Financhill
Sell
30

ZDGE Quote, Financials, Valuation and Earnings

Last price:
$2.26
Seasonality move :
-4.89%
Day range:
$2.18 - $2.27
52-week range:
$1.93 - $4.37
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.04x
P/B ratio:
1.04x
Volume:
32.5K
Avg. volume:
55.5K
1-year change:
-18.48%
Market cap:
$31.3M
Revenue:
$30.1M
EPS (TTM):
-$0.67
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Revenue $9.5M $19.6M $26.5M $27.2M $30.1M
Revenue Growth (YoY) 7.42% 106.64% 35.65% 2.62% 10.46%
 
Cost of Revenues $1.2M $1.2M $1.6M $2.2M $1.9M
Gross Profit $8.3M $18.4M $24.9M $25M $28.2M
Gross Profit Margin 87.38% 93.9% 93.82% 91.77% 93.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.1M $9.3M $15.1M $21.9M $25.6M
Other Inc / (Exp) -$152K -$2K $3.7M -$6.7M -$12.1M
Operating Expenses $8.7M $10.6M $17M $25.1M $28.1M
Operating Income -$403K $7.8M $7.9M -$127K $153K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$544K $8M $11.6M -$6.6M -$11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15K -$202K $1.9M -$462K -$2.2M
Net Income to Company -$559K $8.2M $9.7M -$6.1M -$9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$559K $8.2M $9.7M -$6.1M -$9.2M
 
Basic EPS (Cont. Ops) -$0.05 $0.63 $0.69 -$0.43 -$0.65
Diluted EPS (Cont. Ops) -$0.05 $0.59 $0.65 -$0.43 -$0.65
Weighted Average Basic Share $11.1M $13.2M $14.2M $14.1M $14.1M
Weighted Average Diluted Share $11.1M $14M $14.9M $14.1M $14.1M
 
EBITDA $1.2M $9.1M $9.8M $3.1M $2.6M
EBIT -$403K $7.8M $7.9M -$127K $153K
 
Revenue (Reported) $9.5M $19.6M $26.5M $27.2M $30.1M
Operating Income (Reported) -$403K $7.8M $7.9M -$127K $153K
Operating Income (Adjusted) -$403K $7.8M $7.9M -$127K $153K
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $5.3M $6.9M $7M $7.8M $7M
Revenue Growth (YoY) 100.98% 30.13% 0.98% 11.29% -10.19%
 
Cost of Revenues $313K $342K $632K $458K $447K
Gross Profit $5M $6.6M $6.4M $7.3M $6.5M
Gross Profit Margin 94.11% 95.05% 90.95% 94.11% 93.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2M $3.1M $5.9M $6.5M $7.1M
Other Inc / (Exp) $74K -$85K $2M -$11.9M -$1.4M
Operating Expenses $2.5M $3.5M $6.7M $7.3M $7.4M
Operating Income $2.5M $3.1M -$335K $28K -$911K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.6M $3M $1.7M -$11.7M -$2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $319K $711K $89K -$2.5M -$455K
Net Income to Company $2.3M $2.3M $1.6M -$9.2M -$1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3M $2.3M $1.6M -$9.2M -$1.7M
 
Basic EPS (Cont. Ops) $0.18 $0.16 $0.11 -$0.66 -$0.12
Diluted EPS (Cont. Ops) $0.17 $0.16 $0.11 -$0.66 -$0.12
Weighted Average Basic Share $12.6M $14.3M $14.1M $14.1M $13.9M
Weighted Average Diluted Share $13.4M $15M $14.3M $14.1M $13.9M
 
