Financhill
Sell
26

BRZE Quote, Financials, Valuation and Earnings

Last price:
$44.87
Seasonality move :
-13.38%
Day range:
$43.47 - $44.93
52-week range:
$29.18 - $61.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.03x
P/B ratio:
10.14x
Volume:
1.8M
Avg. volume:
1.6M
1-year change:
-6.89%
Market cap:
$4.6B
Revenue:
$471.8M
EPS (TTM):
-$1.14
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $96.4M $150.2M $238M $355.4M $471.8M
Revenue Growth (YoY) -- 55.86% 58.49% 49.32% 32.74%
 
Cost of Revenues $35.7M $54.5M $78.5M $115.8M $147.5M
Gross Profit $60.7M $95.7M $159.5M $239.6M $324.3M
Gross Profit Margin 62.97% 63.71% 67.02% 67.41% 68.73%
 
R&D Expenses $20.3M $29.2M $59M $97.3M $119.9M
Selling, General & Admin $73.9M $98.6M $178.7M $290.5M $349.1M
Other Inc / (Exp) $48K $720K -$121K $8M $16.2M
Operating Expenses $94.2M $127.8M $237.7M $387.7M $469M
Operating Income -$33.5M -$32.2M -$78.2M -$148.1M -$144.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$31.4M -$31.4M -$78.3M -$140.2M -$128.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $452K $537K -$165K $583K $2M
Net Income to Company -$31.8M -$32M -$78.2M -$140.7M -$130.4M
 
Minority Interest in Earnings -- $217K $1.4M $1.8M $1.3M
Net Income to Common Excl Extra Items -$31.8M -$31.8M -$76.7M -$139M -$129.2M
 
Basic EPS (Cont. Ops) -$0.35 -$0.35 -$2.20 -$1.47 -$1.32
Diluted EPS (Cont. Ops) -$0.35 -$0.35 -$2.20 -$1.47 -$1.32
Weighted Average Basic Share $90.3M $90.3M $34.9M $94.6M $98.1M
Weighted Average Diluted Share $90.3M $90.3M $34.9M $94.6M $98.1M
 
EBITDA -$32.9M -$30.6M -$75.4M -$143.5M -$137.7M
EBIT -$33.5M -$32.2M -$78.2M -$148.1M -$144.7M
 
Revenue (Reported) $96.4M $150.2M $238M $355.4M $471.8M
Operating Income (Reported) -$33.5M -$32.2M -$78.2M -$148.1M -$144.7M
Operating Income (Adjusted) -$33.5M -$32.2M -$78.2M -$148.1M -$144.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $39.3M $64M $93.1M $124M $152.1M
Revenue Growth (YoY) -- 62.64% 45.58% 33.11% 22.67%
 
Cost of Revenues $14.4M $19.2M $29.1M $36.4M $45.9M
Gross Profit $24.9M $44.8M $64M $87.6M $106.1M
Gross Profit Margin 63.31% 70.03% 68.71% 70.66% 69.81%
 
R&D Expenses $7.4M $12.7M $25.6M $29.9M $32.9M
Selling, General & Admin $26.3M $42.5M $75.3M $92.8M $105.9M
Other Inc / (Exp) -$63K -$218K $2.6M $4.5M $5.3M
Operating Expenses $33.7M $55.2M $100.9M $122.7M $138.7M
Operating Income -$8.8M -$10.4M -$36.9M -$35.1M -$32.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.7M -$10.7M -$34.3M -$30.6M -$27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118K -$1.6M -$391K $385K $851K
Net Income to Company -- -$9.1M -$33.9M -$31M -$28.1M
 
Minority Interest in Earnings $9K $336K $532K $235K $216K
Net Income to Common Excl Extra Items -$8.8M -$8.7M -$33.4M -$30.7M -$27.9M
 
