Income Statement for BRZE

	Braze, Inc. (BRZE)
	Q2-CY2026	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014
Balance Sheet Date		2026-Apr-30	2026-Jan-31	2025-Oct-31	2025-Jul-31	2025-Apr-30	2025-Jan-31	2024-Oct-31	2024-Jul-31	2024-Apr-30	2024-Jan-31	2023-Oct-31	2023-Jul-31	2023-Apr-30	2023-Jan-31	2022-Oct-31	2022-Jul-31	2022-Apr-30	2022-Jan-31	2021-Oct-31
Fiscal Period		Q1-FY2027	Q4-FY2026	Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022
Total Revenue		210,999,000$	205,170,000$	190,842,000$	180,111,000$	162,059,000$	160,400,000$	152,052,000$	145,499,000$	135,459,000$	130,957,000$	123,956,000$	115,107,000$	101,780,000$	98,675,000$	93,125,000$	86,131,000$	77,495,000$	70,434,000$	63,968,000$	55,756,000$	47,877,000$	42,930,000$	39,332,000$
QoQ%		2.84%	7.51%	5.96%	11.14%	1.03%	5.49%	4.50%	7.41%	3.44%	5.65%	7.69%	13.09%	3.15%	5.96%	8.12%	11.14%	10.03%	10.11%	14.73%	16.46%	11.52%	9.15%
YoY%		30.20%	27.91%	25.51%	23.79%	19.64%	22.48%	22.67%	26.40%	33.09%	32.72%	33.11%	33.64%	31.34%	40.10%	45.58%	54.48%	61.86%	64.07%	62.64%
Cost Of Revenue		72,336,000$	70,816,000$	62,631,000$	58,221,000$	50,857,000$	49,313,000$	45,910,000$	43,420,000$	44,548,000$	42,992,000$	36,374,000$	35,474,000$	32,687,000$	33,425,000$	29,135,000$	27,352,000$	25,906,000$	24,775,000$	19,174,000$	18,755,000$	15,807,000$	15,279,000$	14,431,000$
Gross Profit		138,663,000$	134,354,000$	128,211,000$	121,890,000$	111,202,000$	111,087,000$	106,142,000$	102,079,000$	90,911,000$	87,965,000$	87,582,000$	79,633,000$	69,093,000$	65,250,000$	63,990,000$	58,779,000$	51,589,000$	45,659,000$	44,794,000$	37,001,000$	32,070,000$	27,651,000$	24,901,000$
Gross Margin		65.72%	65.48%	67.18%	67.68%	68.62%	69.26%	69.81%	70.16%	67.11%	67.17%	70.66%	69.18%	67.89%	66.13%	68.71%	68.24%	66.57%	64.83%	70.03%	66.36%	66.98%	64.41%	63.31%
Operating Expenses		166,177,000$	162,591,000$	165,756,000$	160,643,000$	151,424,000$	132,646,000$	138,712,000$	130,029,000$	130,991,000$	120,258,000$	122,715,000$	115,002,000$	110,990,000$	101,770,000$	100,854,000$	93,886,000$	91,238,000$	88,247,000$	55,242,000$	49,151,000$	45,095,000$	38,169,000$	33,689,000$
Operating Income		(27,514,000$)	(28,237,000$)	(37,545,000$)	(38,753,000$)	(40,222,000$)	(21,559,000$)	(32,570,000$)	(27,950,000$)	(40,080,000$)	(32,293,000$)	(35,133,000$)	(35,369,000$)	(41,897,000$)	(36,520,000$)	(36,864,000$)	(35,107,000$)	(39,649,000$)	(42,588,000$)	(10,448,000$)	(12,150,000$)	(13,025,000$)	(10,518,000$)	(8,788,000$)
Operating Margin		(13.04%)	(13.76%)	(19.67%)	(21.52%)	(24.82%)	(13.44%)	(21.42%)	(19.21%)	(29.59%)	(24.66%)	(28.34%)	(30.73%)	(41.16%)	(37.01%)	(39.59%)	(40.76%)	(51.16%)	(60.47%)	(16.33%)	(21.79%)	(27.21%)	(24.50%)	(22.34%)
Interest Income
Interest Expenses
Income Before Tax		(24,064,000$)	(24,681,000$)	(34,140,000$)	(34,770,000$)	(34,570,000$)	(15,970,000$)	(27,276,000$)	(22,447,000$)	(34,909,000$)	(27,939,000$)	(30,591,000$)	(31,504,000$)	(38,438,000$)	(32,883,000$)	(34,283,000$)	(33,378,000$)	(39,619,000$)	(42,226,000$)	(10,666,000$)	(12,447,000$)	(12,993,000$)	(10,556,000$)	(8,704,000$)
Tax Expenses		1,428,000$	6,901,000$	1,660,000$	(7,007,000$)	1,071,000$	1,094,000$	851,000$	702,000$	798,000$	639,000$	385,000$	545,000$	388,000$	925,000$	(391,000$)	35,000$	14,000$	1,117,000$	(1,608,000$)	166,000$	160,000$	196,000$	118,000$
Net Income		(25,492,000$)	(31,582,000$)	(35,800,000$)	(27,763,000$)	(35,641,000$)	(17,064,000$)	(28,127,000$)	(23,149,000$)	(35,707,000$)	(28,578,000$)	(30,976,000$)	(32,049,000$)	(38,826,000$)	(33,808,000$)	(33,892,000$)	(33,413,000$)	(39,633,000$)	(43,343,000$)	(9,058,000$)	(12,613,000$)	(13,153,000$)	(10,752,000$)	(8,822,000$)
Profit Margin		(12.08%)	(15.39%)	(18.76%)	(15.41%)	(21.99%)	(10.64%)	(18.50%)	(15.91%)	(26.36%)	(21.82%)	(24.99%)	(27.84%)	(38.15%)	(34.26%)	(36.39%)	(38.79%)	(51.14%)	(61.54%)	(14.16%)	(22.62%)	(27.47%)	(25.05%)	(22.43%)
TTM		(15.33%)	(17.72%)	(16.77%)	(16.59%)	(16.77%)	(17.53%)	(20.49%)	(22.10%)	(25.19%)	(27.65%)	(30.87%)	(33.91%)	(36.85%)	(39.60%)	(45.93%)	(42.09%)	(39.10%)	(32.84%)	(21.65%)	(24.39%)
Earnings to Minority		1,099,000$	22,000$	198,000$	136,000$	145,000$	128,000$	(216,000$)	(150,000$)	(66,000$)	(301,000$)	(235,000$)	(355,000$)	(372,000$)	(357,000$)	(532,000$)	(527,000$)	(364,000$)	(408,000$)	(336,000$)	(385,000$)	(319,000$)	(208,000$)	(9,000$)
Earnings to Common Shareholders		(26,591,000$)	(31,604,000$)	(35,998,000$)	(27,899,000$)	(35,786,000$)	(17,192,000$)	(27,911,000$)	(22,999,000$)	(35,641,000$)	(28,277,000$)	(30,741,000$)	(31,694,000$)	(38,454,000$)	(33,451,000$)	(33,360,000$)	(32,886,000$)	(39,269,000$)	(42,935,000$)	(8,722,000$)	(12,228,000$)	(12,834,000$)	(10,544,000$)	(8,813,000$)
QoQ%		15.86%	12.21%	(29.03%)	22.04%	(108.16%)	38.40%	(21.36%)	35.47%	(26.04%)	8.02%	3.01%	17.58%	(14.96%)	(.27%)	(1.44%)	16.26%	8.54%	(392.26%)	28.67%	4.72%	(21.72%)	(19.64%)
YoY%		25.69%	(83.83%)	(28.97%)	(21.31%)	(.41%)	39.20%	9.21%	27.43%	7.32%	15.47%	7.85%	3.63%	2.08%	22.09%	(282.48%)	(168.94%)	(205.98%)	(307.20%)	1.03%
Earnings Per Share, Basic		(0.24$)	(0.28$)	(0.33$)	(0.26$)	(0.34$)	(0.16$)	(0.27$)	(0.23$)	(0.35$)	(0.28$)	(0.31$)	(0.33$)	(0.40$)	(0.35$)	(0.35$)	(0.35$)	(0.42$)	(0.54$)	(0.42$)	(0.60$)	(0.65$)		(0.47$)
Earnings Per Share, Diluted		(0.24$)	(0.28$)	(0.33$)	(0.26$)	(0.34$)	(0.16$)	(0.27$)	(0.23$)	(0.35$)	(0.28$)	(0.31$)	(0.33$)	(0.40$)	(0.35$)	(0.35$)	(0.35$)	(0.42$)	(0.54$)	(0.42$)	(0.60$)	(0.65$)		(0.47$)
Unlevered FCF Per Share, Basic		0.25$	0.13$	0.18$	0.04$	0.23$	0.15$	(0.13$)	0.08$	0.12$	(0.02$)	(0.05$)	(0.18$)	0.23$	(0.01$)	(0.30$)	(0.26$)	0.17$	(0.33$)		(0.25$)	(0.21$)
Unlevered FCF Per Share, Diluted		0.25$	0.13$	0.18$	0.04$	0.23$	0.15$	(0.13$)	0.08$	0.12$	(0.02$)	(0.05$)	(0.18$)	0.23$	(0.01$)	(0.30$)	(0.26$)	0.17$	(0.33$)		(0.25$)	(0.21$)
Average Shares, Basic		110,797,000	112,618,000	107,627,000	106,807,000	104,572,000	104,373,000	102,146,000	101,449,000	100,788,000	100,971,000	97,880,000	97,180,000	96,353,000	96,454,000	94,469,000	94,103,000	93,250,000	78,873,000	20,717,000	20,329,000	19,669,000		18,633,000
Average Shares, Diluted		110,797,000	112,618,000	107,627,000	106,807,000	104,572,000	104,373,000	102,146,000	101,449,000	100,788,000	100,971,000	97,880,000	97,180,000	96,353,000	96,454,000	94,469,000	94,103,000	93,250,000	78,873,000	20,717,000	20,329,000	19,669,000		18,633,000
EBIT		(24,064,000$)	(24,681,000$)	(34,140,000$)	(34,770,000$)	(34,570,000$)	(15,970,000$)	(27,276,000$)	(22,447,000$)	(34,909,000$)	(27,939,000$)	(30,591,000$)	(31,504,000$)	(38,438,000$)	(32,883,000$)	(34,283,000$)	(33,378,000$)	(39,619,000$)	(42,226,000$)	(10,666,000$)	(12,447,000$)	(12,993,000$)	(10,556,000$)	(8,704,000$)
EBITDA		(17,780,000$)	(13,553,000$)	(31,240,000$)	(32,170,000$)	(31,964,000$)	(13,155,000$)	(24,576,000$)	(20,047,000$)	(32,783,000$)	(24,776,000$)	(29,491,000$)	(30,004,000$)	(36,912,000$)	(31,165,000$)	(33,283,000$)	(32,478,000$)	(38,654,000$)	(41,576,000$)	(9,966,000$)	(11,647,000$)	(12,405,000$)	(9,979,000$)	(8,204,000$)