Financhill
Sell
15

BRZE Quote, Financials, Valuation and Earnings

Last price:
$26.49
Seasonality move :
4.95%
Day range:
$26.46 - $27.20
52-week range:
$25.22 - $48.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.40x
P/B ratio:
5.90x
Volume:
1.5M
Avg. volume:
1.7M
1-year change:
-24.74%
Market cap:
$2.8B
Revenue:
$593.4M
EPS (TTM):
-$1.01
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $150.2M $238M $355.4M $471.8M $593.4M
Revenue Growth (YoY) 55.86% 58.49% 49.32% 32.74% 25.78%
 
Cost of Revenues $54.5M $78.5M $115.8M $147.5M $183.2M
Gross Profit $95.7M $159.5M $239.6M $324.3M $410.2M
Gross Profit Margin 63.71% 67.02% 67.41% 68.73% 69.13%
 
R&D Expenses $29.2M $59M $97.3M $119.9M $134M
Selling, General & Admin $98.6M $178.7M $290.5M $349.1M $398.4M
Other Inc / (Exp) $720K -$121K $8M $16.2M $21.6M
Operating Expenses $127.8M $237.7M $387.7M $469M $532.4M
Operating Income -$32.2M -$78.2M -$148.1M -$144.7M -$122.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$31.4M -$78.3M -$140.2M -$128.5M -$100.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $537K -$165K $583K $2M $3.4M
Net Income to Company -$32M -$78.2M -$140.7M -$130.4M -$104M
 
Minority Interest in Earnings $217K $1.4M $1.8M $1.3M $304K
Net Income to Common Excl Extra Items -$31.8M -$76.7M -$139M -$129.2M -$103.7M
 
Basic EPS (Cont. Ops) -$0.35 -$2.20 -$1.47 -$1.32 -$1.02
Diluted EPS (Cont. Ops) -$0.35 -$2.20 -$1.47 -$1.32 -$1.02
Weighted Average Basic Share $90.3M $34.9M $94.6M $98.1M $102.2M
Weighted Average Diluted Share $90.3M $34.9M $94.6M $98.1M $102.2M
 
EBITDA -$30.6M -$75.4M -$143.5M -$137.7M -$112M
EBIT -$32.2M -$78.2M -$148.1M -$144.7M -$122.2M
 
Revenue (Reported) $150.2M $238M $355.4M $471.8M $593.4M
Operating Income (Reported) -$32.2M -$78.2M -$148.1M -$144.7M -$122.2M
Operating Income (Adjusted) -$32.2M -$78.2M -$148.1M -$144.7M -$122.2M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $47.9M $77.5M $101.8M $135.5M $162.1M
Revenue Growth (YoY) -- 61.86% 31.34% 33.09% 19.64%
 
Cost of Revenues $15.8M $25.9M $32.7M $44.5M $50.9M
Gross Profit $32.1M $51.6M $69.1M $90.9M $111.2M
Gross Profit Margin 66.98% 66.57% 67.89% 67.11% 68.62%
 
R&D Expenses $11.8M $21.6M $29.7M $34.4M $36.8M
Selling, General & Admin $33.3M $69.6M $81.2M $96.6M $114.6M
Other Inc / (Exp) $32K $30K $3.5M $5.2M $5.7M
Operating Expenses $45.1M $91.2M $111M $131M $151.4M
Operating Income -$13M -$39.6M -$41.9M -$40.1M -$40.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13M -$39.6M -$38.4M -$34.9M -$34.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160K $14K $388K $798K $1.1M
Net Income to Company -$13.2M -$39.6M -$38.8M -$35.7M -$35.6M
 
Minority Interest in Earnings $319K $364K $372K $66K -$145K
Net Income to Common Excl Extra Items -$12.8M -$39.3M -$38.5M -$35.6M -$35.8M
 
Basic EPS (Cont. Ops) -$0.14 -$0.42 -$0.40 -$0.35 -$0.34
Diluted EPS (Cont. Ops) -$0.14 -$0.42 -$0.40 -$0.35 -$0.34
Weighted Average Basic Share $90.3M $93.3M $96.4M $100.8M $104.6M
Weighted Average Diluted Share $90.3M $93.3M $96.4M $100.8M $104.6M
 
