Banzai International, Inc. (BNZI)

Banzai International Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	12.16	4.53	4.56	5.33	5.21
Revenue Growth (YoY)	168.59%	-0.73%	-14.47%	2.42%	-
Cost of Revenue	2.19	1.42	1.44	1.96	2.07
Gross Profit	9.97	3.11	3.12	3.38	3.13
Selling, General & Admin	27.29	16.55	12.91	9.28	11.01
Depreciation & Amortization Expenses	1.15	0.02	0.01	0.01	0.48
Other Operating Expenses	-	-	-	0.3	1.63
Total Operating Expenses	28.44	16.57	12.91	9.59	13.12
Operating Income	-18.47	-13.47	-9.8	-6.21	-9.99
Interest Income	0	0	0	-	0
Interest Expense	-2.38	-3.05	-5.55	-2.38	-1.22
Other Non-Operating Income (Expense)	-13.11	-33.82	-22.1	-5.7	-0.55
Total Non-Operating Income (Expense)	-15.49	-36.87	-27.66	-8.08	-1.77
Pretax Income	-22.43	-31.51	-14.41	-15.47	-10.39
Net Income	-22.49	-31.1	-14.41	-15.47	-9.98
Net Income Attributable to Preferred Dividends	-	0.42	-	-	-
Net Income to Common	-22.49	-31.1	-14.41	-15.47	-9.98
Shares Outstanding (Basic)	4	0	0	0	0
Shares Outstanding (Diluted)	4	0	0	0	0
Shares Change (YoY)	748.55%	85.60%	1764.58%	-77.60%	-
EPS (Basic)	-5.95	-69.75	-59.98	-1118.30	-173.59
EPS (Diluted)	-5.95	-69.75	-59.98	-1118.30	-173.59
Shares Outstanding	10.55	0.82	0.03	0.02	0.06
Free Cash Flow	-15.71	-9.58	-1.55	-5.18	-1.01
Free Cash Flow Per Share	-4.15	-21.48	-6.46	-402.03	-17.61
Gross Margin	82.00%	68.58%	68.33%	63.30%	60.20%
Operating Margin	-151.83%	-297.44%	-214.75%	-116.49%	-191.78%
Profit Margin	-184.95%	-695.99%	-315.84%	-290.05%	-191.69%
FCF Margin	-129.15%	-211.48%	-34.00%	-97.11%	-19.45%
EBITDA	-17.31	-13.44	-9.79	-6.2	-9.99
EBITDA Margin	-142.37%	-296.91%	-214.60%	-116.31%	-191.78%
EBIT	-18.47	-13.47	-9.8	-6.21	-9.99
EBIT Margin	-151.83%	-297.44%	-214.75%	-116.49%	-191.78%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q