For the quarter ending 2025-09-30, BNZIW made $2,844,508 in revenue. -$5,887,591 in net income. Net profit margin of -206.98%.
| Income Statement | 2025-09-30 | 2025-06-30 | ||
|---|---|---|---|---|
| Revenue | 2,844,508 | 3,262,250 | ||
| Cost of revenue | 519,411 | 554,515 | ||
| Gross profit | 2,325,097 | 2,707,735 | ||
| General and administrative expenses | 6,460,876 | 7,112,803 | ||
| Depreciation and amortization expense | 294,427 | 300,546 | ||
| Total operating expenses | 6,755,303 | 7,413,349 | ||
| Operating loss | -4,430,206 | -4,705,614 | ||
| Gem settlement fee expense | 0 | 0 | ||
| Interest income | 1,425 | 0 | ||
| Interest expense-Related Party | 393,968 | 536,639 | ||
| Interest expense-Nonrelated Party | - | 0 | ||
| Gain on extinguishment of liabilities | 0 | 145,221 | ||
| Gain on release of vidello revenue holdback | 973,000 | - | ||
| Loss on debt issuance | 192,000 | 169,200 | ||
| Loss on private placement issuance | 1,439,000 | 837,000 | ||
| Loss on issuance of term notes | 0 | - | ||
| Loss on issuance of convertible bridge notes | -65,650 | - | ||
| Loss on conversion and settlement of alco promissory notes-Related Party | 0 | - | ||
| Loss on conversion and settlement of cp bf notes-Related Party | 0 | - | ||
| Loss on extinguishment of term notes | 0 | 0 | ||
| Change in fair value of warrant liability-Nonrelated Party | 183,000 | -8,000 | ||
| Change in fair value of warrant liability-Related Party | -3,933 | 0 | ||
| Change in fair value of bifurcated embedded derivative assets - related party-Related Party | 8,000 | -19,000 | ||
| Change in fair value of convertible notes, carried at fair value | 503,338 | -78,900 | ||
| Change in fair value of term notes | 75,249 | 149,885 | ||
| Change in fair value of convertible bridge notes | 4,191 | -16,282 | ||
| Yorkville prepayment premium expense | 0 | 0 | ||
| Loss on yorkville sepa advances | 190,489 | 362,613 | ||
| Vidello earnout expense | 69,053 | - | ||
| Failed acquisition costs | 0 | - | ||
| Other (income) expense, net | -64,372 | -1,335,377 | ||
| Total other expenses, net | -1,187,276 | -3,319,111 | ||
| Loss before income taxes | -5,617,482 | -8,024,725 | ||
| Income tax expense | 270,109 | -230,969 | ||
| Net loss | -5,887,591 | -7,793,756 | ||
| Basic | -1.64 | -4.08 | ||
| Diluted | -1.64 | -4.08 | ||
| Weighted average shares - basic | 3,591,228 | 1,911,276 | ||
| Weighted average shares - diluted | 3,591,228 | 1,911,276 | ||
Banzai International, Inc. (BNZIW)
Banzai International, Inc. (BNZIW)