Banzai International, Inc. Class A Financial Ratios — PARA

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	13.23	15.65	18.62	34.94	22.55	27.26	81.91	55.6	27.97	16.95	36.76	7.19	-4.66	-58.2	- -
Return on Assets (%)	4.98	5.98	7.11	11.76	5.92	5.25	10.3	10.58	7.03	4.74	-0.04	-298.27	-267.58	-203.56	-78.5
Return on Capital (%)	10.03	11.47	13.1	20.95	12.02	11.5	24.95	20.59	- -	8.44	15.97	5.26	- -	- -	- -
Return on Invested Capital (%)	11.04	11.56	12.58	11.07	13.55	14.55	32.72	22.79	- -	10.63	8.94	5.73	- -	- -	- -
Gross Margin (%)	42.2	43.34	41.99	38.58	37.57	39.57	41.65	41.73	38.1	40.71	60.2	63.3	68.33	68.58	82
EBITDA Margin (%)	23.15	24.29	23.81	22.84	23.19	22.44	20.89	22.62	17.79	19.67	-151.17	-107.77	-210.8	-293.86	-142.24
Operating Margin (%)	19.52	21.9	21.74	20.84	21.33	20.73	19.22	21.01	16.17	17.97	-160.4	-110.8	-214.75	-297.44	-151.83
Incremental Operating Margin (%)	394.15	-17.87	20	29.34	61.84	5.25	17.74	-409.09	-206.81	-10.33	-14.81	-73.72	- -	-457.18	- -
Pretax Margin (%)	15.98	18.39	19.03	14.84	17.87	16.94	15.53	15.08	11.94	12.45	-199.55	-290.05	-315.84	-695.99	-184.45
Profit Margin (%)	9.57	12.28	13.42	23.64	11.15	9.58	8.75	13.07	12.25	9.58	-191.69	-290.05	-315.84	-695.99	-184.95
Net Income to Common Margin (%)	9.57	12.28	13.42	23.64	11.15	9.58	8.75	13.07	12.25	9.58	-191.69	-290.05	-315.84	-686.75	-184.95
Effective Tax Rate (%)	34.47	34.45	32.95	35.47	29.86	28.16	19.51	14.56	- -	17	12.41	17.93	- -	- -	- -
Dvd Payout Ratio (%)	14.81	18.3	17.26	25.37	19.31	18.56	18.27	17.65	18.42	20.96	829.29	728.86	2,540.68	1,700.34	- -
Sustainable Growth Rate (%)	11.27	12.78	15.41	26.08	18.2	22.2	66.95	45.79	22.82	13.4	31.54	2.08	-6.08	-59.67	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5,982	5,922	6,435	7,112	8,448	9,375	10,162	19,113	20,424	21,316	8	14	16	13	11
ST Debt	24	18	495	636	222	473	698	1,013	717	16	8	14	16	12	11
LT Debt	5,958	5,904	5,940	6,476	8,226	8,902	9,464	18,100	19,707	21,300	- -	- -	- -	- -	- -
Total Debt/EBITDA	1.89	1.9	1.93	2.49	2.88	3.17	1.83	3.2	4.25	4.29	-1.01	-2.47	-1.71	-0.94	-0.61
Net Debt/EBITDA	1.69	1.67	1.82	2.34	2.77	2.97	1.78	3.05	3.76	3.37	-2,249.11	-2,717.78	-1,520.01	-1,090.67	-0.6
Total Debt/EBIT	2.25	2.11	2.11	2.73	3.13	3.44	1.99	3.44	4.68	4.69	-0.96	-2.4	-1.67	-0.93	-0.58
Net Debt/EBIT	2	1.86	1.99	2.56	3.01	3.22	1.94	3.29	4.14	3.69	-2,119.7	-2,643.45	-1,492.01	-1,077.56	-0.56
EBITDA to Interest Expense	7.26	7.77	8.89	7.88	7.49	7.19	5.1	5.8	4.99	4.82	-6.46	-2.41	-1.73	-4.37	-7.25
EBITDA-CapEx/Interest Expense	7.26	7.77	8.89	7.88	7.49	7.19	5.1	5.8	4.99	4.82	-6.46	-2.42	-1.73	-4.37	-7.25