EBITDA $2.8M $3.5M $480K $790K -$594K
EBIT $2.5M $3.1M -$335K $28K -$911K
 
Revenue (Reported) $5.3M $6.9M $7M $7.8M $7M
Operating Income (Reported) $2.5M $3.1M -$335K $28K -$911K
Operating Income (Adjusted) $2.5M $3.1M -$335K $28K -$911K
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $13.9M $23.4M $27.5M $28.2M $29.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2M $1.2M $2.3M $1.9M $1.8M
Gross Profit $12.7M $22.2M $25.2M $26.3M $27.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4M $11M $20.9M $22.2M $27.5M
Other Inc / (Exp) -$80K -$130K $5.8M -$20.9M -$1.5M
Operating Expenses $8.8M $12.3M $23.7M $25.4M $29.2M
Operating Income $3.9M $9.9M $1.5M $908K -$1.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.8M $10M $7.4M -$19.5M -$2.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $341K $719K $661K -$2.7M -$344K
Net Income to Company $3.5M $9.3M $6.8M -$16.8M -$1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.5M $9.3M $6.8M -$16.8M -$1.9M
 
Basic EPS (Cont. Ops) $0.29 $0.65 $0.49 -$1.20 -$0.13
Diluted EPS (Cont. Ops) $0.27 $0.63 $0.45 -$1.20 -$0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.3M $11.2M $4.3M $4.1M $50K
EBIT $3.9M $9.9M $1.5M $908K -$1.6M
 
Revenue (Reported) $13.9M $23.4M $27.5M $28.2M $29.4M
Operating Income (Reported) $3.9M $9.9M $1.5M $908K -$1.6M
Operating Income (Adjusted) $3.9M $9.9M $1.5M $908K -$1.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $9.1M $12.9M $13.9M $14.9M $14.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $617K $652K $1.3M $944K $908K
Gross Profit $8.5M $12.3M $12.6M $13.9M $13.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $5.8M $11.7M $12M $13.9M
Other Inc / (Exp) $33K -$95K $2M -$12.1M -$1.4M
Operating Expenses $4.8M $6.6M $13.3M $13.6M $14.6M
Operating Income $3.6M $5.7M -$686K $349K -$1.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.7M $5.6M $1.5M -$11.5M -$2.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $327K $1.2M $16K -$2.3M -$406K
Net Income to Company $3.3M $4.4M $1.4M -$9.2M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3M $4.4M $1.4M -$9.2M -$2M
 
Basic EPS (Cont. Ops) $0.27 $0.30 $0.10 -$0.66 -$0.14
Diluted EPS (Cont. Ops) $0.25 $0.30 $0.10 -$0.66 -$0.14
Weighted Average Basic Share $24.8M $28.6M $28.4M $28M $28M
Weighted Average Diluted Share $25.9M $30M $28.6M $28M $28M
 
EBITDA $4.3M $6.5M $922K $1.9M -$670K
EBIT $3.6M $5.7M -$686K $349K -$1.4M
 
Revenue (Reported) $9.1M $12.9M $13.9M $14.9M $14.2M
Operating Income (Reported) $3.6M $5.7M -$686K $349K -$1.4M
Operating Income (Adjusted) $3.6M $5.7M -$686K $349K -$1.4M
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Cash and Equivalents $5.1M $24.9M $17.1M $18.1M $20M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4M $2.5M $2.4M $2.9M $3.4M
Inventory -- -- -- -- --
Prepaid Expenses $123K $160K -- -- --
Other Current Assets $113K -- -- -- --
Total Current Assets $6.8M $27.6M $19.9M $21.6M $24M
 
Property Plant And Equipment $2.6M $2M $1.7M $2.2M $2.3M
Long-Term Investments -- -- -- -- --
Goodwill $2.2M $2.3M $10.8M $2M $1.8M
Other Intangibles -- -- $21M $18.7M $5.4M
Other Long-Term Assets $471K $5.1M $400K $556K $355K
Total Assets $12M $37.5M $54.6M $46.8M $38.2M
 
