| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| GTMZoomInfo Technologies Inc. | 3.12B | 10.00 | 125 | -2.03% | 8.4% | 6.8% | 9.66% | 0.82 |
| UBERUber Technologies, Inc. | 175.33B | 84.38 | 18.50 | 17.96% | 33.54% | 57.07% | 3.93% | 0.51 |
| CXMSprinklr, Inc. | 1.01B | 6.96 | 15.82 | 8.74% | 13.42% | 20.18% | 7.09% | 0.08 |
| EGANeGain Corporation | 283.5M | 10.48 | 9.27 | -4.71% | 38.19% | 41.21% | 1.66% | 0.05 |
| YMMFull Truck Alliance Co. Ltd. | 9.21B | 9.80 | 3.33 | 33.22% | 34.41% | 10.5% | 31.45% | 0.00 |
| AMODAlpha Modus Holdings, Inc. | 29.16M | 0.70 | 0.95 | |||||
| LPSNLivePerson, Inc. | 38.17M | 3.27 | -0.14 | -22.27% | -51.72% | |||
| PSQHPSQ Holdings, Inc. | 48.82M | 1.05 | -0.58 | 308.01% | -178.95% | -305.78% | 1.21 |
| Jan 2020 | Jan 2021 | Jan 2022 | Jan 2023 | Jan 2024 | Jan 2025 | |
|---|---|---|---|---|---|---|
| Sales/Revenue | 96.36M | 150.19M | 238.03M | 355.43M | 471.8M | 593.41M |
| Revenue Growth % | - | 0.56% | 0.58% | 0.49% | 0.33% | 0.26% |
| Cost of Goods Sold | 35.69M | 54.51M | 78.51M | 115.82M | 147.53M | 183.19M |
| COGS % of Revenue | 0.37% | 0.36% | 0.33% | 0.33% | 0.31% | 0.31% |
| Gross Profit | 60.68M | 95.68M | 159.52M | 239.61M | 324.27M | 410.22M |
| Gross Margin % | 0.63% | 0.64% | 0.67% | 0.67% | 0.69% | 0.69% |
| Gross Profit Growth % | - | 0.58% | 0.67% | 0.5% | 0.35% | 0.27% |
| Operating Expenses | 94.21M | 127.83M | 237.74M | 387.75M | 468.96M | 532.38M |
| OpEx % of Revenue | 0.98% | 0.85% | 1% | 1.09% | 0.99% | 0.9% |
| Selling, General & Admin | 73.87M | 98.62M | 178.7M | 290.45M | 349.1M | 398.41M |
| SG&A % of Revenue | 0.77% | 0.66% | 0.75% | 0.82% | 0.74% | 0.67% |
| Research & Development | 20.34M | 29.21M | 59.03M | 97.29M | 119.86M | 133.97M |
| R&D % of Revenue | 0.21% | 0.19% | 0.25% | 0.27% | 0.25% | 0.23% |
| Other Operating Expenses | 48K | -120K | -258K | 0 | 0 | 0 |
| Operating Income | -33.53M | -32.15M | -78.21M | -148.14M | -144.69M | -122.16M |
| Operating Margin % | -0.35% | -0.21% | -0.33% | -0.42% | -0.31% | -0.21% |
| Operating Income Growth % | - | 0.04% | -1.43% | -0.89% | 0.02% | 0.16% |
| EBITDA | -32.89M | -30.56M | -75.44M | -143.52M | -137.73M | -112.04M |
| EBITDA Margin % | -0.34% | -0.2% | -0.32% | -0.4% | -0.29% | -0.19% |
| EBITDA Growth % | - | 0.07% | -1.47% | -0.9% | 0.04% | 0.19% |
| D&A (Non-Cash Add-back) | 645K | 1.59M | 2.77M | 4.62M | 6.96M | 10.12M |
| EBIT | -33.53M | -32.15M | -78.21M | -148.14M | -144.69M | -122.16M |
| Net Interest Income | 2.13M | 840K | 137K | 0 | 0 | 20.19M |
| Interest Income | 2.13M | 1.19M | 506K | 0 | 0 | 20.19M |
| Interest Expense | 0 | 345K | 369K | 0 | 0 | 0 |
| Other Income/Expense | 2.17M | 720K | -121K | 7.98M | 16.22M | 21.56M |
