Financhill
Sell
8

TZOO Quote, Financials, Valuation and Earnings

Last price:
$5.41
Seasonality move :
19.56%
Day range:
$4.85 - $5.42
52-week range:
$4.72 - $19.69
Dividend yield:
0%
P/E ratio:
12.88x
P/S ratio:
0.63x
P/B ratio:
153.56x
Volume:
422.6K
Avg. volume:
184.9K
1-year change:
-70.87%
Market cap:
$55.2M
Revenue:
$91.7M
EPS (TTM):
$0.39
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $62.7M $70.6M $84.5M $83.9M $91.7M
Revenue Growth (YoY) 17% 12.58% 19.66% -0.68% 9.32%
 
Cost of Revenues $9.7M $10M $10.9M $10.5M $18.1M
Gross Profit $53M $60.6M $73.5M $73.4M $73.6M
Gross Profit Margin 84.58% 85.85% 87.06% 87.52% 80.29%
 
R&D Expenses $2.6M $2.1M $2.1M $2.4M $2.6M
Selling, General & Admin $50M $51M $55.9M $52.5M --
Other Inc / (Exp) $4M $2.4M $1.5M $588K --
Operating Expenses $54.4M $53.1M $58M $54.9M $66.7M
Operating Income -$1.3M $7.6M $15.6M $18.5M $6.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.7M $10M $17.1M $19.1M $7.7M
Earnings of Discontinued Ops. -$13K -$59K $460K -- --
Income Tax Expense $1.8M $3.3M $5.1M $5.4M $2.7M
Net Income to Company $902K $6.6M $12.5M $13.7M $5M
 
Minority Interest in Earnings -$9K -$5K $102K $118K $280K
Net Income to Common Excl Extra Items $915K $6.7M $12M $13.7M $5M
 
Basic EPS (Cont. Ops) $0.08 $0.54 $0.80 $1.08 $0.42
Diluted EPS (Cont. Ops) $0.07 $0.53 $0.80 $1.06 $0.41
Weighted Average Basic Share $11.6M $12.4M $14.9M $12.6M $11.2M
Weighted Average Diluted Share $13M $12.6M $15M $12.9M $11.5M
 
EBITDA $507K $9.7M $17.5M $19.5M $7.2M
EBIT -$1.3M $7.6M $15.6M $18.5M $6.9M
 
Revenue (Reported) $62.7M $70.6M $84.5M $83.9M $91.7M
Operating Income (Reported) -$1.3M $7.6M $15.6M $18.5M $6.9M
Operating Income (Adjusted) -$1.3M $7.6M $15.6M $18.5M $6.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14.1M $18.6M $21.1M $20.7M $22.5M
Revenue Growth (YoY) 13.27% 31.61% 13.66% -2.23% 8.69%
 
Cost of Revenues $3M $2.7M $2.7M $2.8M $4.9M
Gross Profit $11.1M $15.9M $18.5M $17.9M $17.5M
Gross Profit Margin 78.83% 85.58% 87.24% 86.65% 78%
 
R&D Expenses $538K $673K $580K $644K --
Selling, General & Admin $14M $11.7M $13.4M $12.4M --
Other Inc / (Exp) $144K -$53K $398K -$86K --
Operating Expenses $14.6M $12.3M $14M $13.1M $17M
Operating Income -$3.4M $3.6M $4.5M $4.8M $554K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.3M $3.5M $4.9M $4.7M $581K
Earnings of Discontinued Ops. -$8K -$63K $465K -- --
Income Tax Expense -$248K $1.1M $1.6M $1.5M $521K
Net Income to Company -$3.3M $2.4M $3.7M $3.3M $59K
 
Minority Interest in Earnings -$8K -$41K $5K $64K $79K
Net Income to Common Excl Extra Items -$3M $2.5M $3.3M $3.3M $60K
 
Basic EPS (Cont. Ops) -$0.25 $0.20 $0.23 $0.27 -$0.00
Diluted EPS (Cont. Ops) -$0.25 $0.20 $0.23 $0.26 -$0.00
Weighted Average Basic Share $12.1M $12.4M $13.9M $11.8M $10.9M
Weighted Average Diluted Share $12.1M $12.5M $13.9M $12.4M $11M
 
