Financhill
Buy
79

ZDGE Quote, Financials, Valuation and Earnings

Last price:
$3.99
Seasonality move :
-10.13%
Day range:
$3.90 - $4.08
52-week range:
$1.73 - $4.37
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.86x
P/B ratio:
1.87x
Volume:
37.1K
Avg. volume:
295.6K
1-year change:
34.71%
Market cap:
$53.4M
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 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $5.3M $6.2M $6.7M $7.7M $7.8M
Revenue Growth (YoY) 152.62% 18.62% 7.96% 13.86% 1.29%
 
Cost of Revenues $290K $401K $498K $455K $452K
Gross Profit $5M $5.8M $6.2M $7.2M $7.3M
Gross Profit Margin 94.48% 93.56% 92.6% 94.06% 94.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $4.1M $5M $6.8M $6.3M
Other Inc / (Exp) -$12K -$125K -$8.8M -$80K -$618K
Operating Expenses $3M $4.5M $5.9M $7.3M $6.6M
Operating Income $2M $1.3M $315K -$132K $737K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2M $1.2M -$8.4M -$24K $273K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$473K $429K -$718K -$137K $88K
Net Income to Company $2.4M $803K -$7.7M $114K $185K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4M $803K -$7.7M $113K $185K
 
Basic EPS (Cont. Ops) $0.18 $0.06 -$0.55 $0.01 $0.01
Diluted EPS (Cont. Ops) $0.17 $0.05 -$0.55 $0.01 $0.01
Weighted Average Basic Share $13.7M $14.3M $14M $14.2M $13.7M
Weighted Average Diluted Share $14.6M $14.9M $14M $14.5M $13.9M
 
EBITDA $2.3M $1.8M $1.2M $451K $963K
EBIT $2M $1.3M $315K -$132K $737K
 
Revenue (Reported) $5.3M $6.2M $6.7M $7.7M $7.8M
Operating Income (Reported) $2M $1.3M $315K -$132K $737K
Operating Income (Adjusted) $2M $1.3M $315K -$132K $737K
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $17M $24.4M $28M $29.1M $29.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2M $1.3M $2.4M $1.9M $1.8M
Gross Profit $15.9M $23.1M $25.6M $27.3M $27.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.6M $12.4M $21.9M $23.9M $27.1M
Other Inc / (Exp) $108K -$243K -$2.9M -$12.1M -$2M
Operating Expenses $9.9M $13.8M $25.2M $26.8M $28.4M
Operating Income $6M $9.3M $469K $461K -$696K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.1M $9.3M -$2.2M -$11.1M -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$132K $1.6M -$486K -$2.2M -$119K
Net Income to Company $6.2M $7.7M -$1.7M -$9M -$1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2M $7.7M -$1.7M -$9M -$1.9M
 
Basic EPS (Cont. Ops) $0.50 $0.53 -$0.12 -$0.64 -$0.13
Diluted EPS (Cont. Ops) $0.47 $0.51 -$0.15 -$0.64 -$0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.3M $10.7M $3.8M $3.3M $562K
EBIT $6M $9.3M $469K $461K -$696K
 
Revenue (Reported) $17M $24.4M $28M $29.1M $29.5M
Operating Income (Reported) $6M $9.3M $469K $461K -$696K
Operating Income (Adjusted) $6M $9.3M $469K $461K -$696K
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $14.3M $19.2M $20.6M $22.5M $21.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $907K $1.1M $1.8M $1.4M $1.4M
Gross Profit $13.4M $18.1M $18.8M $21.1M $20.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.9M $9.9M $16.7M $18.8M $20.3M
Other Inc / (Exp) $21K -$220K -$6.8M -$12.2M -$2M
Operating Expenses $7.8M $11.1M $19.2M $20.9M $21.2M
Operating Income $5.6M $7M -$371K $217K -$631K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.6M $6.9M -$7M -$11.5M -$2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$146K $1.7M -$702K -$2.4M -$318K
Net Income to Company $5.8M $5.2M -$6.3M -$9.1M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8M $5.2M -$6.3M -$9.1M -$1.8M
 
Basic EPS (Cont. Ops) $0.45 $0.36 -$0.45 -$0.65 -$0.13
Diluted EPS (Cont. Ops) $0.42 $0.35 -$0.45 -$0.65 -$0.13
Weighted Average Basic Share $38.5M $42.9M $42.4M $42.2M $41.7M
Weighted Average Diluted Share $40.5M $44.9M $42.6M $42.6M $41.9M
 
EBITDA $6.6M $8.2M $2.1M $2.3M $293K
EBIT $5.6M $7M -$371K $217K -$631K
 
Revenue (Reported) $14.3M $19.2M $20.6M $22.5M $21.9M
Operating Income (Reported) $5.6M $7M -$371K $217K -$631K
Operating Income (Adjusted) $5.6M $7M -$371K $217K -$631K
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 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $24.9M $17.1M $18.1M $19.9M $20.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7M $2.7M $3.1M $3.3M $3.3M
Inventory -- -- -- -- --
Prepaid Expenses $175K $298K -- -- --
Other Current Assets $72K $211K -- -- $946K
Total Current Assets $27.9M $20.3M $22M $23.6M $24.7M
 