EBITDA -$12.4M -$38.7M -$40.4M -$38M -$37.6M
EBIT -$13M -$39.6M -$41.9M -$40.1M -$40.2M
 
Revenue (Reported) $47.9M $77.5M $101.8M $135.5M $162.1M
Operating Income (Reported) -$13M -$39.6M -$41.9M -$40.1M -$40.2M
Operating Income (Adjusted) -$13M -$39.6M -$41.9M -$40.1M -$40.2M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue -- $267.7M $379.7M $505.5M $620M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $88.6M $122.6M $159.4M $189.5M
Gross Profit -- $179M $257.1M $346.1M $430.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $68.9M $105.4M $124.5M $136.4M
Selling, General & Admin -- $215M $302.1M $364.5M $416.4M
Other Inc / (Exp) $667K -$123K $11.4M $17.9M $22M
Operating Expenses -- $283.9M $407.5M $489M $552.8M
Operating Income -- -$104.8M -$150.4M -$142.9M -$122.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$105M -$139M -$124.9M -$100.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$311K $957K $2.4M $3.7M
Net Income to Company -- -$104.6M -$139.9M -$127.3M -$104M
 
Minority Interest in Earnings $536K $1.5M $1.8M $957K $93K
Net Income to Common Excl Extra Items -- -$103.2M -$138.2M -$126.4M -$103.9M
 
Basic EPS (Cont. Ops) -- -$1.20 -$1.45 -$1.28 -$1.01
Diluted EPS (Cont. Ops) -- -$1.20 -$1.45 -$1.28 -$1.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$101.7M -$145.2M -$135.3M -$111.7M
EBIT -- -$104.8M -$150.4M -$142.9M -$122.3M
 
Revenue (Reported) -- $267.7M $379.7M $505.5M $620M
Operating Income (Reported) -- -$104.8M -$150.4M -$142.9M -$122.3M
Operating Income (Adjusted) -- -$104.8M -$150.4M -$142.9M -$122.3M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $47.9M $77.5M $101.8M $135.5M $162.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.8M $25.9M $32.7M $44.5M $50.9M
Gross Profit $32.1M $51.6M $69.1M $90.9M $111.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.8M $21.6M $29.7M $34.4M $36.8M
Selling, General & Admin $33.3M $69.6M $81.2M $96.6M $114.6M
Other Inc / (Exp) $32K $30K $3.5M $5.2M $5.7M
Operating Expenses $45.1M $91.2M $111M $131M $151.4M
Operating Income -$13M -$39.6M -$41.9M -$40.1M -$40.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13M -$39.6M -$38.4M -$34.9M -$34.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $160K $14K $388K $798K $1.1M
Net Income to Company -$13.2M -$39.6M -$38.8M -$35.7M -$35.6M
 
Minority Interest in Earnings $319K $364K $372K $66K -$145K
Net Income to Common Excl Extra Items -$12.8M -$39.3M -$38.5M -$35.6M -$35.8M
 
Basic EPS (Cont. Ops) -$0.14 -$0.42 -$0.40 -$0.35 -$0.34
Diluted EPS (Cont. Ops) -$0.14 -$0.42 -$0.40 -$0.35 -$0.34
Weighted Average Basic Share $90.3M $93.3M $96.4M $100.8M $104.6M
Weighted Average Diluted Share $90.3M $93.3M $96.4M $100.8M $104.6M
 
EBITDA -$12.4M -$38.7M -$40.4M -$38M -$37.6M
EBIT -$13M -$39.6M -$41.9M -$40.1M -$40.2M
 
Revenue (Reported) $47.9M $77.5M $101.8M $135.5M $162.1M
Operating Income (Reported) -$13M -$39.6M -$41.9M -$40.1M -$40.2M
Operating Income (Adjusted) -$13M -$39.6M -$41.9M -$40.1M -$40.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $28.5M $478.9M $68.6M $68.2M $83.1M
Short Term Investments $58M $35.2M $410.1M $407.9M $430.5M
Accounts Receivable, Net $34.8M $64.5M $78.3M $92.3M $95.2M
Inventory -- -- -- -- --
Prepaid Expenses $9.6M $25M $17.7M $18.6M $22.3M
Other Current Assets $2.6M $3.6M $5.4M $5.8M $6.2M
Total Current Assets $134M $608.2M $583.2M $601.1M $644M
 
Property Plant And Equipment $5.5M $7.4M $66.6M $110.5M $114.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $28.4M $28.4M
Other Intangibles -- -- $500K $3.7M $3.1M
Other Long-Term Assets $4.5M $9M $6.7M $3.5M $3.9M
Total Assets $171.4M $666.3M $705.4M $810.9M $871M
 
Accounts Payable $439K $2.1M $3.1M $6.3M $2.2M
Accrued Expenses $13.3M $12.1M $17.4M $21.6M $23.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $10.7M $15.6M $18.2M
Other Current Liabilities $4.5M $3.5M $3.2M $5.1M $2.4M
Total Current Liabilities $101.1M $160M $217.3M $289.4M $324.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $277.7M $161.4M $258.6M $366.5M $396.2M
 
Common Stock -- $9K $10K $10K $10K
Other Common Equity Adj -$42K -$640K -$6.8M -$1.2M -$926K
Common Equity -$108.5M $501.6M $445.3M $444.2M $474.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2M $3.2M $1.5M $192K -$112K
Total Equity -$106.3M $504.8M $446.8M $444.4M $474.7M
 
Total Liabilities and Equity $171.4M $666.3M $705.4M $810.9M $871M
Cash and Short Terms $86.5M $514.1M $478.7M $476.1M $513.5M
Total Debt -- -- -- -- --
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents -- $90.6M $116.9M $74.8M $231.5M
Short Term Investments -- $439.5M $385.9M $409M $307.8M
Accounts Receivable, Net -- $42.7M $66.6M $81.6M $86.1M
Inventory -- -- -- -- --
Prepaid Expenses -- $18.4M $18.4M $19.8M $21.8M
Other Current Assets -- $7.6M $3M $5.2M $6.1M
Total Current Assets -- $598.8M $598.1M $598.9M $659.1M
 
Property Plant And Equipment -- $64.3M $67.1M $115.9M $114.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- $28.4M $28.4M
Other Intangibles -- -- -- $3.5M $3M
Other Long-Term Assets -- $8.7M $4.9M $3.3M $4.3M
Total Assets -- $716.3M $721.3M $816.1M $889.1M
 
Accounts Payable -- $2.7M $3.6M $4.7M $1.3M
Accrued Expenses -- $9M $16.2M $20.2M $24.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $10M $13.2M $15.4M $19.3M
Other Current Liabilities -- $5.6M $2.5M $6.9M $2.4M
Total Current Liabilities -- $181M $245M $305.6M $343.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $228.8M $285.1M $379.9M $414.7M
 
Common Stock -- $9K $10K $10K $10K
Other Common Equity Adj -- -$2.4M -$5.3M -$3.4M $2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $2.9M $1.1M $126K $33K
Total Equity -- $487.5M $436.2M $436.2M $474.5M
 
Total Liabilities and Equity -- $716.3M $721.3M $816.1M $889.1M
Cash and Short Terms -- $530.1M $502.8M $483.8M $539.3M
Total Debt -- -- -- -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$32M -$78.2M -$140.7M -$130.4M -$104M
Depreciation & Amoritzation $1.6M $2.8M $4.6M $7M $10.1M
Stock-Based Compensation $7.5M $47.2M $72.2M $97.2M $115.1M
Change in Accounts Receivable -$12.4M -$29.8M -$14.7M -$14M -$5.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.1M -$35.4M -$22.3M $6.9M $36.7M
 
Capital Expenditures $4.4M $4.4M $16.7M $13.3M $17M
Cash Acquisitions -- -- -- -$16.3M --
Cash From Investing $22.5M $18M -$398.5M -$20M -$36.5M
 
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 -$2.9M
Cash From Financing $4.9M $467.9M $11.3M $13.1M $11.7M
 
