28	9.25
EV/Sales Low	237.69	223.31	51.84	3.8	1.14
EV/EBITDA Average	-160.1	-222.56	-128.53	-7.81	-2.14
EV/EBITDA High	-170.42	-228.17	-208.44	-60.33	-6.5
EV/EBITDA Low	-157.24	-207.21	-24.59	-1.29	-0.8
EV/EBIT Average	-150.89	-216.47	-126.16	-7.72	-2.01
EV/EBIT High	-160.62	-221.93	-204.6	-59.6	-6.09
EV/EBIT Low	-148.19	-201.55	-24.14	-1.28	-0.75
Last Price	97,600	101,200	18,800	306	19.31
High Price	104,200	101,300	165,700	35,500	540
Enterprise Value Average	1,260	1,279	1,236	104	37
Enterprise Value High	1,342	1,311	2,004	803	113
Enterprise Value Low	1,238	1,191	236	17	14

Shares Outstanding	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -
Revenue per Share	406.34	416.15	379.82	203.13	64.3
EBITDA per Share	-614.25	-448.48	-800.66	-596.94	-91.45
Operating Income per Share	-651.75	-461.09	-815.68	-604.21	-97.62
Basic EPS, GAAP	-778.9	-1,207.06	-1,199.62	-1,395.02	-118.91
Basic EPS from Cont Ops	-778.9	-1,207.06	-1,199.62	-1,413.79	-118.91
Diluted EPS, GAAP	-778.9	-1,207.06	-1,199.62	-1,395.02	-118.91
Diluted EPS from Cont Ops	-778.9	-1,207.06	-1,199.62	-1,413.79	-118.91
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	-533.96	-403.29	-129.13	-429.58	-83.04
Free Cash Flow per Basic Share	-534.09	-404.13	-129.13	-429.58	-83.04
Cash & Equivalents per Share	139.41	79.87	174.35	48.79	1.37
Book Value per Share	-1,318.04	-2,525.12	-3,894.25	-3,511.87	-532.76
Tangible Book Value per Share	-1,397.65	-2,051.16	-2,835.18	-1,149.4	-116.12

Banzai International, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)