Basic EPS (Cont. Ops) -$0.10 -$0.10 -$0.35 -$0.31 -$0.27
Diluted EPS (Cont. Ops) -$0.10 -$0.10 -$0.35 -$0.31 -$0.27
Weighted Average Basic Share $90.3M $90.3M $94.5M $97.9M $102.1M
Weighted Average Diluted Share $90.3M $90.3M $94.5M $97.9M $102.1M
 
EBITDA -$8.1M -$9.7M -$35.8M -$32.9M -$29.9M
EBIT -$8.6M -$10.4M -$36.9M -$35.1M -$32.6M
 
Revenue (Reported) $39.3M $64M $93.1M $124M $152.1M
Operating Income (Reported) -$8.8M -$10.4M -$36.9M -$35.1M -$32.6M
Operating Income (Adjusted) -$8.6M -$10.4M -$36.9M -$35.1M -$32.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue -- $210.5M $327.2M $439.5M $564M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $69M $107.2M $138M $176.9M
Gross Profit -- $141.5M $220M $301.6M $387.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $45.2M $93.4M $115.5M $131.5M
Selling, General & Admin -- $142.5M $280.8M $335M $388.5M
Other Inc / (Exp) -$63K $215K $4.7M $15.5M $20.3M
Operating Expenses -- $187.7M $374.2M $450.5M $520M
Operating Income -- -$46.1M -$154.2M -$148.9M -$132.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$46.7M -$149.5M -$133.4M -$112.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$1.1M $775K $2.2M $3M
Net Income to Company -- -- -$150.3M -$135.7M -$115.6M
 
Minority Interest in Earnings $9K $1.2M $1.8M $1.3M $733K
Net Income to Common Excl Extra Items -- -$44.3M -$148.5M -$134.3M -$114.8M
 
Basic EPS (Cont. Ops) -- -$0.49 -$1.67 -$1.39 -$1.14
Diluted EPS (Cont. Ops) -- -$0.49 -$1.67 -$1.39 -$1.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$44.4M -$150.6M -$142.1M -$123.6M
EBIT -- -$47.1M -$154.2M -$148.9M -$132.9M
 
Revenue (Reported) -- $210.5M $327.2M $439.5M $564M
Operating Income (Reported) -- -$46.1M -$154.2M -$148.9M -$132.9M
Operating Income (Adjusted) -- -$47.1M -$154.2M -$148.9M -$132.9M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $39.3M $167.6M $256.8M $340.8M $433M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.4M $53.7M $82.4M $104.5M $133.9M
Gross Profit $24.9M $113.9M $174.4M $236.3M $299.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.4M $36.1M $70.5M $88.7M $100.4M
Selling, General & Admin $26.3M $113.4M $215.4M $260M $299.4M
Other Inc / (Exp) -$63K -$483K $4.3M $11.9M $16M
Operating Expenses $33.7M $149.5M $286M $348.7M $399.7M
Operating Income -$8.8M -$35.6M -$111.6M -$112.4M -$100.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.7M -$36.1M -$107.3M -$100.5M -$84.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118K -$1.3M -$342K $1.3M $2.4M
Net Income to Company -- -$34.8M -$106.9M -$101.9M -$87M
 
Minority Interest in Earnings $9K $1M $1.4M $962K $432K
Net Income to Common Excl Extra Items -$8.8M -$33.8M -$105.5M -$100.9M -$86.6M
 
Basic EPS (Cont. Ops) -$0.10 -$0.37 -$1.12 -$1.04 -$0.85
Diluted EPS (Cont. Ops) -$0.10 -$0.37 -$1.12 -$1.04 -$0.85
Weighted Average Basic Share $90.3M $270.8M $281.8M $291.4M $304.4M
Weighted Average Diluted Share $90.3M $270.8M $281.8M $291.4M $304.4M
 
