Financhill
Sell
30

ZDGE Quote, Financials, Valuation and Earnings

Last price:
$2.28
Seasonality move :
-4.62%
Day range:
$2.25 - $2.40
52-week range:
$1.93 - $4.37
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.10x
P/B ratio:
1.13x
Volume:
18.6K
Avg. volume:
37.5K
1-year change:
-8.4%
Market cap:
$31.8M
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 The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Is LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
43
MNPR alert for Apr 3

Monopar Therapeutics [MNPR] is down 10.04% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 7.68% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 7.29% over the past day.

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

Show me the best stock