EBIT to Interest Expense	6.12	7	8.12	7.19	6.9	6.64	4.69	5.39	4.54	4.41	-6.86	-2.48	-1.76	-4.42	-7.74
Interest Expense	435	401	375	363	392	411	1,088	1,030	962	1,031	1	2	6	3	2
Common Equity/Total Assets	37.79	38.59	37.77	29.12	23.41	15.22	9.49	23.48	26.64	29.19	-11,930.39	-10,842.83	-10,511.06	-1,810.25	25.47
Long-Term Debt/Equity (%)	60.13	57.81	59.6	92.91	147.87	241.31	478.46	172.33	148.3	132.66	84.01	72.16	68.79	92.65	0.42
Long-Term Debt/Capital (%)	37.5	36.59	36.22	45.99	58.71	68.14	77.96	61.12	58.46	56.99	- -	-2.36	- -	0.51	0.18
Long-Term Debt/Total Assets (%)	22.72	22.31	22.51	27.06	34.61	36.73	45.41	40.68	39.74	40.45	- -	4.27	- -	0.19	0.11
Total Debt/Equity (%)	60.38	57.98	64.57	102.04	151.86	254.13	513.75	181.98	153.69	132.76	-50.7	-58.91	-51.45	-452.36	131.93
Total Debt/Capital (%)	37.65	36.7	39.24	50.5	60.3	71.76	83.71	64.54	60.58	57.04	-102.84	-143.35	-105.95	128.38	56.88
Total Debt/Total Assets (%)	22.81	22.38	24.39	29.71	35.55	38.68	48.75	42.95	41.19	40.48	163.09	259.25	310.09	48.7	33.6
Net Debt to Equity	53.71	51.05	60.88	95.9	146.16	237.92	499.34	173.83	136.11	104.32	-112,483.29	-64,774.09	-45,849.58	-525,086.18	128.01
Net Debt/Capital (%)	34.94	33.8	37.84	48.95	59.38	70.41	83.32	63.48	54.67	48.71	-185,458.48	-142,871.93	-83,177.48	167,750.17	55.97
EBITDA	3,157	3,114	3,335	2,859	2,938	2,954	5,544	5,978	4,804	4,973	-8	-6	-10	-13	-17
EBITDA-CapEx	3,157	3,114	3,335	2,859	2,938	2,954	5,544	5,978	4,804	4,973	-8	-6	-10	-13	-17
Operating Income (Loss)	2,662	2,808	3,045	2,609	2,703	2,729	5,101	5,551	4,366	4,543	-8	-6	-10	-13	-18

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.17	0.18	0.09	0.11	0.09	0.16	0.07	0.1	0.07	0.36	0.16	0.03	0.06	0.04	0.01
Current Ratio	1.41	1.45	1.28	1.36	1.61	1.64	1.58	1.43	1.32	1.66	0.24	0.05	0.08	0.09	0.06
Quick Ratio	0.95	0.98	0.86	0.96	1.04	1.06	1	0.97	0.83	1.21	0.17	0.04	0.06	0.07	0.04
CFO/Avg Current Liab	0.44	0.46	0.46	0.31	0.37	0.46	0.64	0.56	0.14	0.26	- -	-0.26	-0.05	-0.29	-0.62
Common Equity/Total Assets	37.79	38.59	37.77	29.12	23.41	15.22	9.49	23.48	26.64	29.19	-11,930.39	-10,842.83	-10,511.06	-1,810.25	25.47
Long-Term Debt/Equity (%)	60.13	57.81	59.6	92.91	147.87	241.31	478.46	172.33	148.3	132.66	84.01	72.16	68.79	92.65	0.42
Long-Term Debt/Capital (%)	37.5	36.59	36.22	45.99	58.71	68.14	77.96	61.12	58.46	56.99	- -	-2.36	- -	0.51	0.18
Long-Term Debt/Total Assets (%)	22.72	22.31	22.51	27.06	34.61	36.73	45.41	40.68	39.74	40.45	- -	4.27	- -	0.19	0.11
Total Debt/Equity (%)	60.38	57.98	64.57	102.04	151.86	254.13	513.75	181.98	153.69	132.76	-50.7	-58.91	-51.45	-452.36	131.93