EBITDA -$3M $4.1M $5M $5M $618K
EBIT -$3.4M $3.6M $4.5M $4.8M $554K
 
Revenue (Reported) $14.1M $18.6M $21.1M $20.7M $22.5M
Operating Income (Reported) -$3.4M $3.6M $4.5M $4.8M $554K
Operating Income (Adjusted) -$3.4M $3.6M $4.5M $4.8M $554K
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $63.2M $70.6M $84.5M $83.9M $91.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.5M $10M $10.9M $10.5M $18.8M
Gross Profit $51.7M $60.6M $73.5M $73.4M $72.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.6M $2.1M $2.1M $2.4M --
Selling, General & Admin $50M $51M $55.9M $52.5M $47.1M
Other Inc / (Exp) $4M $2.4M $1.5M $588K --
Operating Expenses $52.6M $53M $58M $55M $66M
Operating Income -$972K $7.6M $15.6M $18.5M $6.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3M $10M $17.1M $19.1M $7.7M
Earnings of Discontinued Ops. -$13K -$59K $460K -- --
Income Tax Expense $1.9M $3.3M $5.1M $5.4M $2.7M
Net Income to Company $902K $6.6M $12.5M $13.7M $5M
 
Minority Interest in Earnings -$9K -$5K $102K $118K $280K
Net Income to Common Excl Extra Items $1.2M $6.7M $12M $13.7M $5M
 
Basic EPS (Cont. Ops) $0.11 $0.54 $0.80 $1.07 $0.41
Diluted EPS (Cont. Ops) $0.05 $0.53 $0.80 $1.05 $0.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $848K $9.8M $17.5M $19.4M $7.2M
EBIT -$972K $7.6M $15.6M $18.5M $6.9M
 
Revenue (Reported) $63.2M $70.6M $84.5M $83.9M $91.7M
Operating Income (Reported) -$972K $7.6M $15.6M $18.5M $6.9M
Operating Income (Adjusted) -$972K $7.6M $15.6M $18.5M $6.9M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $70.6M $84.5M $83.9M $91.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10M $10.9M $10.5M $18.8M --
Gross Profit $60.6M $73.5M $73.4M $72.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.1M $2.1M $2.4M $2M --
Selling, General & Admin $51M $55.9M $52.5M $47.1M --
Other Inc / (Exp) $2.4M $1.5M $588K $791K --
Operating Expenses $53M $58M $55M $66M --
Operating Income $7.6M $15.6M $18.5M $6.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10M $17.1M $19.1M $7.7M --
Earnings of Discontinued Ops. -$59K $460K -- -- --
Income Tax Expense $3.3M $5.1M $5.4M $2.7M --
Net Income to Company $6.6M $12.5M $13.7M $5M --
 
Minority Interest in Earnings -$5K $102K $118K $280K --
Net Income to Common Excl Extra Items $6.7M $12M $13.7M $5M --
 
Basic EPS (Cont. Ops) $0.54 $0.80 $1.07 $0.41 --
Diluted EPS (Cont. Ops) $0.53 $0.80 $1.05 $0.39 --
Weighted Average Basic Share $49.5M $59.6M $50.4M $44.7M --
Weighted Average Diluted Share $50.2M $59.9M $51.3M $45.9M --
 
EBITDA $9.8M $17.5M $19.4M $7.2M --
EBIT $7.6M $15.6M $18.5M $6.9M --
 
Revenue (Reported) $70.6M $84.5M $83.9M $91.7M --
Operating Income (Reported) $7.6M $15.6M $18.5M $6.9M --
Operating Income (Adjusted) $7.6M $15.6M $18.5M $6.9M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $43.8M $18.7M $15.7M $17.1M $10M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.9M $13.8M $13M $12.8M $10.7M
Inventory -- -- -- -- --
Prepaid Expenses $6.1M $2.5M $1.7M $1.7M --
Other Current Assets $81K $140K $91K $144K --
Total Current Assets $65.1M $35.6M $30.8M $31.8M $23.3M
 
