Banzai International, Inc. (BNZIW)
2025-06-30 | ||||
|---|---|---|---|---|
| Revenue | 3,262,250 | |||
| Cost of revenue | 554,515 | |||
| Gross profit | 2,707,735 | |||
| General and administrative expenses | 7,112,803 | |||
| Depreciation and amortization expense | 300,546 | |||
| Total operating expenses | 7,413,349 | |||
| Operating loss | -4,705,614 | |||
| 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 | |||
| Loss before income taxes | -8,024,725 | |||
| Income tax expense (benefit) | -230,969 | |||
| Net loss | -7,793,756 | |||
| Basic | -4.08 | |||
| Diluted | -4.08 | |||
| Weighted average shares - basic | 1,911,276 | |||
| Weighted average shares - diluted | 1,911,276 | |||