Total Debt/Capital (%)	37.65	36.7	39.24	50.5	60.3	71.76	83.71	64.54	60.58	57.04	-102.84	-143.35	-105.95	128.38	56.88
Total Debt/Total Assets (%)	22.81	22.38	24.39	29.71	35.55	38.68	48.75	42.95	41.19	40.48	163.09	259.25	310.09	48.7	33.6
CFO/Total Liabilities	10.72	11.17	11.41	7.52	7.66	8.2	12.93	10.19	3.39	6.27	-33.16	-17.46	-4.17	-33.67	-66.62
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4,039.36	-478.27	- -	- -	- -
Altman's Z-Score	-0.73	-0.28	0.71	0.29	0.44	0.65	2.2	2.56	2.31	2.22	15.84	-1.79	-39.14	-63.69	-133.08

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	8.84	4.12	4.4	3.74	3.71	3.94	7.57	4.85	3.85	3.65	- -	74.51	52.59	8.7	14.78
Days Sales Outstanding	41.3	88.59	83.02	97.57	98.43	92.72	48.22	75.25	94.88	99.99	245,931.34	4.9	6.94	41.97	24.69
Inventory Turnover	10.79	9.11	9.96	9.08	7.22	5.9	9.51	6.68	5.97	6.56	- -	- -	- -	- -	- -
Days Inventory Outstanding	33.81	40.05	36.64	40.21	50.57	61.87	38.37	54.67	61.13	55.63	287,169.15	265,408.56	348,168.17	364,732.64	119,160.43
Accounts Payable Turnover	20.7	20.81	23.92	26.66	35.83	52.85	83.82	44.63	29.53	23.17	-0.88	-207.89	19.48	2.31	-277.67
Accounts Payable Turnover Days	17.63	17.54	15.26	13.69	10.19	6.91	4.35	8.18	12.36	15.75	-415.61	-1.76	18.74	158.05	-1.31
Cash Conversion Cycle	57.48	111.1	104.4	124.09	138.81	147.68	82.23	121.74	143.65	139.87	533,516.1	265,415.22	348,156.37	364,616.56	119,186.44
Inventory to Cash Days	7.48	48.54	46.38	57.36	47.86	30.85	9.85	20.58	33.75	44.36	-41,237.81	-265,403.66	-348,161.23	-364,690.67	-119,135.74
Inventories	735	859	772	922	1,270	1,427	1,828	2,785	2,813	1,757	1,504	1,342	1,414	1,429	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	735	859	772	922	1,270	1,427	1,828	2,785	2,813	1,757	1,504	1,386	1,446	1,457	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	17,668	23,972	37,989	28,057	21,821	26,211	22,597	16,308	25,822	22,989	1,251	1,297	243	13	10
- Cash & Cash Equivalents	660	708	368	428	317	598	285	856	632	2,984	2	1	2	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	54	82	685	568	570	524	462	- -
+ Total Debt	5,982	5,922	6,435	7,112	8,448	9,375	10,162	19,113	20,424	21,316	8	14	16	13	11
Enterprise Value	22,990	29,186	44,056	34,741	29,952	34,988	32,474	34,619	45,696	42,006	1,825	1,880	781	486	21
Total Capital	15,890	16,135	16,401	14,082	14,011	13,064	12,140	29,616	33,713	37,372	-8	-10	-15	10	19
Total Debt/Capital (%)	37.65	36.7	39.24	50.5	60.3	71.76	83.71	64.54	60.58	57.04	-102.84	-143.35	-105.95	128.38	56.88
Total Debt / EV	0.26	0.2	0.15	0.2	0.28	0.27	0.31	0.55	0.45	0.51	- -	0.01	0.02	0.03	0.52
EV/Sales	1.69	2.28	3.15	2.78	2.36	2.66	1.22	1.31	1.69	1.66	350.46	352.53	171.29	107.32	1.69
EV/EBITDA	7.28	9.37	13.21	12.15	10.19	11.84	5.86	5.79	9.51	8.45	7.08	7.78	1,231	10.15	- -
EV/EBIT	8.64	10.39	14.47	13.32	11.08	12.82	6.37	6.24	10.47	9.25	7.76	8.79	- -	12.62	- -
EV/Cash Flow to Firm	11.3	14.05	20.74	23.02	17.95	17.67	9.8	7.97	20.76	13.34	17.32	25.92	195.15	12.93	- -
EV/Free Cash Flow to Firm	11.3	14.05	20.74	23.02	17.95	17.67	9.8	7.97	20.76	13.34	17.32	25.92	195.15	12.93	- -
Diluted Market Cap	18,482	25,075	39,774	31,046	23,047	28,502	24,013	16,657	25,895	23,027	1,251	1,297	226	7	4
Diluted Enterprise Value	23,804	30,289	45,841	37,730	31,178	37,279	33,890	34,968	45,769	42,044	1,825	1,880	764	480	14
EV per Share	35.32	46.33	73.92	68.52	64.69	84.92	84.79	92.81	74.27	68.08	142,406.34	146,707.72	60,445.15	11,859.75	38.97
TTM Sales	13,637	12,820	14,005	12,519	12,671	13,166	26,535	26,425	26,998	25,285	5	5	5	5	12
TTM EBITDA	3,157	3,114	3,335	2,859	2,938	2,954	5,544	5,978	4,804	4,973	-8	-6	-10	-13	-17
TTM Operating Income	2,662	2,808	3,045	2,609	2,703	2,729	5,101	5,551	4,366	4,543	-8	-6	-10	-13	-18
TTM Cash Flow to Firm	2,034	2,078	2,124	1,509	1,669	1,980	3,315	4,344	2,201	3,150	-6	-3	4	-7	-13
TTM Free Cash Flow to Firm	2,034	2,078	2,124	1,509	1,669	1,980	3,315	4,344	2,201	3,150	-6	-3	4	-7	-13

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	10.57	13.82	21.24	24.35	16.53	16.91	9.85	4.81	21.05	10.04	-182.83	-251.46	-145.58	-0.71	-0.23
EV/EBIT	8.64	10.39	14.47	13.32	11.08	12.82	6.37	6.24	10.47	9.25	7.76	8.79	- -	12.62	- -
Enterprise Value	22,990	29,186	44,056	34,741	29,952	34,988	32,474	34,619	45,696	42,006	1,825	1,880	781	486	21
Low Price	17.99	27.18	37.43	48.83	38.51	41.36	52.75	41.38	35.02	10.1	36.21	91,902	18,500	260	18.32
EV/Sales	1.69	2.28	3.15	2.78	2.36	2.66	1.22	1.31	1.69	1.66	350.46	352.53	171.29	107.32	1.69
EV/EBITDA	7.28	9.37	13.21	12.15	10.19	11.84	5.86	5.79	9.51	8.45	7.08	7.78	1,231	10.15	- -
Price/Earnings	13.81	15.52	20.62	10.29	16.14	22.4	10.19	4.77	7.8	9.48	3.93	10.06	- -	- -	- -
Price/Earnings Average	12.45	13.45	16.43	10.9	18.32	18.97	10.81	5.88	8.53	6.79	-111.69	-81.84	-84.79	-2.98	-1.19
Price/Earnings High	15.1	15.63	20.73	12.66	21.91	22.92	12.11	6.72	9.99	10.78	-133.78	-83.92	-138.13	-25.45	-4.54
Price/Earnings Low	9.15	11.09	12.11	9.08	13.19	14.56	9.11	4.52	6.51	2.57	-0.05	-76.14	-15.42	-0.19	-0.15
Price/Book Value	1.78	2.35	3.81	4.03	3.92	7.11	11.42	1.56	1.96	1.5	-2.14	-2.18	-0.44	-0.03	1.26
Price/Book Value Average	1.61	2.03	3.04	4.27	4.45	6.02	12.11	1.92	2.14	1.07	-1.91	-2.13	-2.37	-0.37	9.23