Accounts Payable $290K $585K $1.2M $669K $1.1M
Accrued Expenses $132K $374K $1.3M $1.6M $1.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $232K $86K $142K $124K $85K
Other Current Liabilities $44K $86K $356K -- $51K
Total Current Liabilities $2.8M $4.2M $8.7M $5.8M $6.3M
 
Long-Term Debt $218K -- -- $2M --
Capital Leases -- -- -- -- --
Total Liabilities $3.1M $4.3M $10.4M $8M $7.3M
 
Common Stock $123K $144K $144K $151K $154K
Other Common Equity Adj -$1.1M -$997K -$1.4M -$1.5M -$1.8M
Common Equity $8.9M $33.2M $44.2M $38.9M $30.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.9M $33.2M $44.2M $38.9M $30.9M
 
Total Liabilities and Equity $12M $37.5M $54.6M $46.8M $38.2M
Cash and Short Terms $5.1M $24.9M $17.1M $18.1M $20M
Total Debt $218K -- -- $2M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $13.6M $30M $17.5M $18.1M $20.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9M $3.2M $2.8M $3.4M $3M
Inventory -- -- -- -- --
Prepaid Expenses $195K $285K -- -- --
Other Current Assets $66K $108K -- -- --
Total Current Assets $16.8M $33.7M $21.6M $22.1M $24M
 
Property Plant And Equipment $2.3M $1.8M $1.9M $2.6M $1.3M
Long-Term Investments -- -- -- -- --
Goodwill $2.3M $2.2M $10.7M $1.9M $1.8M
Other Intangibles -- $6.5M $19.9M $5.6M $5.1M
Other Long-Term Assets $371K $318K $326K $431K $391K
Total Assets $21.8M $45M $55.3M $37.1M $37.1M
 
Accounts Payable $275K $417K $1.4M $933K $1.4M
Accrued Expenses $32K $211K $1.8M $1.3M $1.7M
Current Portion Of Long-Term Debt $81K -- -- -- --
Current Portion Of Capital Lease Obligations $193K $91K $119K $115K $130K
Other Current Liabilities $20K $160K $12K $54K $111K
Total Current Liabilities $3.6M $6.8M $7.4M $5.8M $7.2M
 
Long-Term Debt $218K -- $2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.8M $6.9M $9.3M $6.4M $8.9M
 
Common Stock $134K $144K $152K $153K $155K
Other Common Equity Adj -$879K -$1.1M -$1.5M -$1.7M -$2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18M $38M $45.9M $30.7M $28.2M
 
Total Liabilities and Equity $21.8M $45M $55.3M $37.1M $37.1M
Cash and Short Terms $13.6M $30M $17.5M $18.1M $20.1M
Total Debt $299K -- $2M -- --
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Net Income to Stockholders -$559K $8.2M $9.7M -$6.1M -$9.2M
Depreciation & Amoritzation $1.6M $1.3M $2M $3.3M $2.5M
Stock-Based Compensation $492K $652K $1.9M $2.5M $2.1M
Change in Accounts Receivable -$274K -$1.1M $371K -$472K -$523K
Change in Inventories -- -- -- -- --
Cash From Operations $2.1M $10.1M $11.5M $3.2M $5.9M
 
Capital Expenditures $759K $653K $611K $1.5M $1.2M
Cash Acquisitions -- -- -$17.4M -- --
Cash From Investing -$759K -$5.5M -$19M -$2.4M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $218K -- -- $2M --
Long-Term Debt Repaid -- -- -- -- -$2M
Repurchase of Common Stock -$29K -$26K -$232K -$1.6M -$646K
Other Financing Activities -$282K -$746K -- -$18K --
Cash From Financing $2.2M $15.1M -$223K $387K -$2.6M
 
Beginning Cash (CF) $1.6M $5.1M $24.9M $17.1M $18.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.5M $19.8M -$7.7M $1.1M $2M
Ending Cash (CF) $5.1M $24.9M $17.1M $18.1M $20M
 
