Financhill
Sell
20

ZDGE Quote, Financials, Valuation and Earnings

Last price:
$1.93
Seasonality move :
5.24%
Day range:
$2.05 - $2.29
52-week range:
$1.93 - $4.37
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.05x
P/B ratio:
1.07x
Volume:
41K
Avg. volume:
36.9K
1-year change:
-15.83%
Market cap:
$30.2M
Revenue:
$30.1M
EPS (TTM):
-$0.13
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 Sweetgreen Stock Worth Holding For the Next Five Years?
Is Sweetgreen Stock Worth Holding For the Next Five Years?

Sweetgreen (NYSE:SG) is an up-and-coming quick service restaurant chain focused…

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 7

Regencell Bioscience Holdings [RGC] is down 2.92% over the past day.

Sell
25
GDXU alert for Apr 7

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 0.85% over the past day.

Buy
76
SOXS alert for Apr 7

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is down 7.73% over the past day.

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

Show me the best stock