Symbols / BNZI Stock $0.48 -10.75% Banzai International, Inc.

Technology • Software - Application • United States • NCM
BNZI (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Technology
Industry Software - Application
CEO Mr. Joseph P. Davy
Exch · Country NCM · United States
Market Cap 9.38M
Enterprise Value 18.82M
Income -22.49M
Sales 12.16M
FCF (ttm) -12.52M
Book/sh 0.76
Cash/sh 0.01
Employees 33
Insider 10d —
IPO Feb 12, 2021
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E -0.66
PEG —
P/S 0.77
P/B 0.63
P/C —
EV/EBITDA -1.09
EV/Sales 1.55
Quick Ratio 0.04
Current Ratio 0.06
Debt/Eq 131.93
LT Debt/Eq —
EPS (ttm) -5.95
EPS next Y -0.73
EPS Growth —
Revenue Growth 116.30%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) 2025-11-14
Earnings (prior) 2025-11-14
ROA -40.28%
ROE -8.50%
ROIC —
Gross Margin 82.00%
Oper. Margin -152.52%
Profit Margin -184.95%
Shs Outstand 18.79M
Shs Float 16.81M
Insider Own 0.53%
Instit Own 1.31%
Short Float 11.84%
Short Ratio 2.15
Short Interest 1.86M
52W High 11.60
vs 52W High -95.85%
52W Low 0.48
vs 52W Low 0.33%
Beta -0.52
Impl. Vol. —
Rel Volume 1.87
Avg Volume 848.85K
Volume 1.59M
Target (mean) $24.00
Tgt Median $24.00
Tgt Low $24.00
Tgt High $24.00
# Analysts 1
Recom Strong_buy
Prev Close $0.54
Price $0.48
Change -10.75%
About

Banzai International, Inc., a marketing technology company, provides data-driven marketing and sales solutions for various businesses in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. It operates through two segments, Banzai Operating Co., Inc and Banzai Reel Acquisition Inc. (OpenReel). Its products include OpenReel, an AI-powered video creation platform to remotely record, edit, host, and share videos from any location; CreateStudio, a video animation and editing software for an intuitive drag-and-drop interface; and Vidello, a video hosting and marketing platform designed to help businesses manage, customize, and optimize their video content. The company also offers Demio, a browser-based webinar platform for businesses to businesses create, host, and manage both live and automated webinars; Boost, a software-as-a-service (SaaS) solution for social sharing by event registrants; Reach, a SaaS and managed service to increase registration and attendance of marketing events; and Curate by Banzai is an AI-driven newsletter platform designed to help brands to grow their audience through automated targeted newsletters. The company serves healthcare, financial services, e-commerce, technology, media, and other industries. Banzai International, Inc. was founded in 2015 and is based in Bainbridge Island, Washington.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$24.00
Mean price target
2. Current target
$0.48
Latest analyst target
3. DCF / Fair value
$-12.00
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.48
Low
$24.00
High
$24.00
Mean
$24.00

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2026-04-14 main Ascendiant Capital Buy → Buy $24
2025-12-10 main Ascendiant Capital Buy → Buy $23
2025-10-03 main Ascendiant Capital Buy → Buy $30
2025-05-29 main Ascendiant Capital Buy → Buy $24
2025-04-28 main Ascendiant Capital Buy → Buy $26
2024-08-29 main Ascendiant Capital Buy → Buy $3
2024-06-07 main Ascendiant Capital Buy → Buy $3
2024-04-08 init Ascendiant Capital — → Buy $3
News
RSS: Latest BNZI news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2025-11-06 CP BF LENDING, LLC Beneficial Owner of more than 10% of a Class of Security — 62,700 $1.80 $112,860
2025-11-06 CP BF LENDING, LLC Beneficial Owner of more than 10% of a Class of Security — 62,700 $2.81 $175,911
2025-09-11 DAVY JOSEPH P. Chief Executive Officer — 25,490 $2.35 $61,050
2025-04-22 DAVY JOSEPH P. Chief Executive Officer — 50,000 $0.95 $48,940
2025-04-21 ALCO INVESTMENT CO Beneficial Owner of more than 10% of a Class of Security — 1,048,920 $0.00 $105
2024-12-13 BOGGS PAULA ELAINE Director — 3,366 $34.16 $114,983
2024-12-13 SCHOFIELD KENT Director — 20,097 $1.57 $31,552
2024-10-24 CP BF LENDING, LLC Beneficial Owner of more than 10% of a Class of Security — 18,300 $3.61 $66,048
2024-10-23 CP BF LENDING, LLC Beneficial Owner of more than 10% of a Class of Security — 18,300 $3.89 $71,187
2024-10-18 CP BF LENDING, LLC Beneficial Owner of more than 10% of a Class of Security — 672,849 $3.43 $2,759,229
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
12.16
+168.59%
4.53
-0.73%
4.56
-14.47%
5.33
Operating Revenue
12.16
+168.59%
4.53
-0.73%
4.56
-14.47%
5.33
Cost Of Revenue
2.19
+53.85%
1.42
-1.53%
1.44
-26.18%
1.96
Reconciled Cost Of Revenue
2.17
+69.04%
1.28
+1.06%
1.27
-29.56%
1.80
Gross Profit
9.97
+221.15%
3.11
-0.36%
3.12
-7.68%
3.38
Operating Expense
28.44
+71.59%
16.57
+28.35%
12.91
+39.07%
9.28
Selling General And Administration
27.29
+64.89%
16.55
+28.24%
12.91
+39.13%
9.28
General And Administrative Expense
27.29
+64.89%
16.55
+28.24%
12.91
+39.13%
9.28
Other Gand A
27.29
+64.89%
16.55
+28.24%
12.91
+39.13%
9.28
Total Expenses
30.63
+70.19%
18.00
+25.35%
14.36
+27.71%
11.24
Operating Income
-18.46
-37.11%
-13.47
-37.49%
-9.80
-65.78%
-5.91
Total Operating Income As Reported
-18.46
-37.11%
-13.47
-37.49%
-9.80
-57.68%
-6.21
EBITDA
-18.88
+33.30%
-28.30
-226.41%
-8.67
+32.92%
-12.93
Normalized EBITDA
-19.32
+26.38%
-26.24
-71.00%
-15.34
-174.16%
-5.60
Reconciled Depreciation
1.17
+620.94%
0.16
-10.26%
0.18
+11.63%
0.16
EBIT
-20.05
+29.58%
-28.47
-221.59%
-8.85
+32.37%
-13.09
Total Unusual Items
0.44
+121.09%
-2.07
-130.97%
6.67
+191.02%
-7.33
Total Unusual Items Excluding Goodwill
0.44
+121.09%
-2.07
-130.97%
6.67
+191.02%
-7.33
Special Income Charges
0.22
+106.58%
-3.32
0.00
+100.00%
-0.36
Other Special Charges
-2.09
-453.06%
0.59
—
0.06
Impairment Of Capital Assets
0.00
-100.00%
2.73
0.00
-100.00%
0.30
Restructuring And Mergern Acquisition
1.87
0.00
—
—
Net Income
-22.49
+28.63%
-31.51
-118.75%
-14.41
+6.87%
-15.47
Pretax Income
-22.43
+28.82%
-31.51
-118.75%
-14.41
+6.87%
-15.47
Net Non Operating Interest Income Expense
-2.83
+23.64%
-3.70
+33.37%
-5.55
-133.34%
-2.38
Interest Expense Non Operating
2.38
-21.75%
3.05
-45.14%
5.55
+133.37%
2.38
Net Interest Income
-2.83
+23.64%
-3.70
+33.37%
-5.55
-133.34%
-2.38
Interest Expense
2.38
-21.75%
3.05
-45.14%
5.55
+133.37%
2.38
Interest Income Non Operating
0.00
+29450.00%
0.00
-98.77%
0.00
0.00
Interest Income
0.00
+29450.00%
0.00
-98.77%
0.00
0.00
Other Income Expense
-1.14
+92.05%
-14.35
-1621.33%
0.94
+113.13%
-7.18
Other Non Operating Income Expenses
-1.58
+87.16%
-12.28
-114.32%
-5.73
-3901.92%
0.15
Gain On Sale Of Security
0.22
-82.58%
1.25
-81.27%
6.67
+195.72%
-6.97
Tax Provision
0.06
0.00
0.00
0.00
Tax Rate For Calcs
0.00
0.00
0.00
0.00
Tax Effect Of Unusual Items
0.09
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-22.49
+28.63%
-31.51
-118.75%
-14.41
+6.87%
-15.47
Net Income From Continuing Operation Net Minority Interest
-22.49
+28.63%
-31.51
-118.75%
-14.41
+6.87%
-15.47
Net Income From Continuing And Discontinued Operation
-22.49
+28.63%
-31.51
-118.75%
-14.41
+6.87%
-15.47
Net Income Continuous Operations
-22.49
+28.63%
-31.51
-118.75%
-14.41
+6.87%
-15.47
Normalized Income
-22.84
+22.45%
-29.45
-39.70%
-21.08
-159.01%
-8.14
Net Income Common Stockholders
-22.49
+27.67%
-31.10
-115.84%
-14.41
+6.87%
-15.47
Diluted EPS
-5.95
+91.47%
-69.75
-16.25%
-60.00
+0.58%
-60.35
Basic EPS
-5.95
+91.47%
-69.75
-16.25%
-60.00
+0.58%
-60.35
Basic Average Shares
3.78
+748.55%
0.45
+85.60%
0.24
-6.28%
0.26
Diluted Average Shares
3.78
+748.55%
0.45
+85.60%
0.24
-6.28%
0.26
Diluted NI Availto Com Stockholders
-22.49
+27.67%
-31.10
-115.84%
-14.41
+6.87%
-15.47
Depreciation Amortization Depletion Income Statement
1.15
+4658.14%
0.02
+237.70%
0.01
-25.32%
0.01
Depreciation And Amortization In Income Statement
1.15
+4658.14%
0.02
+237.70%
0.01
-25.32%
0.01
Preferred Stock Dividends
—
-0.42
—
—
Total Other Finance Cost
0.44
-32.03%
0.65
—
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
31.63
+23.20%
25.67
+385.47%
5.29
-3.48%
5.48
Current Assets
1.41
-47.01%
2.67
-9.27%
2.94
+106.25%
1.43
Cash Cash Equivalents And Short Term Investments
0.26
-76.16%
1.09
-48.06%
2.09
+104.56%
1.02
Cash And Cash Equivalents
0.26
-76.16%
1.09
-48.06%
2.09
+104.56%
1.02
Cash Financial
0.26
-76.16%
1.09
-48.06%
2.09
+104.56%
1.02
Receivables
0.72
-22.95%
0.94
+792.08%
0.11
+53.54%
0.07