Levered Free Cash Flow $1.4M $9.5M $10.9M $1.7M $4.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $2.3M $2.3M $1.6M -$9.2M -$1.7M
Depreciation & Amoritzation $324K $360K $815K $762K $317K
Stock-Based Compensation $152K $489K $789K $683K $603K
Change in Accounts Receivable -$946K -$446K -$307K -$180K $223K
Change in Inventories -- -- -- -- --
Cash From Operations $2.3M $3M $39K $1.6M $708K
 
Capital Expenditures $186K $135K $372K $355K $109K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$186K -$135K -$372K -$355K -$109K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$100K -- -- -$2M --
Repurchase of Common Stock -- -- -$679K -- -$690K
Other Financing Activities -$175K -- -- -- --
Cash From Financing $5.1M $7K -$679K -$2M -$690K
 
Beginning Cash (CF) $6.3M $27.2M $18.4M $18.7M $20.2M
Foreign Exchange Rate Adjustment $147K -$90K $52K $122K -$51K
Additions / Reductions $7.2M $2.9M -$1M -$803K -$91K
Ending Cash (CF) $13.6M $30M $17.5M $18.1M $20.1M
 
Levered Free Cash Flow $2.1M $2.9M -$333K $1.2M $599K
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $3.5M $9.3M $6.8M -$16.8M -$1.9M
Depreciation & Amoritzation $1.4M $1.3M $2.8M $3.2M $1.6M
Stock-Based Compensation $585K $1.1M $2.5M $2.3M $1.9M
Change in Accounts Receivable -$1.9M -$379K $735K -$575K $373K
Change in Inventories -- -- -- -- --
Cash From Operations $5M $12M $6.9M $4.9M $4.9M
 
Capital Expenditures $743K $575K $1M $1.5M $660K
Cash Acquisitions -- -- -$17.4M -- --
Cash From Investing -$743K -$5.4M -$20.3M -$1.5M -$660K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $2M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$26K -$232K -$989K -$620K -$2.1M
Other Financing Activities -$497K -- -- -- --
Cash From Financing $7.1M $9.8M $995K -$2.6M -$2.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.3M $16.5M -$12.4M $698K $2.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.2M $11.5M $5.9M $3.3M $4.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $3.3M $4.4M $1.4M -$9.2M -$2M
Depreciation & Amoritzation $683K $758K $1.6M $1.5M $698K
Stock-Based Compensation $389K $808K $1.4M $1.2M $982K
Change in Accounts Receivable -$1.5M -$741K -$377K -$480K $416K
Change in Inventories -- -- -- -- --
Cash From Operations $3.8M $5.7M $1.1M $2.8M $1.9M
 
Capital Expenditures $401K $323K $721K $800K $266K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$401K -$323K -$1.7M -$800K -$266K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2M -- --
Long-Term Debt Repaid -$100K -- -- -$2M --
Repurchase of Common Stock -$26K -$232K -$989K -$13K -$1.5M
Other Financing Activities -$215K -- -$18K -- --
Cash From Financing $5.1M -$225K $993K -$2M -$1.5M
 
Beginning Cash (CF) $11.4M $52.2M $35.5M $36.9M $40.2M
Foreign Exchange Rate Adjustment $82K -$23K -$57K -$63K -$62K
Additions / Reductions $8.4M $5.1M $431K $2K $118K
Ending Cash (CF) $19.9M $57.3M $35.9M $36.8M $40.3M
 
Levered Free Cash Flow $3.4M $5.4M $400K $2M $1.6M

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

GET BETTER TRADE IDEAS

Popular

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
50
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
82
EXOD alert for Mar 20

Exodus Movement [EXOD] is up 17.89% over the past day.

Buy
69
SIG alert for Mar 20

Signet Jewelers [SIG] is down 0.64% over the past day.

Sell
36
HQY alert for Mar 20

HealthEquity [HQY] is up 0.28% over the past day.

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

Show me the best stock