Financhill
Sell
44

ZOM Quote, Financials, Valuation and Earnings

Last price:
$0.12
Seasonality move :
138.27%
Day range:
$0.12 - $0.13
52-week range:
$0.12 - $0.23
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.59x
P/B ratio:
0.61x
Volume:
6.5M
Avg. volume:
6.8M
1-year change:
-39.23%
Market cap:
$122.8M
Revenue:
$25.2M
EPS (TTM):
-$0.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $4.1M $18.9M $25.2M
Revenue Growth (YoY) -- -- -- 358.02% 33.05%
 
Cost of Revenues -- -- $1.1M $5.5M $7.9M
Gross Profit -- -- $3.1M $13.5M $17.3M
Gross Profit Margin -- -- 73.89% 71.15% 68.76%
 
R&D Expenses $10.3M $8M $1.7M $2.6M $5.7M
Selling, General & Admin $8.7M $8.7M $22.8M $32.8M $43.2M
Other Inc / (Exp) $18.6K -$178.9K $306K -$158K -$9.6M
Operating Expenses $19.8M $16.8M $24.4M $35.4M $48.9M
Operating Income -$19.8M -$16.8M -$21.4M -$21.9M -$31.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.8M -$16.9M -$20.7M -$19.4M -$35.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$2.3M -$2.4M -$1.3M
Net Income to Company -$19.8M -$16.9M -$18.4M -$17M -$34.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.8M -$16.9M -$18.4M -$17M -$34.5M
 
Basic EPS (Cont. Ops) -$0.19 -$0.05 -$0.05 -$0.02 -$0.04
Diluted EPS (Cont. Ops) -$0.19 -$0.05 -$0.05 -$0.02 -$0.04
Weighted Average Basic Share $106.3M $364.4M $956.5M $979.9M $979.9M
Weighted Average Diluted Share $106.3M $364.4M $956.5M $979.9M $979.9M
 
EBITDA -$19M -$16.4M -$19.6M -$15.3M -$29.4M
EBIT -$19.8M -$16.9M -$20.7M -$19.4M -$35.7M
 
Revenue (Reported) -- -- $4.1M $18.9M $25.2M
Operating Income (Reported) -$19.8M -$16.8M -$21.4M -$21.9M -$31.6M
Operating Income (Adjusted) -$19.8M -$16.9M -$20.7M -$19.4M -$35.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $23K $4.8M $6.3M $7M
Revenue Growth (YoY) -- -- 20665.22% 32.89% 10.24%
 
Cost of Revenues -- $18K $1.3M $2M $1.9M
Gross Profit -- $5K $3.5M $4.4M $5.1M
Gross Profit Margin -- 21.74% 73.51% 68.73% 72.32%
 
R&D Expenses $2.7M $289K $1.2M $867K $1.8M
Selling, General & Admin $2.3M $6.1M $8.9M $9.4M $10.7M
Other Inc / (Exp) -$780 -$32K -$72K $2.2M -$261K
Operating Expenses $5M $6.4M $10.1M $10.3M $12.5M
Operating Income -$5M -$6.4M -$6.6M -$5.9M -$7.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5M -$6.3M -$5.7M -$2.4M -$6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$657K -$1.9M -$27K
Net Income to Company -$5M -$6.3M -$5M -$489K -$6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5M -$6.3M -$5M -$491K -$6.7M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 -$0.00 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 -$0.00 -$0.01
Weighted Average Basic Share $550.5M $978.5M $979.9M $979.9M $979.9M
Weighted Average Diluted Share $550.5M $978.5M $979.9M $979.9M $979.9M
 
EBITDA -$4.9M -$6.3M -$4.5M -$751K -$4.7M
EBIT -$5M -$6.4M -$5.7M -$2.3M -$6.7M
 
Revenue (Reported) -- $23K $4.8M $6.3M $7M
Operating Income (Reported) -$5M -$6.4M -$6.6M -$5.9M -$7.4M
Operating Income (Adjusted) -$5M -$6.4M -$5.7M -$2.3M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $16.9M $24M $26.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $4.5M $7.6M $8.1M
Gross Profit -- -$7K $12.3M $16.5M $18.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8M $1.8M $2.6M $3.3M $8.2M
Selling, General & Admin $7.3M $17.9M $32.3M $38.5M $48.6M
Other Inc / (Exp) -$122.7K $198K -$80K $2.1M -$28.1M
Operating Expenses $15.5M $19.7M $34.9M $41.8M $56.9M
Operating Income -$15.5M -$19.7M -$22.6M -$25.3M -$38.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.6M -$19.3M -$21.1M -$17.8M -$62.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$3.7M -$2.8M $123K
Net Income to Company -$15.6M -$19.3M -$17.5M -$14.9M -$62.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.6M -$19.3M -$17.5M -$14.9M -$62.2M
 
Basic EPS (Cont. Ops) -$0.08 -$0.06 -$0.01 -$0.02 -$0.07
Diluted EPS (Cont. Ops) -$0.08 -$0.06 -$0.01 -$0.02 -$0.07
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$15M -$19.4M -$17M -$11.9M -$54.3M
EBIT -$15.6M -$19.8M -$20.6M -$17.6M -$62.1M
 
Revenue (Reported) -- -- $16.9M $24M $26.7M
Operating Income (Reported) -$15.5M -$19.7M -$22.6M -$25.3M -$38.3M
Operating Income (Adjusted) -$15.6M -$19.8M -$20.6M -$17.6M -$62.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $53K $12.8M $17.8M $19.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $60K $3.5M $5.6M $5.9M
Gross Profit -- -$7K $9.3M $12.2M $13.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.2M $972K $1.9M $2.6M $5.1M
Selling, General & Admin $5.4M $14.6M $24.2M $29.8M $35.3M
Other Inc / (Exp) -$122.9K $254K -$132K $2.2M -$16.4M
Operating Expenses $12.6M $15.6M $26M $32.4M $40.4M
Operating Income -$12.6M -$15.6M -$16.8M -$20.2M -$26.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.7M -$15.1M -$15.5M -$13.9M -$40.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$1.3M -$1.8M -$336K
Net Income to Company -$12.7M -$15.1M -$14.2M -$12.1M -$39.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.7M -$15.1M -$14.2M -$12.1M -$39.8M
 
Basic EPS (Cont. Ops) -$0.05 -$0.05 -$0.01 -$0.01 -$0.04
Diluted EPS (Cont. Ops) -$0.05 -$0.05 -$0.01 -$0.01 -$0.04
Weighted Average Basic Share $883.7M $2.8B $2.9B $2.9B $2.9B
Weighted Average Diluted Share $883.7M $2.8B $2.9B $2.9B $2.9B
 
EBITDA -$12.3M -$15.3M -$12.7M -$9.3M -$34.2M
EBIT -$12.7M -$15.6M -$15.5M -$13.7M -$40.1M
 
Revenue (Reported) -- $53K $12.8M $17.8M $19.4M
Operating Income (Reported) -$12.6M -$15.6M -$16.8M -$20.2M -$26.9M
Operating Income (Adjusted) -$12.7M -$15.6M -$15.5M -$13.7M -$40.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $510.6K $62M $195M $27.4M $13M
Short Term Investments -- -- -- $87.7M $77.5M
Accounts Receivable, Net -- -- $315K $596K $1.2M
Inventory -- -- $2.8M $2.7M $5.1M
Prepaid Expenses $1.2M $1.7M $1.8M $3.8M $2.1M
Other Current Assets -- -- -- -- --
Total Current Assets $1.8M $63.9M $200.4M $123.5M $99.9M
 
Property Plant And Equipment $1.8M $1.9M $2.9M $9.2M $25.3M
Long-Term Investments -- -- -- $40.7M $10M
Goodwill -- -- $43.3M $64M $61.6M
Other Intangibles $543.4K $362.7K $33.2M $41.8M $55.4M
Other Long-Term Assets -- -- $265K $265K $822K
Total Assets $4.2M $66.1M $280.4M $279.6M $253.2M
 
Accounts Payable -- $1.2M $3.2M $6.7M $7.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $527.4K -- -- --
Current Portion Of Capital Lease Obligations -- $252.8K $415K $641K $916K
Other Current Liabilities -- -- $262K $78K $107K
Total Current Liabilities $2.1M $2M $4.3M $7.8M $9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.1M $15.1M $9.5M $12.2M $13.2M
 
Common Stock $50.5M $104.8M $381M $381M $381M
Other Common Equity Adj -- -- $2K -$843K $48K
Common Equity -$9.9M $51.1M $270.9M $267.4M $240M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1M $51.1M $270.9M $267.4M $240M
 
Total Liabilities and Equity $4.2M $66.1M $280.4M $279.6M $253.2M
Cash and Short Terms $510.6K $62M $195M $115.1M $90.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $52M $271.4M $45.1M $21.8M $9.7M
Short Term Investments -- -- $74.2M $84.4M $67.1M
Accounts Receivable, Net -- $6.9K $719K $1.3M $1.8M
Inventory -- $1.4M $2.4M $3.7M $5.4M
Prepaid Expenses $932.4K $1.6M $3.6M $3M $2.6M
Other Current Assets -- -- -- -- --
Total Current Assets $53.1M $274.7M $127.1M $115.4M $87.3M
 
Property Plant And Equipment $2.1M $2.1M $8.5M $16.2M $27.4M
Long-Term Investments -- -- $39.2M $11.8M $966K
Goodwill -- -- $64.2M $73.8M $45.6M
Other Intangibles $408.6K $474K $42.8M $56.9M $51.6M
Other Long-Term Assets -- -- $265K $852K $1.1M
Total Assets $56.6M $277.5M $282.3M $275.1M $214.1M
 
Accounts Payable -- -- $6.2M $5.6M $2.4M
Accrued Expenses -- -- -- -- $642K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $242.5K $407.3K $578K $679K $632K
Other Current Liabilities -- -- $58K $92K $242K
Total Current Liabilities $2.1M $4.9M $7.1M $6.7M $8.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.2M $5.9M $13.5M $14.2M $11.3M
 
Common Stock $99.9M $380.9M $381M $381M $381M
Other Common Equity Adj -- -- -$822K -$387K $300K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $53.4M $271.6M $268.8M $260.9M $202.8M
 
Total Liabilities and Equity $56.6M $277.5M $282.3M $275.1M $214.1M
Cash and Short Terms $52M $271.4M $119.3M $106.2M $76.9M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$19.8M -$16.9M -$18.4M -$17M -$34.5M
Depreciation & Amoritzation $787.6K $530K $1.1M $4M $6.3M
Stock-Based Compensation $2.5M $1.7M $7.1M $7.9M $6.3M
Change in Accounts Receivable -$14K -$78.6K -$212K -$617K -$269K
Change in Inventories -- -- -$2.8M -$4M -$1.1M
Cash From Operations -$15.6M -$16.2M -$14.3M -$11.7M -$16M
 
Capital Expenditures -- -- $526K $1M $4.6M
Cash Acquisitions -- -- -$71.4M -$24.3M -$24M
Cash From Investing -$686.9K $1M -$71.9M -$155.9M $1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$708.7K $987K -$14.3M -- --
Cash From Financing $14.9M $76.7M $219.2M $8K --
 
Beginning Cash (CF) $1.9M $510.6K $62M $195M $27.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M $61.5M $133M -$167.5M -$14.4M
Ending Cash (CF) $510.6K $62M $195M $27.4M $13M
 
Levered Free Cash Flow -$16.3M -$16.3M -$14.8M -$12.7M -$20.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5M -$6.3M -$5M -$489K -$6.7M
Depreciation & Amoritzation $166.1K $107K $1.2M $1.6M $2M
Stock-Based Compensation $188K $1.4M $1.9M $1.7M $473K
Change in Accounts Receivable -$208.3K $7K -$408K -$506K -$217K
Change in Inventories -- -$1.1M -$1.1M $211K -$8K
Cash From Operations -$5.7M -$5M -$2.8M -$3M -$4.8M
 
Capital Expenditures -- $201K $1.4M $6.5M $1.1M
Cash Acquisitions -- -- -$24.3M -$12.7M --
Cash From Investing -$610 -$201K -$138.9M -$3.1M $6.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$14.3M -- -- --
Other Financing Activities -$3.7M $14.3M -- -- -$70K
Cash From Financing $28.6M $400K $8K -- -$70K
 
Beginning Cash (CF) $29.1M $276.2M $186.8M $28M $7.9M
Foreign Exchange Rate Adjustment -- -- -$20K -$18K $133K
Additions / Reductions $22.9M -$4.8M -$141.6M -$6.2M $1.7M
Ending Cash (CF) $52M $271.4M $45.1M $21.8M $9.7M
 
Levered Free Cash Flow -$5.7M -$5.2M -$4.1M -$9.6M -$5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$15.6M -$19.3M -$17.5M -$14.9M -$62.2M
Depreciation & Amoritzation $614K $430.7K $3.6M $5.7M $7.8M
Stock-Based Compensation $478.8K $5.7M $9M $6.6M $3.5M
Change in Accounts Receivable -$53.3K -$146.9K -$455K -$788K $283K
Change in Inventories -- -$1.9M -$4.5M -$1.7M -$369K
Cash From Operations -$15.4M -$12.1M -$14.2M -$13.3M -$24.1M
 
Capital Expenditures -- $343K $2.2M $12.5M -$4.1M
Cash Acquisitions -- -- -$24.3M -$12.7M -$11.7M
Cash From Investing $977K -$344.2K -$212.1M -$9.9M $12.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.2M -- -- -- --
Cash From Financing $64M $231.8M -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.5M $219.4M -$226.3M -$23.3M -$12.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15.5M -$12.4M -$16.4M -$25.8M -$20.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.7M -$15.1M -$14.2M -$12.1M -$39.8M
Depreciation & Amoritzation $410.4K $311K $2.8M $4.4M $5.9M
Stock-Based Compensation $478.8K $4.5M $6.5M $5.2M $2.4M
Change in Accounts Receivable -$61.7K -$130K -$373K -$544K $8K
Change in Inventories -- -$1.9M -$3.6M -$1.4M -$660K
Cash From Operations -$13.6M -$9.4M -$9.3M -$11M -$19.1M
 
Capital Expenditures -- $343K $2M $13.4M $4.7M
Cash Acquisitions -- -- -$24.3M -$12.7M -$437K
Cash From Investing $1M -$343K -$140.5M $5.4M $15.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $527.4K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$14.3M -- -- --
Other Financing Activities -$5.1M -- -- -- -$70K
Cash From Financing $64.1M $219.1M $8K -- -$70K
 
Beginning Cash (CF) $31.1M $614.8M $574.1M $63.7M $31.8M
Foreign Exchange Rate Adjustment -- -- -$49K -$62K $32K
Additions / Reductions $51.5M $209.4M -$149.8M -$5.6M -$3.2M
Ending Cash (CF) $82.6M $824.2M $424.2M $58.1M $28.6M
 
Levered Free Cash Flow -$13.6M -$9.7M -$11.3M -$24.4M -$23.8M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock