Braze Inc
NASDAQ:BRZE
Balance Sheet
Balance Sheet Decomposition
Braze Inc
Braze Inc
Balance Sheet
Braze Inc
| Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | Jan-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
7
|
29
|
479
|
69
|
68
|
83
|
|
| Cash Equivalents |
7
|
29
|
479
|
69
|
68
|
83
|
|
| Short-Term Investments |
85
|
58
|
35
|
410
|
408
|
430
|
|
| Total Receivables |
23
|
35
|
65
|
81
|
97
|
102
|
|
| Accounts Receivables |
23
|
35
|
65
|
78
|
92
|
95
|
|
| Other Receivables |
0
|
0
|
0
|
3
|
5
|
7
|
|
| Other Current Assets |
12
|
13
|
30
|
23
|
28
|
29
|
|
| Total Current Assets |
127
|
134
|
608
|
583
|
601
|
644
|
|
| PP&E Net |
3
|
6
|
7
|
67
|
111
|
115
|
|
| PP&E Gross |
3
|
6
|
7
|
67
|
111
|
115
|
|
| Accumulated Depreciation |
1
|
3
|
5
|
9
|
14
|
21
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
4
|
3
|
|
| Goodwill |
0
|
0
|
0
|
0
|
28
|
28
|
|
| Other Long-Term Assets |
24
|
32
|
51
|
56
|
67
|
81
|
|
| Other Assets |
0
|
0
|
0
|
0
|
28
|
28
|
|
| Total Assets |
153
N/A
|
171
+12%
|
666
+289%
|
705
+6%
|
811
+15%
|
871
+7%
|
|
| Liabilities | |||||||
| Accounts Payable |
1
|
0
|
2
|
3
|
6
|
2
|
|
| Accrued Liabilities |
9
|
21
|
26
|
43
|
73
|
79
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
55
|
79
|
132
|
171
|
210
|
243
|
|
| Total Current Liabilities |
64
|
101
|
160
|
217
|
289
|
324
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
2
|
3
|
2
|
0
|
0
|
|
| Other Liabilities |
1
|
2
|
2
|
41
|
77
|
72
|
|
| Total Liabilities |
66
N/A
|
106
+61%
|
165
+56%
|
260
+58%
|
367
+41%
|
396
+8%
|
|
| Equity | |||||||
| Common Stock |
174
|
174
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
107
|
138
|
215
|
354
|
483
|
587
|
|
| Additional Paid In Capital |
20
|
30
|
717
|
806
|
928
|
1 063
|
|
| Other Equity |
0
|
0
|
1
|
7
|
1
|
1
|
|
| Total Equity |
87
N/A
|
66
-25%
|
502
+663%
|
445
-11%
|
444
0%
|
475
+7%
|
|
| Total Liabilities & Equity |
153
N/A
|
171
+12%
|
666
+289%
|
705
+6%
|
811
+15%
|
871
+7%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
90
|
90
|
93
|
96
|
100
|
104
|
|