Price/Book Value High	1.95	2.36	3.83	4.95	5.32	7.27	13.57	2.2	2.5	1.7	-2.29	-2.19	-3.85	-3.13	35.35
Price/Book Value Low	1.18	1.68	2.24	3.55	3.21	4.62	10.21	1.48	1.63	0.41	- -	-1.98	-0.43	-0.02	1.2
Price/Tangible Book Value	-3.41	-4.92	-15.24	-4.89	-11.7	-6.88	-4.05	-1.81	-4.08	-5.65	-2.13	-2.17	-0.44	-0.03	-0.46
Price/Tangible Book Value Average	-3.07	-4.27	-12.14	-5.18	-13.28	-5.83	-4.29	-2.23	-4.46	-4.05	-1.9	-2.12	-2.36	-0.35	-3.39
Price/Tangible Book Value High	-3.73	-4.96	-15.32	-6.02	-15.88	-7.04	-4.81	-2.55	-5.22	-6.43	-2.28	-2.18	-3.84	-2.98	-12.96
Price/Tangible Book Value Low	-2.26	-3.52	-8.95	-4.32	-9.56	-4.47	-3.62	-1.71	-3.4	-1.53	- -	-1.98	-0.43	-0.02	-0.44
Price/Sales	1.32	1.91	2.77	2.43	1.8	2.15	0.89	0.62	0.96	0.91	240.19	243.18	49.5	1.51	0.3
Price/Sales Average	1.19	1.65	2.2	2.58	2.04	1.82	0.95	0.77	1.05	0.65	214.09	237.37	267.81	20.43	2.19
Price/Sales High	1.45	1.92	2.78	2.99	2.44	2.2	1.06	0.88	1.22	1.03	256.44	243.42	436.26	174.76	8.4
Price/Sales Low	0.88	1.36	1.62	2.15	1.47	1.39	0.8	0.59	0.8	0.25	0.09	220.84	48.71	1.28	0.28
Price/Cash Flow	10.3	13.46	20.69	23.87	16.36	16.76	9.7	4.76	20.98	10.01	-182.79	-250.94	-145.58	-0.71	-0.23
Price/Cash Flow Average	9.29	11.66	16.48	25.29	18.57	14.2	10.29	5.86	22.94	7.17	-162.92	-244.94	-787.7	-9.66	-1.7
Price/Cash Flow High	11.27	13.55	20.79	29.38	22.2	17.15	11.53	6.7	26.86	11.38	-195.15	-251.18	-1,283.15	-82.64	-6.5
Price/Cash Flow Low	6.83	9.61	12.15	21.06	13.37	10.9	8.67	4.5	17.51	2.71	-0.07	-227.88	-143.26	-0.61	-0.22
Price/Free Cash Flow Average	9.52	11.97	16.91	25.8	18.76	14.33	10.44	5.92	23.02	7.2	-162.96	-245.45	-787.7	-9.66	-1.7
Price/Free Cash Flow High	11.56	13.91	21.34	29.96	22.43	17.31	11.7	6.77	26.94	11.41	-195.19	-251.71	-1,283.15	-82.64	-6.5
Price/Free Cash Flow Low	7	9.87	12.47	21.49	13.51	11	8.8	4.55	17.57	2.72	-0.07	-228.36	-143.26	-0.61	-0.22
EV/Sales Average	1.56	2.03	2.59	2.91	2.6	2.35	1.28	1.45	1.78	1.4	324.36	346.72	406.27	142.11	6.97
EV/Sales High	1.81	2.29	3.16	3.29	2.98	2.7	1.38	1.56	1.96	1.79	366.71	352.77	587.58	425.81	24.27
EV/Sales Low	1.25	1.74	2.03	2.51	2.05	1.96	1.13	1.28	1.53	1	110.36	330.19	170.44	106.91	1.65
EV/EBITDA Average	6.73	8.34	10.89	12.74	11.2	10.49	6.1	6.42	10.01	7.14	-214.57	-321.73	-192.73	-48.36	-4.9
EV/EBITDA High	7.81	9.43	13.27	14.41	12.85	12.05	6.62	6.91	11.02	9.08	-242.58	-327.35	-278.74	-144.9	-17.06
EV/EBITDA Low	5.4	7.17	8.51	11	8.84	8.74	5.43	5.64	8.62	5.08	-73	-306.39	-80.86	-36.38	-1.16
EV/EBIT Average	7.98	9.25	11.93	13.96	12.17	11.35	6.63	6.92	11.02	7.81	-202.22	-312.93	-189.18	-47.78	-4.59