Beginning Cash (CF) $11.6M $33M $483M $72.6M $72.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.3M $450.6M -$409.5M -$17K $11.9M
Ending Cash (CF) $33M $483M $72.6M $72.1M $83.6M
 
Levered Free Cash Flow -$10.4M -$39.8M -$39M -$6.5M $19.6M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$13.2M -$39.6M -$38.8M -$35.7M -$35.6M
Depreciation & Amoritzation $588K $965K $1.5M $2.1M $2.6M
Stock-Based Compensation $7M $17M $24.2M $28.6M $30.6M
Change in Accounts Receivable $8.4M $22M $11M $9.9M $9.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8M $17.9M $22.5M $19.4M $24.1M
 
Capital Expenditures $796K $2.3M $892K $8M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $17.2M -$407.8M $24.3M -$10.6M $122.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$219K -- -- -$2.9M --
Cash From Financing $2M $2.6M $2.2M -$1.9M $605K
 
Beginning Cash (CF) $33M $483M $72.6M $72.1M $83.6M
Foreign Exchange Rate Adjustment -$134K -$1.1M -$180K -$337K $851K
Additions / Reductions $15.3M -$387.3M $49.1M $6.9M $147.6M
Ending Cash (CF) $48.2M $94.6M $121.5M $78.7M $232M
 
Levered Free Cash Flow -$4.6M $15.7M $21.7M $11.4M $22.9M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -- -$104.6M -$139.9M -$127.3M -$104M
Depreciation & Amoritzation -- $3.2M $5.2M $7.6M $10.6M
Stock-Based Compensation $7M $57.2M $79.5M $101.7M $117.2M
Change in Accounts Receivable -- -$16.2M -$25.6M -$15.2M -$6.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$13.7M -$17.7M $3.7M $41.4M
 
Capital Expenditures $796K $5.8M $15.3M $20.4M $10.4M
Cash Acquisitions -- -- -- -$16.3M --
Cash From Investing -- -$406.9M $33.6M -$54.9M $97M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $468.6M $10.9M $9M $14.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $48M $26.8M -$42.2M $152.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$19.5M -$33M -$16.7M $31.1M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$13.2M -$39.6M -$38.8M -$35.7M -$35.6M
Depreciation & Amoritzation $588K $965K $1.5M $2.1M $2.6M
Stock-Based Compensation $7M $17M $24.2M $28.6M $30.6M
Change in Accounts Receivable $8.4M $22M $11M $9.9M $9.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8M $17.9M $22.5M $19.4M $24.1M
 
Capital Expenditures $796K $2.3M $892K $8M $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $17.2M -$407.8M $24.3M -$10.6M $122.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$219K -- -- -$2.9M --
Cash From Financing $2M $2.6M $2.2M -$1.9M $605K
 
Beginning Cash (CF) $33M $483M $72.6M $72.1M $83.6M
Foreign Exchange Rate Adjustment -$134K -$1.1M -$180K -$337K $851K
Additions / Reductions $15.3M -$387.3M $49.1M $6.9M $147.6M
Ending Cash (CF) $48.2M $94.6M $121.5M $78.7M $232M
 
Levered Free Cash Flow -$4.6M $15.7M $21.7M $11.4M $22.9M

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

GET BETTER TRADE IDEAS

Popular

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Is NuScale the Best Nuclear Stock to Buy?
Is NuScale the Best Nuclear Stock to Buy?

NuScale Power (NYSE:SMR) is a nuclear power startup that has…

Where Will Kestra Medical Stock Be in 1 Year?
Where Will Kestra Medical Stock Be in 1 Year?

Kestra Medical Technologies (NASDAQ:KMTS) is a medical device startup that…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 52x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
76
AVAV alert for Jun 26

AeroVironment [AVAV] is up 21.6% over the past day.

Buy
51
SITM alert for Jun 26

SiTime [SITM] is down 15.62% over the past day.

Buy
54
NGVC alert for Jun 26

Natural Grocers by Vitamin Cottage [NGVC] is down 12.33% over the past day.

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

Show me the best stock