Financhill
Sell
12

TZOO Quote, Financials, Valuation and Earnings

Last price:
$5.39
Seasonality move :
19.56%
Day range:
$5.30 - $5.54
52-week range:
$5.25 - $21.45
Dividend yield:
0%
P/E ratio:
8.23x
P/S ratio:
0.71x
P/B ratio:
153.56x
Volume:
197.9K
Avg. volume:
165.6K
1-year change:
-74.27%
Market cap:
$58.7M
Revenue:
$83.9M
EPS (TTM):
$0.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $53.6M $62.7M $70.6M $84.5M $83.9M
Revenue Growth (YoY) -48.92% 17% 12.58% 19.66% -0.68%
 
Cost of Revenues $5.7M $9.7M $10M $10.9M $10.5M
Gross Profit $47.9M $53M $60.6M $73.5M $73.4M
Gross Profit Margin 89.34% 84.58% 85.85% 87.06% 87.52%
 
R&D Expenses $3.1M $2.6M $2.1M $2.1M $2.4M
Selling, General & Admin $51.1M $50M $51M $55.9M $52.5M
Other Inc / (Exp) -$2.5M $4M $2.4M $1.5M $588K
Operating Expenses $61.4M $54.4M $53.1M $58M $54.9M
Operating Income -$13.5M -$1.3M $7.6M $15.6M $18.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$13.6M $2.7M $10M $17.1M $19.1M
Earnings of Discontinued Ops. -$3.4M -$13K -$59K $460K --
Income Tax Expense -$2.4M $1.8M $3.3M $5.1M $5.4M
Net Income to Company -$14.6M $902K $6.6M $12.5M $13.7M
 
Minority Interest in Earnings -$1.1M -$9K -$5K $102K $118K
Net Income to Common Excl Extra Items -$11.2M $915K $6.7M $12M $13.7M
 
Basic EPS (Cont. Ops) -$1.17 $0.08 $0.54 $0.80 $1.08
Diluted EPS (Cont. Ops) -$1.17 $0.07 $0.53 $0.80 $1.06
Weighted Average Basic Share $11.3M $11.6M $12.4M $14.9M $12.6M
Weighted Average Diluted Share $11.3M $13M $12.6M $15M $12.9M
 
EBITDA -$11.2M $507K $9.7M $17.5M $19.5M
EBIT -$13.5M -$1.3M $7.6M $15.6M $18.5M
 
Revenue (Reported) $53.6M $62.7M $70.6M $84.5M $83.9M
Operating Income (Reported) -$13.5M -$1.3M $7.6M $15.6M $18.5M
Operating Income (Adjusted) -$13.5M -$1.3M $7.6M $15.6M $18.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.7M $15.8M $20.6M $20.1M $22.2M
Revenue Growth (YoY) 13.79% 1.03% 29.97% -2.43% 10.45%
 
Cost of Revenues $3M $2.3M $2.7M $2.5M $4.5M
Gross Profit $12.7M $13.5M $17.9M $17.6M $17.7M
Gross Profit Margin 80.93% 85.34% 87.06% 87.32% 79.64%
 
R&D Expenses $684K $484K $525K $594K $631K
Selling, General & Admin $12.3M $12.8M $14.3M $12.9M $16.6M
Other Inc / (Exp) $3.3M $836K $314K $359K --
Operating Expenses $13M $13.3M $14.8M $13.5M $17.2M
Operating Income -$261K $273K $3.1M $4M $488K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.1M $1.1M $3.4M $4.4M $424K
Earnings of Discontinued Ops. -$19K $5K -$5K -- --
Income Tax Expense $233K $317K $1M $1.1M $245K
Net Income to Company $2.8M $797K $2.4M $3.3M $179K
 
Minority Interest in Earnings $8K $2K $52K $72K $29K
Net Income to Common Excl Extra Items $2.9M $792K $2.4M $3.3M $179K
 
Basic EPS (Cont. Ops) $0.24 $0.06 $0.16 $0.26 $0.01
Diluted EPS (Cont. Ops) $0.22 $0.06 $0.16 $0.26 $0.01
Weighted Average Basic Share $11.6M $12.5M $14.8M $12.2M $11M
Weighted Average Diluted Share $12.9M $12.6M $14.8M $12.4M $11.2M
 