Accounts Receivable
0.71
-24.26%
0.94
+791.32%
0.11
+53.54%
0.07
Gross Accounts Receivable
0.75
-21.86%
0.96
+766.93%
0.11
-37.15%
0.18
Allowance For Doubtful Accounts Receivable
-0.04
-70.76%
-0.02
-321.19%
-0.01
+94.67%
-0.11
Other Receivables
0.01
+1507.88%
0.00
—
—
Prepaid Assets
0.43
-27.61%
0.60
-11.53%
0.67
+128.53%
0.29
Current Deferred Assets
—
—
—
0.07
Other Current Assets
0.00
-99.03%
0.05
-30.72%
0.07
+73.99%
0.04
Total Non Current Assets
30.22
+31.35%
23.01
+879.60%
2.35
-42.07%
4.05
Net PPE
0.06
-15.75%
0.08
-45.11%
0.14
-56.54%
0.32
Gross PPE
0.07
-35.86%
0.11
-35.08%
0.16
-51.24%
0.34
Accumulated Depreciation
-0.00
+85.34%
-0.03
-17.97%
-0.03
-37.56%
-0.02
Machinery Furniture Equipment
0.01
-62.92%
0.03
+11.69%
0.03
+0.00%
0.03
Other Properties
0.06
-23.01%
0.07
-45.85%
0.13
-56.38%
0.31
Goodwill And Other Intangible Assets
30.02
+31.34%
22.86
+952.55%
2.17
+0.00%
2.17
Goodwill
21.99
+15.91%
18.97
+773.69%
2.17
+0.00%
2.17
Other Intangible Assets
8.03
+106.69%
3.88
—
—
Non Current Deferred Assets
0.12
0.00
0.00
-100.00%
1.52
Other Non Current Assets
0.00
-64.14%
0.01
-70.94%
0.04
+0.00%
0.04
Total Liabilities Net Minority Interest
23.58
-17.09%
28.44
-23.48%
37.16
+25.58%
29.59
Current Liabilities
22.37
-20.84%
28.26
-23.81%
37.09
+26.65%
29.28
Payables And Accrued Expenses
6.05
-48.18%
11.67
+1.01%
11.55
+526.90%
1.84
Payables
2.97
-65.58%
8.63
+22.43%
7.05
+429.40%
1.33
Accounts Payable
2.49
-67.95%
7.78
+20.85%
6.44
+485.31%
1.10
Current Accrued Expenses
3.08
+1.18%
3.04
-32.50%
4.51
+780.49%
0.51
Total Tax Payable
0.47
-29.85%
0.68
+25.55%
0.54
+133.54%
0.23
Current Debt And Capital Lease Obligation
10.59
-14.93%
12.45
-24.07%
16.40
+17.38%
13.97
Current Debt
10.57
-14.96%
12.43
-23.11%
16.16
+18.11%
13.69
Other Current Borrowings
7.98
-9.89%
8.85
+26.50%
7.00
-2.67%
7.19
Current Capital Lease Obligation
0.02
+0.40%
0.02
-90.29%
0.23
-17.87%
0.28
Current Deferred Liabilities
4.22
+7.26%
3.93
-31.14%
5.71
+514.13%
0.93
Current Deferred Revenue
3.64
-7.42%
3.93
+224.08%
1.21
+30.49%
0.93
Other Current Liabilities
1.51
+635.87%
0.21
-94.01%
3.43
-72.69%
12.54
Total Non Current Liabilities Net Minority Interest
1.21
+578.38%
0.18
+136.98%
0.07
-75.73%
0.31
Long Term Debt And Capital Lease Obligation
0.03
-32.12%
0.05
0.00
-100.00%
0.23
Long Term Capital Lease Obligation
0.03
-32.12%
0.05
0.00
-100.00%
0.23
Non Current Deferred Liabilities
1.17
+817.19%
0.13
0.00
—
Non Current Deferred Revenue
0.09
-20.33%
0.12
0.00
—
Non Current Deferred Taxes Liabilities
1.08
+10557.98%
0.01
0.00
—
Other Non Current Liabilities
—
—
0.07
+0.00%
0.07
Preferred Securities Outside Stock Equity
—
—
—
6.32
Stockholders Equity
8.06
+391.45%
-2.76
+91.33%
-31.88
-32.19%
-24.11
Common Stock Equity
8.06
+391.45%
-2.76
+91.33%
-31.88
-32.19%
-24.11
Capital Stock
0.00
+1186.59%
0.00
-68.34%
0.00
-59.84%
0.00
Common Stock
0.00
+1186.59%
0.00
-68.34%
0.00
-59.84%
0.00
Preferred Stock
0.00
0.00
0.00
0.00
Share Issued
10.55
+1186.90%
0.82
+216.99%
0.26
+0.87%
0.26
Ordinary Shares Number
10.55
+1186.90%
0.82
+216.99%
0.26
+0.87%
0.26
Additional Paid In Capital
108.91
+44.22%
75.52
+407.16%
14.89
+80.59%
8.25
Retained Earnings
-100.77
-28.73%
-78.28
-67.38%
-46.77
-44.52%
-32.36
Gains Losses Not Affecting Retained Earnings
-0.09
0.00
—
—
Other Equity Adjustments
-0.09
—
—
—
Total Equity Gross Minority Interest
8.06
+391.45%
-2.76
+91.33%
-31.88
-32.19%
-24.11
Total Capitalization
8.06
+391.45%
-2.76
+91.33%
-31.88
-32.19%
-24.11
Working Capital
-20.96
+18.11%
-25.59
+25.06%
-34.15
-22.58%
-27.86
Invested Capital
18.63
+92.69%
9.67
+161.52%
-15.71
-50.66%
-10.43
Total Debt
10.63
-15.00%
12.50
-23.76%
16.40
+15.45%
14.20
Net Debt
10.31
-9.09%
11.34
-19.39%
14.07
+11.13%
12.66
Capital Lease Obligations
0.06
-21.95%
0.07
-68.94%
0.23
-54.91%
0.52
Net Tangible Assets
-21.96
+14.27%
-25.62
+24.75%
-34.05
-29.53%
-26.29
Tangible Book Value
-21.96
+14.27%
-25.62
+24.75%
-34.05
-29.53%
-26.29
Current Deferred Taxes Liabilities
0.58
0.00
—
—
Current Notes Payable
2.59
-27.52%
3.58
-60.99%
9.16
+41.13%
6.49
Derivative Product Liabilities
—
—
—
0.00
Dueto Related Parties Current
0.00
-100.00%
0.17
+148.99%
0.07
0.00
Financial Assets
0.01
-85.71%
0.06
0.00
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-15.71
-64.03%
-9.58
-517.46%
-1.55
+69.99%
-5.17
Cash Flow From Continuing Operating Activities
-15.71
-64.03%
-9.58
-517.46%
-1.55
+69.99%
-5.17
Net Income From Continuing Operations
-22.49
+28.63%
-31.51
-118.75%
-14.41
+6.87%
-15.47
Depreciation Amortization Depletion
1.17
+620.94%
0.16
-10.26%
0.18
+11.63%
0.16
Depreciation
1.17
+620.94%
0.16
-10.26%
0.18
+11.63%
0.16
Amortization Cash Flow
—
—
—
0.00
Depreciation And Amortization
1.17
+620.94%
0.16
-10.26%
0.18
+11.63%
0.16
Amortization Of Intangibles
—
—
—
0.00
Other Non Cash Items
4.98
+17.03%
4.25
-47.84%
8.15
+399.76%
1.63
Stock Based Compensation
2.68
+129.84%
1.17
-6.43%
1.25
+61.72%
0.77
Provisionand Write Offof Assets
0.02
-7.21%
0.02
+118.08%
-0.10
-210.25%
0.09
Asset Impairment Charge
0.00
-100.00%
2.73
0.00
-100.00%
0.30
Deferred Tax
—
0.00
-100.00%
0.31
0.00
Deferred Income Tax
—
0.00
-100.00%
0.31
0.00
Operating Gains Losses
0.24
-97.87%
11.16
+267.26%
-6.67
-194.95%
7.03
Gain Loss On Investment Securities
-1.19
+4.63%
-1.25
+81.27%
-6.67
-195.72%
6.97
Unrealized Gain Loss On Investment Securities
-1.99
-386.75%
0.69
+2138.24%
-0.03
0.00
Net Foreign Currency Exchange Gain Loss
0.00
-100.00%
11.34
0.00
—
Change In Working Capital
-0.30
-117.25%
1.76
-81.99%
9.78
+3007.10%
0.31
Change In Receivables
0.21
+1226.68%
0.02
-75.83%
0.07
+175.87%
-0.09
Changes In Account Receivables
0.21
+1226.68%
0.02
-75.83%
0.07
+175.87%
-0.09
Change In Prepaid Assets
0.20
-64.00%
0.55
+235.32%
-0.41
-195.91%
0.43
Change In Payables And Accrued Expense
-0.27
-117.96%
1.51
-84.68%
9.86
+842.68%
1.05
Change In Accrued Expense
0.11
-77.83%
0.50
-88.80%
4.45
+1056.63%
0.38
Change In Payable
-0.38
-137.70%
1.01
-81.28%
5.41
+718.16%
0.66
Change In Account Payable
-0.38
-137.70%
1.01
-81.04%
5.34
+708.00%
0.66
Change In Other Working Capital
-1.02
-7198.68%
0.01
-98.17%
0.78
+704.66%
-0.13
Change In Other Current Assets
0.01
-73.72%
0.03
0.00
-100.00%
0.05
Change In Other Current Liabilities
0.57
+260.10%
-0.36
+30.60%
-0.51
+48.14%
-0.99
Investing Cash Flow
-2.68
-3358.35%
0.08
0.00
+100.00%
-0.01
Cash Flow From Continuing Investing Activities
-2.68
-3358.35%
0.08
0.00
+100.00%
-0.01
Net PPE Purchase And Sale
—
—
0.00
+100.00%
-0.01
Purchase Of PPE
—
—
0.00
+100.00%
-0.01
Sale Of PPE
—
—
—
0.00
Capital Expenditure
—
—
—
-0.01
Net Business Purchase And Sale
-2.68
-3356.52%
0.08
0.00
0.00
Purchase Of Business
-2.68
0.00
—
0.00
Net Other Investing Changes
-0.00
—
—
—
Financing Cash Flow
17.63
+107.77%
8.49
+223.81%
2.62
-40.65%
4.42
Cash Flow From Continuing Financing Activities
17.63
+107.77%
8.49
+223.81%
2.62
-40.65%
4.42
Net Issuance Payments Of Debt
-3.84
-259.31%
2.41
-76.37%
10.21
+71.93%
5.94
Issuance Of Debt
15.39
+185.78%
5.38
-47.24%
10.21
+71.93%
5.94
Repayment Of Debt
-19.23
-546.83%
-2.97
0.00
0.00
Long Term Debt Issuance
—
0.00
0.00
0.00
Long Term Debt Payments
-13.42
-503.87%
-2.22
0.00
—
Net Long Term Debt Issuance
-13.42
-503.87%
-2.22
0.00
0.00
Short Term Debt Issuance
15.39
+185.78%
5.38
-47.24%
10.21
+71.93%
5.94
Short Term Debt Payments
-5.81
-674.16%
-0.75
0.00
0.00
Net Short Term Debt Issuance
9.58
+106.75%
4.63
-54.59%
10.21
+71.93%
5.94
Net Common Stock Issuance
22.53
+215.60%
7.14
+23105.72%
0.03
+513.26%
0.01
Proceeds From Stock Option Exercised
0.00
-100.00%
0.00
0.00
—
Net Other Financing Charges
-1.05
+1.09%
-1.06
+86.02%
-7.62
-399.40%
-1.52
Changes In Cash
-0.75
+25.26%
-1.01
-194.02%
1.07
+240.26%
-0.76
Effect Of Exchange Rate Changes
-0.08
0.00
—
—
Beginning Cash Position
1.09
-48.06%
2.09
+104.56%
1.02
-42.71%
1.79
End Cash Position
0.26
-76.16%
1.09
-48.06%
2.09
+104.56%
1.02
Free Cash Flow
-15.71
-64.03%
-9.58
-517.46%
-1.55
+70.06%
-5.18
Interest Paid Supplemental Data
1.10
+223.70%
0.34
-64.60%
0.96
+51.61%
0.63
Income Tax Paid Supplemental Data
0.01
+107.73%
0.01
-48.15%
0.01
+102.30%
0.00
Common Stock Issuance
22.53
+215.60%
7.14
+23105.72%
0.03
+513.26%
0.01
Issuance Of Capital Stock
22.53
+215.60%
7.14
+23105.72%
0.03
+513.26%
0.01
Sale Of Business
0.00
-100.00%
0.08
0.00
—
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category