Property Plant And Equipment $2.2M $1.7M $2.1M $2.4M $1.3M
Long-Term Investments -- -- -- -- --
Goodwill $2.4M $11M $1.9M $1.8M $1.9M
Other Intangibles -- $21.6M $19.3M $5.5M $5M
Other Long-Term Assets $561K $436K $516K $383K $377K
Total Assets $33M $55.7M $47.6M $38.1M $37.8M
 
Accounts Payable $337K $1.4M $1.1M $1.2M $1.4M
Accrued Expenses $457K $978K $2.2M $1.6M $1.6M
Current Portion Of Long-Term Debt $20K -- -- -- --
Current Portion Of Capital Lease Obligations $89K $142K $93K $97K $137K
Other Current Liabilities $106K $297K $67K $142K --
Total Current Liabilities $5M $13.9M $7.3M $6.4M $7.3M
 
Long-Term Debt $218K -- $2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.4M $16.5M $9.5M $7.2M $9.2M
 
Common Stock $142K $151K $152K $154K $155K
Other Common Equity Adj -$750K -$1.3M -$1.7M -$1.9M -$1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $27.6M $39.1M $38.1M $30.9M $28.6M
 
Total Liabilities and Equity $33M $55.7M $47.6M $38.1M $37.8M
Cash and Short Terms $24.9M $17.1M $18.1M $19.9M $20.4M
Total Debt $238K -- $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 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $2.4M $803K -$7.7M $114K $185K
Depreciation & Amoritzation $289K $423K $897K $583K $226K
Stock-Based Compensation $99K $483K $579K $483K $326K
Change in Accounts Receivable $164K $805K -$268K $38K -$329K
Change in Inventories -- -- -- -- --
Cash From Operations $4M $5.6M $1.6M $2.3M $870K
 
Capital Expenditures $142K $145K $446K $228K $112K
Cash Acquisitions -$50K -$17.4M -- -- --
Cash From Investing -$192K -$18.5M -$446K -$228K -$112K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$61K -- -- -- --
Repurchase of Common Stock -- -- -$465K -$152K -$536K
Other Financing Activities -$254K -- -- -- --
Cash From Financing $7.5M -- -$465K -$152K -$536K
 
Beginning Cash (CF) $13.6M $30M $17.5M $18.1M $20.1M
Foreign Exchange Rate Adjustment $60K -$72K -$103K -$102K $157K
Additions / Reductions $11.2M -$12.8M $711K $2M $222K
Ending Cash (CF) $24.9M $17.1M $18.1M $19.9M $20.4M
 
Levered Free Cash Flow $3.8M $5.5M $1.2M $2.1M $758K
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $6.2M $7.7M -$1.7M -$9M -$1.9M
Depreciation & Amoritzation $1.3M $1.5M $3.3M $2.9M $1.3M
Stock-Based Compensation $583K $1.5M $2.6M $2.2M $1.8M
Change in Accounts Receivable -$1.8M $262K -$338K -$269K $6K
Change in Inventories -- -- -- -- --
Cash From Operations $8.3M $13.7M $2.9M $5.6M $3.4M
 
Capital Expenditures $689K $578K $1.3M $1.3M $544K
Cash Acquisitions -$50K -$17.4M -- -- --
Cash From Investing -$739K -$23.7M -$2.3M -$1.3M -$544K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $2M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$26K -$232K -$1.5M -$307K -$2.5M
Other Financing Activities -$485K -- -- -- --
Cash From Financing $12.5M $2.4M $530K -$2.3M -$2.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20M -$7.6M $1.2M $2M $388K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.6M $13.1M $1.6M $4.3M $2.9M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders $5.8M $5.2M -$6.3M -$9.1M -$1.8M
Depreciation & Amoritzation $972K $1.2M $2.5M $2.1M $924K
Stock-Based Compensation $488K $1.3M $2M $1.7M $1.3M
Change in Accounts Receivable -$1.3M $64K -$645K -$442K $87K
Change in Inventories -- -- -- -- --
Cash From Operations $7.7M $11.3M $2.7M $5.2M $2.7M
 
Capital Expenditures $543K $468K $1.2M $1M $378K
Cash Acquisitions -$50K -$17.4M -- -- --
Cash From Investing -$593K -$18.8M -$2.1M -$1M -$378K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2M -- --
Long-Term Debt Repaid -$161K -- -- -$2M --
Repurchase of Common Stock -$26K -$232K -$1.5M -$165K -$2M
Other Financing Activities -$469K -- -$18K -- --
Cash From Financing $12.5M -$225K $528K -$2.2M -$2M
 
Beginning Cash (CF) $25M $82.2M $53M $54.9M $60.2M
Foreign Exchange Rate Adjustment $142K -$95K -$160K -$165K $95K
Additions / Reductions $19.7M -$7.7M $1.1M $2M $340K
Ending Cash (CF) $44.8M $74.4M $53.9M $56.7M $60.7M
 
Levered Free Cash Flow $7.2M $10.8M $1.6M $4.1M $2.4M

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

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 52x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
60
AEVA alert for Jul 2

Aeva Technologies [AEVA] is up 7.78% over the past day.

Sell
44
PRGS alert for Jul 2

Progress Software [PRGS] is down 2.94% over the past day.

Sell
46
NAIL alert for Jul 2

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 3.1% over the past day.

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

Show me the best stock