EV/EBIT High	9.26	10.45	14.53	15.8	13.96	13.04	7.2	7.44	12.12	9.94	-228.62	-318.4	-273.61	-143.16	-15.98
EV/EBIT Low	6.4	7.95	9.32	12.05	9.6	9.46	5.9	6.08	9.49	5.56	-68.8	-298.01	-79.37	-35.94	-1.08
Last Price	27.14	38.05	63.74	55.34	47.13	63.62	59	43.72	41.97	37.26	97,600	101,200	18,800	306	19.31
High Price	29.68	38.32	64.06	68.1	63.95	65.09	70.1	61.59	53.71	42.37	104,200	101,300	165,700	35,500	540
Enterprise Value Average	21,247	25,983	36,324	36,412	32,896	30,976	33,838	38,399	48,106	35,500	1,689	1,849	1,853	643	85
Enterprise Value High	24,644	29,356	44,247	41,211	37,740	35,594	36,725	41,284	52,920	45,158	1,910	1,881	2,680	1,928	295
Enterprise Value Low	17,033	22,337	28,375	31,441	25,961	25,817	30,080	33,746	41,420	25,248	575	1,761	777	484	20

Shares Outstanding	651	630	596	507	463	412	383	373	615	617	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	681	659	624	561	489	448	407	381	617	618	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	664	642	608	550	484	444	401	377	615	616	- -	- -	- -	- -	- -
Revenue per Share	20.54	19.97	23.03	22.76	26.18	29.65	66.17	70.09	43.9	41.05	406.34	416.15	379.82	203.13	64.3
EBITDA per Share	4.75	4.85	5.49	5.2	6.07	6.65	13.83	15.86	7.81	8.07	-614.25	-448.48	-800.66	-596.94	-91.45
Operating Income per Share	4.01	4.37	5.01	4.74	5.58	6.15	12.72	14.72	7.1	7.38	-651.75	-461.09	-815.68	-604.21	-97.62
Basic EPS, GAAP	1.97	2.45	3.09	5.38	2.92	2.84	5.79	9.16	5.38	3.93	-778.9	-1,207.06	-1,199.62	-1,395.02	-118.91
Basic EPS from Cont Ops	2.09	2.35	2.86	2.09	3.21	3.5	8.28	8.9	5.2	4.19	-778.9	-1,207.06	-1,199.62	-1,413.79	-118.91
Diluted EPS, GAAP	1.92	2.39	3.01	5.27	2.89	2.81	5.7	9.07	5.36	3.92	-778.9	-1,207.06	-1,199.62	-1,395.02	-118.91
Diluted EPS from Cont Ops	2.04	2.29	2.79	2.05	3.18	3.46	8.16	8.81	5.18	4.18	-778.9	-1,207.06	-1,199.62	-1,413.79	-118.91
Dividend per Share	0.31	0.43	0.49	0.53	0.62	0.65	1.54	1.59	0.97	0.97	50,487.71	53,765.12	37,222.08	7,537.01	- -
Cash Flow per Share	2.63	2.83	3.08	2.32	2.88	3.8	6.08	9.19	2	3.72	-533.96	-403.29	-129.13	-429.58	-83.04
Free Cash Flow per Basic Share	2.63	2.83	3.08	2.32	2.88	3.8	6.08	9.19	2	3.72	-534.09	-404.13	-129.13	-429.58	-83.04
Cash & Equivalents per Share	1.01	1.12	0.62	0.84	0.68	1.45	0.74	2.29	1.03	4.84	139.41	79.87	161.98	26.54	0.49
Book Value per Share	15.22	16.21	16.72	13.75	12.02	8.95	5.16	28.01	21.47	24.91	-45,551.26	-46,360.83	-43,004.5	-11,342.62	15.28
Tangible Book Value per Share	-7.96	-7.73	-4.18	-11.31	-4.03	-9.24	-14.57	-24.18	-10.29	-6.59	-45,720.71	-46,530.28	-43,172.49	-11,900.43	-41.65

Banzai International, Inc. Class A

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)