Banzai International, Inc.
BNZI · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | $1,087 | $2,094 | $1,023 | $1,787 |
| Short-Term Investments | $0 | $0 | $0 | $0 |
| Receivables | $936 | $105 | $68 | $75 |
| Inventory | $0 | $0 | $0 | $0 |
| Other Curr. Assets | $644 | $741 | $334 | $759 |
| Total Curr. Assets | $2,667 | $2,940 | $1,425 | $2,620 |
| Property Plant & Equip (Net) | $76 | $139 | $319 | $11 |
| Goodwill | $18,972 | $2,172 | $2,172 | $2,172 |
| Intangibles | $3,884 | $0 | $0 | $0 |
| Long-Term Investments | $63 | $0 | $0 | $0 |
| Tax Assets | $0 | $0 | $0 | $0 |
| Other NC Assets | $11 | $38 | $1,563 | $91 |
| Total NC Assets | $23,007 | $2,349 | $4,054 | $2,273 |
| Other Assets | $0 | $0 | $0 | $0 |
| Total Assets | $25,674 | $5,288 | $5,479 | $4,893 |
| Liabilities | – | – | – | – |
| Payables | $7,783 | $6,440 | $1,100 | $439 |
| Short-Term Debt | $12,452 | $16,399 | $13,971 | $7,980 |
| Tax Payable | $676 | $539 | $766 | $114 |
| Deferred Revenue | $3,935 | $1,214 | $930 | $1,060 |
| Other Curr. Liab. | $3,414 | $12,498 | $12,517 | $1,251 |
| Total Curr. Liab. | $28,260 | $37,090 | $29,284 | $10,844 |
| LT Debt | $50 | $0 | $234 | $0 |
| Deferred Rev, NC | $118 | $0 | $0 | $0 |
| Deferred Tax Liab, NC | $10 | $0 | $0 | $0 |
| Other NC Liab. | $0 | $75 | $75 | $9,788 |
| Total NC Liab. | $178 | $75 | $309 | $9,788 |
| Other Liabilities | $0 | $0 | $0 | $0 |
| Cap. Leases | $73 | $234 | $519 | $0 |
| Total Liabilities | $28,438 | $37,165 | $29,593 | $20,632 |
| Equity | – | – | – | – |
| Pref Stock | $0 | $0 | $0 | $0 |
| Common Stock | $1 | $2 | $1 | $1 |
| Retained Earnings | -$78,280 | -$46,766 | -$32,360 | -$16,892 |
| AOCI | $0 | $0 | $0 | $0 |
| Other Equity | $75,515 | $14,889 | $8,245 | $1,151 |
| Total Equity | -$2,764 | -$31,876 | -$24,114 | -$15,739 |
| Supplemental Information | – | – | – | – |
| Minority Interest | $0 | $0 | $0 | $0 |
| Total Liab. & Tot. Equity | $25,674 | $5,288 | $5,479 | $4,893 |
| Net Debt | $11,415 | $14,305 | $13,181 | $6,193 |