| Pretax Income | -31.36M | -31.43M | -78.33M | -140.16M | -128.47M | -100.6M |
| Pretax Margin % | -0.33% | -0.21% | -0.33% | -0.39% | -0.27% | -0.17% |
| Income Tax | 452K | 537K | -165K | 583K | 1.96M | 3.44M |
| Effective Tax Rate % | 1.01% | 1.02% | 1% | 1% | 1.01% | 1.03% |
| Net Income | -31.81M | -31.97M | -78.17M | -140.75M | -129.17M | -103.74M |
| Net Margin % | -0.33% | -0.21% | -0.33% | -0.4% | -0.27% | -0.17% |
| Net Income Growth % | - | -0% | -1.45% | -0.8% | 0.08% | 0.2% |
| Net Income (Continuing) | -31.81M | -31.97M | -78.17M | -140.75M | -130.43M | -104.05M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 2.23M | 3.23M | 1.46M | 192K | -112K |
| EPS (Diluted) | -1.87 | -0.35 | -0.84 | -1.49 | -1.32 | -1.02 |
| EPS Growth % | - | 0.81% | -1.4% | -0.77% | 0.11% | 0.23% |
| EPS (Basic) | -1.87 | -0.35 | -0.84 | -1.49 | -1.32 | -1.02 |
| Diluted Shares Outstanding | 17.02M | 92.11M | 92.97M | 94.57M | 98.1M | 102.19M |
| Basic Shares Outstanding | 17.02M | 92.11M | 92.97M | 94.57M | 98.1M | 102.19M |
| Dividend Payout Ratio | - | - | - | - | - | - |
| Jan 2020 | Jan 2021 | Jan 2022 | Jan 2023 | Jan 2024 | Jan 2025 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 126.97M | 133.96M | 608.18M | 583.17M | 601.12M | 644.03M |
| Cash & Short-Term Investments | 91.96M | 86.51M | 514.09M | 478.67M | 476.13M | 513.52M |
| Cash Only | 6.74M | 28.51M | 478.94M | 68.59M | 68.23M | 83.06M |
| Short-Term Investments | 85.22M | 58M | 35.16M | 410.08M | 407.9M | 430.46M |
| Accounts Receivable | 23.27M | 34.77M | 64.5M | 78.34M | 97.29M | 101.96M |
| Days Sales Outstanding | 88.14 | 84.5 | 98.91 | 80.45 | 75.27 | 62.72 |
| Inventory | 0 | 0 | 24.9M | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | 115.76 | - | - | - |
| Other Current Assets | 10.89M | 11.48M | 4.69M | 26.16M | 7.97M | 6.25M |
| Total Non-Current Assets | 26.1M | 37.44M | 58.08M | 122.23M | 209.82M | 226.97M |
| Property, Plant & Equipment | 2.55M | 5.49M | 7.39M | 66.6M | 110.52M | 114.7M |
| Fixed Asset Turnover | 37.79x | 27.38x | 32.20x | 5.34x | 4.27x | 5.17x |
| Goodwill | 0 | 0 | 0 | 0 | 28.45M | 28.45M |
| Intangible Assets | 0 | 0 | 0 | 500K | 3.69M | 3.13M |
| Long-Term Investments | 4.51M | 4.04M | 4.04M | 4.04M | 0 | 0 |
| Other Non-Current Assets | 23.55M | 31.95M | 50.68M | 51.6M | 67.16M | 80.7M |
| Total Assets | 153.07M | 171.39M | 666.26M | 705.41M | 810.94M | 871M |
| Asset Turnover | 0.63x | 0.88x | 0.36x | 0.50x | 0.58x | 0.68x |
| Asset Growth % | - | 0.12% | 2.89% | 0.06% | 0.15% | 0.07% |
| Total Current Liabilities | 64.27M | 101.13M | 159.97M | 217.3M | 289.44M | 324.48M |
| Accounts Payable | 1.21M | 439K | 2.08M | 3.1M | 6.32M | 2.15M |
| Days Payables Outstanding | 12.39 | 2.94 | 9.68 | 9.77 | 15.64 | 4.28 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 4.41M | 13.03M | 11.59M | 22.62M | 41.65M | 31.39M |
| Current Ratio | 1.98x | 1.32x | 3.80x | 2.68x | 2.08x | 1.98x |
| Quick Ratio | 1.98x | 1.32x | 3.65x | 2.68x | 2.08x | 1.98x |
| Cash Conversion Cycle | - | - | 204.99 | - | - | - |
| Total Non-Current Liabilities | 175.68M | 176.54M | 1.48M | 41.34M | 77.08M | 71.77M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 40.59M | 75.03M | 69.28M |
| Deferred Tax Liabilities | 20K | 80K | 10.42M | 0 | 0 | 0 |
| Other Non-Current Liabilities | 175.66M | 176.46M | 1.48M | 755K | 2.05M | 2.49M |
| Total Liabilities | 239.95M | 277.67M | 161.44M | 258.65M | 366.52M | 396.25M |
| Total Debt | 0 | 0 | 0 | 51.28M | 90.61M | 87.44M |
| Net Debt | -6.74M | -28.51M | -478.94M | -17.3M | 22.38M | 4.38M |
| Debt / Equity | - | - | - | 0.11x | 0.20x | 0.18x |
| Debt / EBITDA | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - |
| Interest Coverage | - | -93.19x | -211.95x | - | - | - |
| Total Equity | -86.88M | -106.27M | 504.82M | 446.76M | 444.43M | 474.75M |
| Equity Growth % | - | -0.22% | 5.75% | -0.12% | -0.01% | 0.07% |
| Book Value per Share | -5.11 | -1.15 | 5.43 | 4.72 | 4.53 | 4.65 |
| Total Shareholders' Equity | -86.88M | -108.51M | 501.58M | 445.3M | 444.23M | 474.86M |
| Common Stock | 0 | 0 | 9K | 10K | 10K | 10K |
| Retained Earnings | -106.49M | -138.24M | -214.96M | -353.93M | -483.09M | -586.84M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 34K | -42K | -640K | -6.82M | -1.18M | -926K |
| Minority Interest | 0 | 2.23M | 3.23M | 1.46M | 192K | -112K |
| Jan 2020 | Jan 2021 | Jan 2022 | Jan 2023 | Jan 2024 | Jan 2025 | |
|---|---|---|---|---|---|---|
| Cash from Operations | -7.37M | -6.08M | -35.4M | -22.31M | 6.85M | 36.68M |
| Operating CF Margin % | -0.08% | -0.04% | -0.15% | -0.06% | 0.01% | 0.06% |
| Operating CF Growth % | - | 0.17% | -4.82% | 0.37% | 1.31% | 4.35% |
| Net Income | -31.81M | -31.97M | -78.17M | -140.75M | -129.17M | -104.05M |
| Depreciation & Amortization | 645K | 1.59M | 2.77M | 4.62M | 6.96M | 10.12M |
| Stock-Based Compensation | 12.41M | 7.54M | 47.18M | 72.24M | 97.23M | 115.14M |
| Deferred Taxes | 57K | 60K | -80K | 495K | 0 | 0 |
| Other Non-Cash Items | 6.12M | 12.04M | 18.55M | 31.65M | 30.77M | 38.12M |
| Working Capital Changes | 5.22M | 4.66M | -25.66M | 9.43M | 1.05M | -22.65M |
| Change in Receivables | -12.59M | -12.35M | -29.82M | -14.65M | -14.01M | -5.36M |
| Change in Inventory | 6.5M | 14.38M | 0 | 0 | 0 | 0 |
| Change in Payables | -2.55M | -776K | 1.65M | 906K | 3.42M | -3.91M |
| Cash from Investing | -87.23M | 22.47M | 18.04M | -398.52M | -19.98M | -36.47M |
| Capital Expenditures | -2.55M | -4.35M | -4.38M | -16.7M | -9.76M | -13.23M |
| CapEx % of Revenue | 0.03% | 0.03% | 0.02% | 0.05% | 0.02% | 0.02% |
| Acquisitions | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - |
| Other Investing | -830K | -1.89M | -2.06M | -1.26M | -3.57M | -3.81M |
| Cash from Financing | 1.26M | 4.87M | 467.91M | 11.33M | 13.11M | 11.7M |
| Debt Issued (Net) | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - |
| Other Financing | 1.26M | 5.08M | 5.65M | 11.33M | 13.11M | 0 |
| Net Change in Cash | - | - | - | - | - | - |
| Free Cash Flow | -9.92M | -10.43M | -39.77M | -39.01M | -6.49M | 23.45M |
| FCF Margin % | -0.1% | -0.07% | -0.17% | -0.11% | -0.01% | 0.04% |
| FCF Growth % | - | -0.05% | -2.81% | 0.02% | 0.83% | 4.62% |
| FCF per Share | -0.58 | -0.11 | -0.43 | -0.41 | -0.07 | 0.23 |
| FCF Conversion (FCF/Net Income) | 0.23x | 0.19x | 0.45x | 0.16x | -0.05x | -0.35x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 176K | 472K | 299K | 365K | 309K | 2.94M |
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -39.23% | -29.58% | -28.99% | -22.57% |
| Return on Invested Capital (ROIC) | - | - | -226.65% | -48.8% | -24.22% | -19.37% |
| Gross Margin | 62.97% | 63.71% | 67.02% | 67.41% | 68.73% | 69.13% |
| Net Margin | -33.01% | -21.29% | -32.84% | -39.6% | -27.38% | -17.48% |
| Debt / Equity | - | - | - | 0.11x | 0.20x | 0.18x |
| Interest Coverage | - | -93.19x | -211.95x | - | - | - |
| FCF Conversion | 0.23x | 0.19x | 0.45x | 0.16x | -0.05x | -0.35x |
| Revenue Growth | - | 55.86% | 58.49% | 49.32% | 32.74% | 25.78% |
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
| Subscription Revenue | 221.66M | 338.35M | 451.08M | 570.29M |
| Subscription Revenue Growth | - | 52.64% | 33.32% | 26.43% |
| Professional Services Revenue | 16.37M | 17.07M | 20.72M | 23.11M |
| Professional Services Revenue Growth | - | 4.30% | 21.35% | 11.55% |
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
| UNITED STATES | 142.64M | 204.93M | 267.22M | 326.45M |
| UNITED STATES Growth | - | 43.67% | 30.40% | 22.16% |
| Non-US | 95.39M | 150.5M | 204.58M | 266.96M |
| Non-US Growth | - | 57.76% | 35.94% | 30.50% |
Braze, Inc. (BRZE) reported $693.4M in revenue for fiscal year 2025. This represents a 620% increase from $96.4M in 2020.
Braze, Inc. (BRZE) grew revenue by 25.8% over the past year. This is strong growth.
Braze, Inc. (BRZE) reported a net loss of $116.7M for fiscal year 2025.
Braze, Inc. (BRZE) has a return on equity (ROE) of -22.6%. Negative ROE indicates the company is unprofitable.
Braze, Inc. (BRZE) generated $62.5M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.