EBITDA $187K $825K $3.6M $4.2M $545K
EBIT -$261K $273K $3.1M $4M $488K
 
Revenue (Reported) $15.7M $15.8M $20.6M $20.1M $22.2M
Operating Income (Reported) -$261K $273K $3.1M $4M $488K
Operating Income (Adjusted) -$261K $273K $3.1M $4M $488K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $61.5M $66.1M $81.9M $84.4M $89.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.3M $10.3M $10.9M $10.4M $16.6M
Gross Profit $50.2M $55.8M $71M $74M $73.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.5M $1.9M $2.2M $2.3M $2.6M
Selling, General & Admin $46.1M $53.3M $54.1M $53.5M $59.5M
Other Inc / (Exp) $4.5M $2.6M $1.1M $1.1M --
Operating Expenses $49.5M $55.3M $56.3M $55.8M $62.1M
Operating Income $729K $553K $14.7M $18.1M $11.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.1M $3.2M $15.8M $19.2M $11.8M
Earnings of Discontinued Ops. $549K -$4K -$68K $465K --
Income Tax Expense $1.7M $2M $4.5M $5.5M $3.6M
Net Income to Company $4.9M $926K $11.2M $14.1M $8.2M
 
Minority Interest in Earnings -$26K $28K $56K $59K $265K
Net Income to Common Excl Extra Items $4.3M $1.2M $11.2M $13.7M $8.2M
 
Basic EPS (Cont. Ops) $0.42 $0.09 $0.77 $1.04 $0.68
Diluted EPS (Cont. Ops) $0.36 $0.08 $0.76 $1.03 $0.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6M $2.6M $16.6M $19.3M $11.6M
EBIT $729K $553K $14.7M $18.1M $11.2M
 
Revenue (Reported) $61.5M $66.1M $81.9M $84.4M $89.9M
Operating Income (Reported) $729K $553K $14.7M $18.1M $11.2M
Operating Income (Adjusted) $729K $553K $14.7M $18.1M $11.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $52M $63.3M $63.2M $69.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.3M $8.2M $7.7M $13.9M --
Gross Profit $44.7M $55.1M $55.5M $55.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4M $1.5M $1.8M $2M --
Selling, General & Admin $39.3M $42.5M $40.1M $47.1M --
Other Inc / (Exp) $2.5M $1.1M $674K $791K --
Operating Expenses $40.7M $44M $41.9M $49M --
Operating Income $4M $11.1M $13.6M $6.4M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $6.4M $12.2M $14.3M $7.1M --
Earnings of Discontinued Ops. $4K -$5K -- -- --
Income Tax Expense $2.2M $3.5M $3.9M $2.2M --
Net Income to Company $4.2M $8.7M $10.4M $4.9M --
 
Minority Interest in Earnings $36K $97K $54K $201K --
Net Income to Common Excl Extra Items $4.2M $8.7M $10.4M $4.9M --
 
Basic EPS (Cont. Ops) $0.34 $0.57 $0.80 $0.41 --
Diluted EPS (Cont. Ops) $0.33 $0.56 $0.79 $0.39 --
Weighted Average Basic Share $37.1M $45.7M $38.6M $33.8M --
Weighted Average Diluted Share $37.8M $45.9M $39M $35M --
 
EBITDA $5.6M $12.5M $14.4M $6.6M --
EBIT $4M $11.1M $13.6M $6.4M --
 
Revenue (Reported) $52M $63.3M $63.2M $69.2M --
Operating Income (Reported) $4M $11.1M $13.6M $6.4M --
Operating Income (Adjusted) $4M $11.1M $13.6M $6.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $63.1M $43.8M $18.7M $15.7M $17.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.5M $14.9M $13.8M $13M $12.8M
Inventory -- -- -- -- --
Prepaid Expenses $2M $6.1M $2.5M $1.7M $1.7M
Other Current Assets $93K $81K $140K $91K $144K
Total Current Assets $70M $65.1M $35.6M $30.8M $31.8M
 
Property Plant And Equipment $9.9M $8.4M $8.1M $6.6M $6.1M
Long-Term Investments $1.2M $1.1M $5.4M $2.4M $675K
Goodwill $10.9M $10.9M $10.9M $10.9M $10.9M
Other Intangibles $4.5M $3.4M $3.7M $2.1M $1.5M
Other Long-Term Assets $1.9M $7.9M $5.8M $1.8M $1M
Total Assets $102.4M $101.8M $73.6M $58.3M $55.7M
 
Accounts Payable $64.1M $72.1M $36.8M $25.2M $22.4M
Accrued Expenses $2.4M $3.3M $2M $2M $1.9M
Current Portion Of Long-Term Debt $2.8M -- -- -- --
Current Portion Of Capital Lease Obligations $3.6M $3.2M $3M $2.5M $2.5M
Other Current Liabilities $671K $485K $452K $24K $24K
Total Current Liabilities $82.9M $87.9M $47.5M $34.2M $36.5M
 
Long-Term Debt $11.6M $9.1M $8.3M $6.7M $5.6M
Capital Leases -- -- -- -- --
Total Liabilities $95.9M $101.4M $60M $47.6M $51.3M
 
Common Stock $114K $126K $165K $136K $118K
Other Common Equity Adj -$4.1M -$3.8M -$4.9M -$4.6M -$5.3M
Common Equity $1.9M -$4.2M $9M $5.9M -$462K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.6M $4.6M $4.6M $4.7M $4.8M
Total Equity $6.5M $368K $13.6M $10.6M $4.4M
 
Total Liabilities and Equity $102.4M $101.8M $73.6M $58.3M $55.7M
Cash and Short Terms $63.1M $43.8M $18.7M $15.7M $17.1M
Total Debt $11.6M $9.1M $8.3M $6.7M $5.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $65.2M $19.5M $15.9M $11.4M $8.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.1M $11.8M $10.7M $13.2M $12.5M
Inventory -- -- -- -- --
Prepaid Expenses $2.9M $2.8M $690K $1.1M $654K
Other Current Assets $3.2M $1.4M $1.7M $1.6M --
Total Current Assets $80.4M $35.5M $29M $27.3M $24.4M
 
Property Plant And Equipment $8.8M $6.3M $7M $6.6M $4.8M
Long-Term Investments $1.2M $1M $5.4M $2.6M $756K
Goodwill $10.9M $10.9M $10.9M $10.9M --
Other Intangibles $3.7M $4.3M $2.5M $1.6M --
Other Long-Term Assets $9.4M $7.8M $3.1M $905K --
Total Assets $116.9M $68.3M $60.6M $52.5M $46.2M
 
Accounts Payable $85.1M $41.7M $26.6M $22.3M $20.2M
Accrued Expenses $7.5M $5.9M $4.4M $4.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.5M $2.3M $2.6M $2.6M --
Other Current Liabilities $469K $413K $453K $24K --
Total Current Liabilities $98.4M $52.9M $37.1M $34.4M $35.8M
 
Long-Term Debt $9.7M $7.7M $7.1M $6.2M $4.5M
Capital Leases -- -- -- -- --
Total Liabilities $110.4M $63.1M $49.1M $48M $49.2M
 
Common Stock $118K $131K $142K $119K $109K
Other Common Equity Adj -$3.9M -$5.3M -$4.8M -$5.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.6M $4.6M $4.7M $4.8M $5M
Total Equity $6.5M $5.3M $11.5M $4.4M -$3.1M
 
Total Liabilities and Equity $116.9M $68.3M $60.6M $52.5M $46.2M
Cash and Short Terms $65.2M $19.5M $15.9M $11.4M $8.5M
Total Debt $9.7M $7.7M $7.1M $6.2M $4.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$14.6M $902K $6.6M $12.5M $13.7M
Depreciation & Amoritzation $2.3M $1.8M $2.2M $1.9M $907K
Stock-Based Compensation $6.2M $3.7M $1.8M $1.6M $1.6M
Change in Accounts Receivable $6.3M -$12.2M $2.8M $2.3M -$145K
Change in Inventories -- -- -- -- --
Cash From Operations $47M -$8.1M -$23.1M $10.7M $21.1M
 
Capital Expenditures $253K $29K $1.5M $255K $177K
Cash Acquisitions $679K -- -- -- --
Cash From Investing $2.1M $104K -$1.3M -$39K -$177K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.7M -- -- $3M $1.8M
Long-Term Debt Repaid -$9.5M -$110K -- -- --
Repurchase of Common Stock $1.2M $5.5M $1.6M $16.8M $18.9M
Other Financing Activities -- -- $46K -- $1.8M
Cash From Financing -$7M -$11.2M $1.3M -$14.2M -$19M
 
Beginning Cash (CF) $63.1M $43.8M $18.7M $15.7M $17.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.7M -$19.4M -$25.6M -$3M $1.4M
Ending Cash (CF) $108.3M $24.2M -$9.4M $13.2M $17.8M
 
Levered Free Cash Flow $46.8M -$8.1M -$24.6M $10.4M $20.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.8M $797K $2.4M $3.3M $179K
Depreciation & Amoritzation $448K $534K $472K $179K $57K
Stock-Based Compensation $971K $325K $359K $456K $400K
Change in Accounts Receivable $933K $2.7M -$571K $127K -$987K
Change in Inventories -- -- -- -- --
Cash From Operations -$12.7M -$3.9M $3.6M $5.3M -$373K
 
Capital Expenditures -$60K $61K $60K $46K $15K
Cash Acquisitions -- -- -- -- --
Cash From Investing $60K -$61K -$60K -$46K -$15K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $1.2M $6.9M $6.2M $1.5M
Other Financing Activities -- $46K -- -- --
Cash From Financing -$2.4M -$1.1M -$6.9M -$6.5M -$1.5M
 
Beginning Cash (CF) $65.2M $19.5M $15.9M $11.4M $8.5M
Foreign Exchange Rate Adjustment -$823K -$1.1M -$302K $97K -$17K
Additions / Reductions -$15.8M -$6.1M -$3.6M -$1.1M -$2M
Ending Cash (CF) $48.6M $12.3M $12M $10.4M $6.5M
 
Levered Free Cash Flow -$12.6M -$3.9M $3.6M $5.3M -$388K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.9M $926K $11.2M $14.1M $8.2M
Depreciation & Amoritzation $1.9M $2.1M $2M $1.2M $409K
Stock-Based Compensation $3.7M $2.4M $1.5M $1.6M $1.5M
Change in Accounts Receivable -$3.8M -$5.8M $3.5M -$1.3M $869K
Change in Inventories -- -- -- -- --
Cash From Operations $18.7M -$38.2M $7M $14.6M $12.1M
 
Capital Expenditures $25K $1.3M $443K $167K $97K
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.4M -$961K -$330K -$64K -$97K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.6M $5.1M $12.2M $21.6M $15.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$8.8M -$3.3M -$11.5M -$19.3M -$14.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.4M -$45.9M -$4M -$4.5M -$2.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.7M -$39.5M $6.6M $14.5M $12M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $4.2M $8.7M $10.4M $4.9M --
Depreciation & Amoritzation $1.7M $1.4M $737K $239K --
Stock-Based Compensation $1.5M $1.2M $1.2M $1.1M --
Change in Accounts Receivable $2.5M $3.3M -$258K $756K --
Change in Inventories -- -- -- -- --
Cash From Operations -$20.8M $9.3M $13.3M $4.2M --
 
Capital Expenditures $1.3M $217K $129K $49K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$104K -$129K -$49K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.2M $11.8M $16.6M $13M --
Other Financing Activities $46K -- -- -- --
Cash From Financing $761K -$12.1M -$17.2M -$13.1M --
 
Beginning Cash (CF) $80.7M $54.6M $40.2M $30.4M --
Foreign Exchange Rate Adjustment -$3.3M $80K -$214K $415K --
Additions / Reductions -$24.4M -$2.8M -$4.3M -$8.5M --
Ending Cash (CF) $53M $51.8M $35.7M $22.3M --
 
Levered Free Cash Flow -$22.1M $9.1M $13.1M $4.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock