Banzai International, Inc. (BNZI)
2025-06-30 | 2025-03-31 | 2024-09-30 | ||
|---|---|---|---|---|
| Revenue | 3,262,250 | 3,379,083 | 1,080,607 | |
| Cost of revenue | 554,515 | 605,999 | 338,023 | |
| Gross profit | 2,707,735 | 2,773,084 | 742,584 | |
| Depreciation, total | - | - | 900 | |
| General and administrative expenses | 7,112,803 | 7,433,088 | 3,513,442 | |
| Depreciation and amortization expense | 300,546 | 246,691 | - | |
| Total operating expenses | 7,413,349 | 7,679,779 | 3,514,342 | |
| Operating loss | -4,705,614 | -4,906,695 | -2,771,758 | |
| Other expenses, net | -1,335,377 | - | - | |
| Interest income | - | - | - | |
| Interest expense-Related Party | 536,639 | - | - | |
| Interest expense-Nonrelated Party | - | - | - | |
| Gain on extinguishment of liabilities | 145,221 | - | - | |
| Change in fair value of convertible notes | -78,900 | - | - | |
| Change in fair value of warrant liability-Related Party | - | - | - | |
| Change in fair value of warrant liability-Nonrelated Party | -8,000 | - | - | |
| Change in fair value of bifurcated embedded derivative assets - related party-Related Party | -19,000 | - | - | |
| Yorkville prepayment premium expense | - | - | - | |
| Loss on yorkville sepa advances | 362,613 | - | - | |
| Loss on private placement issuance | 837,000 | - | - | |
| Loss on extinguishment of term notes | - | - | - | |
| Gem settlement fee expense | - | - | - | |
| Loss on debt issuance | 169,200 | - | - | |
| Change in fair value of term notes | 149,885 | - | - | |
| Change in fair value of convertible bridge notes | -16,282 | - | - | |
| Total other expenses, net | -3,319,111 | 1,336,747 | -12,641,159 | |
| Loss before income taxes | -8,024,725 | -3,569,948 | -15,412,917 | |
| Income tax expense (benefit) | -230,969 | 73,531 | 1,010 | |
| Net loss | -7,793,756 | -3,643,479 | -15,413,927 | |
| Net loss attributable to common shareholders | - | -3,643,479 | - | |
| Basic | -4.08 | -0.15 | -4.87 | |
| Diluted | -4.08 | -0.15 | -4.87 | |
| Weighted average shares - basic | 1,911,276 | 23,963,166 | 3,162,909 | |
| Weighted average shares - diluted | 1,911,276 | 23,963,166 | 3,162,909 | |