Property Plant And Equipment $8.4M $8.1M $6.6M $6.1M $4.3M
Long-Term Investments $1.1M $5.4M $2.4M $675K $756K
Goodwill $10.9M $10.9M $10.9M $10.9M --
Other Intangibles $3.4M $3.7M $2.1M $1.5M --
Other Long-Term Assets $7.9M $5.8M $1.8M $1M --
Total Assets $101.8M $73.6M $58.3M $55.7M $45.1M
 
Accounts Payable $72.1M $36.8M $25.2M $22.4M $7.8M
Accrued Expenses $3.3M $2M $2M $1.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $3M $2.5M $2.5M --
Other Current Liabilities $485K $452K $24K $24K --
Total Current Liabilities $87.9M $47.5M $34.2M $36.5M $34.1M
 
Long-Term Debt $9.1M $8.3M $6.7M $5.6M $4.2M
Capital Leases -- -- -- -- --
Total Liabilities $101.4M $60M $47.6M $51.3M $47.5M
 
Common Stock $126K $165K $136K $118K $109K
Other Common Equity Adj -$3.8M -$4.9M -$4.6M -$5.3M --
Common Equity -$4.2M $9M $5.9M -$462K --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.6M $4.6M $4.7M $4.8M $5.1M
Total Equity $368K $13.6M $10.6M $4.4M -$2.4M
 
Total Liabilities and Equity $101.8M $73.6M $58.3M $55.7M $45.1M
Cash and Short Terms $43.8M $18.7M $15.7M $17.1M $10M
Total Debt $9.1M $8.3M $6.7M $5.6M $4.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $43.8M $18.7M $15.7M $17.1M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.9M $13.8M $13M $12.8M --
Inventory -- -- -- -- --
Prepaid Expenses $6.1M $2.5M $1.7M $1.7M --
Other Current Assets $81K $140K $91K $144K --
Total Current Assets $65.1M $35.6M $30.8M $31.8M $23.3M
 
Property Plant And Equipment $8.4M $8.1M $6.6M $6.1M $4.3M
Long-Term Investments $1.1M $5.4M $2.4M $675K $756K
Goodwill $10.9M $10.9M $10.9M $10.9M --
Other Intangibles $3.4M $3.7M $2.1M $1.5M --
Other Long-Term Assets $7.9M $5.8M $1.8M $1M --
Total Assets $101.8M $73.6M $58.3M $55.7M $45.1M
 
Accounts Payable $72.1M $36.8M $25.2M $22.4M $7.8M
Accrued Expenses $3.3M $2M $2M $1.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $3M $2.5M $2.5M --
Other Current Liabilities $485K $452K $24K $24K --
Total Current Liabilities $87.9M $47.5M $34.2M $36.5M $34.1M
 
Long-Term Debt $9.1M $8.3M $6.7M $5.6M $4.2M
Capital Leases -- -- -- -- --
Total Liabilities $101.4M $60M $47.6M $51.3M $47.5M
 
Common Stock $126K $165K $136K $118K --
Other Common Equity Adj -$3.8M -$4.9M -$4.6M -$5.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.6M $4.6M $4.7M $4.8M $5.1M
Total Equity $368K $13.6M $10.6M $4.4M -$2.4M
 
Total Liabilities and Equity $101.8M $73.6M $58.3M $55.7M $45.1M
Cash and Short Terms $43.8M $18.7M $15.7M $17.1M $10M
Total Debt $9.1M $8.3M $6.7M $5.6M $4.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $902K $6.6M $12.5M $13.7M $5M
Depreciation & Amoritzation $1.8M $2.2M $1.9M $907K $303K
Stock-Based Compensation $3.7M $1.8M $1.6M $1.6M $1.4M
Change in Accounts Receivable -$12.2M $2.8M $2.3M -$145K $1.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$8.1M -$23.1M $10.7M $21.1M $5.7M
 
Capital Expenditures $29K $1.5M $255K $177K $65K
Cash Acquisitions -- -- -- -- --
Cash From Investing $104K -$1.3M -$39K -$177K -$65K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $3M $1.8M --
Long-Term Debt Repaid -$110K -- -- -- --
Repurchase of Common Stock $5.5M $1.6M $16.8M $18.9M $13.1M
Other Financing Activities -- $46K -- $1.8M --
Cash From Financing -$11.2M $1.3M -$14.2M -$19M -$13.1M
 
Beginning Cash (CF) $43.8M $18.7M $15.7M $17.1M $10M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.4M -$25.6M -$3M $1.4M -$7M
Ending Cash (CF) $24.2M -$9.4M $13.2M $17.8M $3.5M
 
Levered Free Cash Flow -$8.1M -$24.6M $10.4M $20.9M $5.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$3.3M $2.4M $3.7M $3.3M $59K
Depreciation & Amoritzation $412K $537K $476K $170K $64K
Stock-Based Compensation $960K $349K $381K $407K --
Change in Accounts Receivable -$8.3M $229K -$1M $113K --
Change in Inventories -- -- -- -- --
Cash From Operations -$17.4M -$2.3M $1.4M $7.8M $1.5M
 
Capital Expenditures $5K $226K $38K $48K $16K
Cash Acquisitions -- -- -- -- --
Cash From Investing $128K -$226K $65K -$48K -$16K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3.9M $472K $5M $2.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$4M $521K -$2.1M -$1.8M --
 
Beginning Cash (CF) $43.8M $18.7M $15.7M $17.1M $10M
Foreign Exchange Rate Adjustment -$133K $810K $445K -$385K $80K
Additions / Reductions -$21.4M -$1.2M -$193K $5.6M $1.5M
Ending Cash (CF) $22.3M $18.3M $16M $22.3M $11.6M
 
Levered Free Cash Flow -$17.4M -$2.5M $1.3M $7.8M $1.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $902K $6.6M $12.5M $13.7M $5M
Depreciation & Amoritzation $1.8M $2.2M $1.9M $907K $303K
Stock-Based Compensation $3.7M $1.8M $1.6M $1.6M --
Change in Accounts Receivable -$12.2M $2.8M $2.3M -$145K --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.1M -$23.1M $10.7M $21.1M $5.7M
 
Capital Expenditures $29K $1.5M $255K $177K $65K
Cash Acquisitions -- -- -- -- --
Cash From Investing $104K -$1.3M -$39K -$177K -$65K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $5.5M $1.6M $16.8M $18.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$11.2M $1.3M -$14.2M -$19M -$13.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.4M -$25.6M -$3M $1.4M -$7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$8.1M -$24.6M $10.4M $20.9M $5.6M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $6.6M $12.5M $13.7M $5M --
Depreciation & Amoritzation $2.2M $1.9M $907K $303K --
Stock-Based Compensation $1.8M $1.6M $1.6M $1.1M --
Change in Accounts Receivable $2.8M $2.3M -$145K $756K --
Change in Inventories -- -- -- -- --
Cash From Operations -$23.1M $10.7M $21.1M $5.7M --
 
Capital Expenditures $1.5M $255K $177K $65K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$39K -$177K -$65K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.6M $16.8M $18.9M $13M --
Other Financing Activities $46K -- -- -- --
Cash From Financing $1.3M -$14.2M -$19M -$13.1M --
 
Beginning Cash (CF) $99.4M $70.3M $57.3M $40.4M --
Foreign Exchange Rate Adjustment -$2.5M $525K -$599K $495K --
Additions / Reductions -$25.6M -$3M $1.4M -$7M --
Ending Cash (CF) $71.3M $67.8M $58M $33.9M --
 
Levered Free Cash Flow -$24.6M $10.4M $20.9M $5.6M --

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
54
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
32
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Sell
49
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
73
HYMC alert for Feb 21

Hycroft Mining Holding Corp. [HYMC] is down 2.47% over the past day.

Buy
62
OMC alert for Feb 21

Omnicom Group, Inc. [OMC] is up 2.87% over the past day.

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

Show me the best stock