EBITDA -$8.1M -$33.5M -$108.7M -$107.3M -$93.2M
EBIT -$8.6M -$35.6M -$111.6M -$112.4M -$100.6M
 
Revenue (Reported) $39.3M $167.6M $256.8M $340.8M $433M
Operating Income (Reported) -$8.8M -$35.6M -$111.6M -$112.4M -$100.6M
Operating Income (Adjusted) -$8.6M -$35.6M -$111.6M -$112.4M -$100.6M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $6.7M $28.5M $478.9M $68.6M $68.2M
Short Term Investments $85.2M $58M $35.2M $410.1M $407.9M
Accounts Receivable, Net $23.3M $34.8M $64.5M $78.3M $92.3M
Inventory -- -- -- -- --
Prepaid Expenses $7.7M $9.6M $25M $17.7M $19.7M
Other Current Assets $3.7M $2.6M $3.6M $5.4M $4.6M
Total Current Assets $127M $134M $608.2M $583.2M $601.1M
 
Property Plant And Equipment $2.6M $5.5M $7.4M $66.6M $110.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $28.4M
Other Intangibles -- -- -- $500K $3.7M
Other Long-Term Assets $5.5M $4.5M $9M $6.7M $3.5M
Total Assets $153.1M $171.4M $666.3M $705.4M $810.9M
 
Accounts Payable $1.2M $439K $2.1M $3.1M $6.3M
Accrued Expenses $4.4M $13.3M $12.1M $17.4M $21.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $10.7M $15.6M
Other Current Liabilities $3.1M $4.5M $3.5M $3.2M $5.7M
Total Current Liabilities $64.3M $101.1M $160M $217.3M $289.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $239.9M $277.7M $161.4M $258.6M $366.5M
 
Common Stock -- -- $9K $10K $10K
Other Common Equity Adj $34K -$42K -$640K -$6.8M -$1.2M
Common Equity -$86.9M -$108.5M $501.6M $445.3M $444.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.2M $3.2M $1.5M $192K
Total Equity -$86.9M -$106.3M $504.8M $446.8M $444.4M
 
Total Liabilities and Equity $153.1M $171.4M $666.3M $705.4M $810.9M
Cash and Short Terms $92M $86.5M $514.1M $478.7M $476.1M
Total Debt -- -- -- -- --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents -- $42M $45.4M $60.5M $61.3M
Short Term Investments -- $34.9M $428.2M $407.5M $431.3M
Accounts Receivable, Net -- $36M $58.3M $71.3M $90.3M
Inventory -- -- -- -- --
Prepaid Expenses -- $11M $16.2M $15.9M $17.9M
Other Current Assets -- $6.7M $4.7M $3.6M $5.9M
Total Current Assets -- $130.6M $556.2M $566.8M $613.3M
 
Property Plant And Equipment -- $6.3M $67.4M $107M $120.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $28.1M $28.4M
Other Intangibles -- -- -- $3.9M $3.2M
Other Long-Term Assets -- $12M $8.2M $3.9M $4.4M
Total Assets -- $184.1M $677.4M $768.9M $842M
 
Accounts Payable -- $1.2M $2.1M $5.9M $2.9M
Accrued Expenses -- $8.7M $12.5M $21.3M $28.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $10.8M $14.1M $18.3M
Other Current Liabilities -- $6.3M $4.3M $2.6M $3.6M
Total Current Liabilities -- $122.4M $181.7M $248.3M $308.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $298.9M $223.2M $330.2M $384.2M
 
Common Stock -- $2K $9K $10K $10K
Other Common Equity Adj -- -$294K -$9.9M -$5.2M $348K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $3.6M $1.8M $493K -$240K
Total Equity -- -$114.8M $454.2M $438.7M $457.8M
 
Total Liabilities and Equity -- $184.1M $677.4M $768.9M $842M
Cash and Short Terms -- $76.9M $473.6M $468M $492.6M
Total Debt -- -- -- -- --
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders -$31.8M -$32M -$78.2M -$140.7M -$130.4M
Depreciation & Amoritzation $645K $1.6M $2.8M $4.6M $7M
Stock-Based Compensation $12.4M $7.5M $47.2M $72.2M $97.2M
Change in Accounts Receivable -$12.6M -$12.4M -$29.8M -$14.7M -$14M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.4M -$6.1M -$35.4M -$22.3M $6.9M
 
