For the year ending 2025-12-31, BNZIW made $12,161,419 in revenue. -$22,492,075 in net income. Net profit margin of -184.95%.
| Income Statement | 2025-12-31 | |||
|---|---|---|---|---|
| Revenue | 12,161,419 | |||
| Cost of revenue | 2,188,583 | |||
| Gross profit | 9,972,836 | |||
| General and administrative expenses | 27,287,345 | |||
| Depreciation and amortization expense | 1,150,471 | |||
| Total operating expenses | 28,437,816 | |||
| Operating loss | -18,464,980 | |||
| Gem settlement fee expense | 0 | |||
| Interest income | 2,955 | |||
| Interest expense-Nonrelated Party | 1,227,509 | |||
| Interest expense-Related Party | 1,156,984 | |||
| Gain on extinguishment of liabilities | 4,488,627 | |||
| Gain on release of vidello revenue holdback | 973,000 | |||
| Loss on debt issuance | 444,000 | |||
| Loss on private placement issuance | 4,873,509 | |||
| Loss on issuance of term notes | -110,500 | |||
| Loss on issuance of convertible bridge notes | -152,826 | |||
| 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 debt, net | 2,402,732 | |||
| Change in fair value of warrant liability-Nonrelated Party | -1,243,528 | |||
| Change in fair value of warrant liability-Related Party | -2,300 | |||
| Change in fair value of bifurcated embedded derivative assets - related party-Related Party | -54,000 | |||
| Change in fair value of convertible notes | 1,987,203 | |||
| Change in fair value of term notes | 173,055 | |||
| Change in fair value of convertible bridge notes | -46,253 | |||
| Yorkville prepayment premium expense | 0 | |||
| Loss on yorkville sepa advances | 974,079 | |||
| Vidello earnout expense | 485,720 | |||
| Failed acquisition costs | 1,382,002 | |||
| Other (income) expense, net | 726,572 | |||
| Total other expenses, net | -3,966,478 | |||
| Loss before income taxes | -22,431,458 | |||
| Income tax expense | 60,617 | |||
| Net loss | -22,492,075 | |||
| Deemed dividend - series a and series b warrant modification (net of tax) | 0 | |||
| Net loss attributable to common shareholders | -22,492,075 | |||
| Basic EPS | -5.95 | |||
| Diluted EPS | -5.95 | |||
| Basic Average Shares | 3,782,998 | |||
| Diluted Average Shares | 3,782,998 | |||
Banzai International, Inc. (BNZIW)
Banzai International, Inc. (BNZIW)