Capital Expenditures $2.6M $4.4M $4.4M $16.7M $13.3M
Cash Acquisitions -- -- -- -- -$16.3M
Cash From Investing -$87.2M $22.5M $18M -$398.5M -$20M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$204K -- -- --
Other Financing Activities -- $2.3M -$2.7M -- -$165K
Cash From Financing $1.3M $4.9M $467.9M $11.3M $13.1M
 
Beginning Cash (CF) $104.9M $11.6M $33M $483M $72.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.3M $21.3M $450.6M -$409.5M -$17K
Ending Cash (CF) $11.6M $33M $483M $72.6M $72.1M
 
Levered Free Cash Flow -$9.9M -$10.4M -$39.8M -$39M -$6.5M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -- -$9.1M -$33.9M -$31M -$28.1M
Depreciation & Amoritzation -- $750K $1M $2.2M $2.6M
Stock-Based Compensation -- $5.4M $19.1M $24M $28.4M
Change in Accounts Receivable -- -$979K -$10.7M -$1.7M -$20.9M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$2.5M -$23.9M -$2M -$11.4M
 
Capital Expenditures -- $1M $4.1M $3.9M $2.8M
Cash Acquisitions -- -- -- -$1K --
Cash From Investing -- $904K -$12.7M -$16M -$8.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $626K -- -$165K --
Cash From Financing -- $2M $1.8M $1.7M $1.5M
 
Beginning Cash (CF) -- $45.9M $84.9M $81.2M $79.6M
Foreign Exchange Rate Adjustment -- -$359K -$630K -$511K $324K
Additions / Reductions -- $470K -$34.9M -$16.3M -$18.1M
Ending Cash (CF) -- $46M $49.4M $64.4M $61.8M
 
Levered Free Cash Flow -- -$3.5M -$28.1M -$5.9M -$14.2M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -- -- -$150.3M -$135.7M -$115.6M
Depreciation & Amoritzation -- -- $3.6M $6.8M $9.2M
Stock-Based Compensation -- $18M $82.5M $91.8M $111.5M
Change in Accounts Receivable -- -- -$22.8M -$13.3M -$21.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$46.9M $3M $23.4M
 
Capital Expenditures -- $3M $16.2M $7.9M $22.5M
Cash Acquisitions -- -- -- -$16.3M --
Cash From Investing -- -- -$418.3M -$1.5M -$36.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$2.9M
Cash From Financing -- -- $470.5M $13.1M $9.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $5.4M $14.7M -$3.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$63M -$4.9M $888K
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -- -$34.8M -$106.9M -$101.9M -$87M
Depreciation & Amoritzation -- $2.1M $2.9M $5.1M $7.4M
Stock-Based Compensation -- $18M $53.4M $73M $87.2M
Change in Accounts Receivable -- -$1.2M $5.9M $7.3M -$227K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$10.9M -$22.3M $3M $19.6M
 
Capital Expenditures -- $3M $14.8M $6M $15.2M
Cash Acquisitions -- -- -- -$16.3M --
Cash From Investing -- $19.8M -$416.5M -$19.5M -$35.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$34K -- -$165K -$2.9M
Cash From Financing -- $4.6M $7.2M $9M $5.5M
 
Beginning Cash (CF) -- $127.1M $662.5M $275.3M $230.5M
Foreign Exchange Rate Adjustment -- -$531K -$1.9M -$806K $225K
Additions / Reductions -- $13.5M -$431.6M -$7.4M -$10.5M
Ending Cash (CF) -- $140.1M $229M $267.1M $220.2M
 
Levered Free Cash Flow -- -$13.8M -$37.1M -$2.9M $4.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock