Financhill
Sell
35

ZENA Quote, Financials, Valuation and Earnings

Last price:
$3.71
Seasonality move :
-66.23%
Day range:
$3.64 - $3.92
52-week range:
$1.82 - $10.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
18.92x
P/B ratio:
4.82x
Volume:
659.7K
Avg. volume:
874.5K
1-year change:
-52.94%
Market cap:
$142.8M
Revenue:
$1.4M
EPS (TTM):
-$0.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $741K $1.8M $2.3M $1.4M $1.4M
Revenue Growth (YoY) 73.23% 146.06% 27.47% -41.73% 5.84%
 
Cost of Revenues $514.4K $126K $189.7K $194.9K $205.7K
Gross Profit $226.5K $1.7M $2.1M $1.2M $1.2M
Gross Profit Margin 30.57% 93.09% 91.84% 85.61% 85.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $312.7K $2M $2.4M $1.5M $4.7M
Other Inc / (Exp) -$70.5K -$42.1K -$120.7K -$14.6K -$35.1K
Operating Expenses $336.7K $1.8M $2M $984.1K $3.4M
Operating Income -$110.2K -$84.3K $140.4K $175.2K -$2.2M
 
Net Interest Expenses -- $136.4K $168.3K $348.6K $1.1M
EBT. Incl. Unusual Items -$162.5K -$177K $6.5K -$182K -$3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.3K -$4.6K -$4.4K -$3.1K --
Net Income to Company -$158.2K -$172.4K $11K -$178.9K -$3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$158.2K -$172.4K $11K -$178.9K -$3.3M
 
Basic EPS (Cont. Ops) -$0.00 -$0.00 $0.00 -$0.01 -$0.18
Diluted EPS (Cont. Ops) -$0.00 -$0.00 $0.00 -$0.01 -$0.18
Weighted Average Basic Share $91.3M $101.1M $101.1M $16.8M $18.4M
Weighted Average Diluted Share $91.3M $101.1M $101.1M $16.8M $18.4M
 
EBITDA -$116.4K $41.7K $330K $370.1K -$2M
EBIT -$140.4K -$84.3K $140.4K $175.2K -$2.2M
 
Revenue (Reported) $741K $1.8M $2.3M $1.4M $1.4M
Operating Income (Reported) -$110.2K -$84.3K $140.4K $175.2K -$2.2M
Operating Income (Adjusted) -$140.4K -$84.3K $140.4K $175.2K -$2.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $608.5K $569.9K $198.5K $240.4K $3.2M
Revenue Growth (YoY) 475.48% -6.34% -65.18% 21.12% 1212.47%
 
Cost of Revenues $224K $94.5K $53.9K $50.8K $309.5K
Gross Profit -- -- $144.5K $189.6K $2.8M
Gross Profit Margin -- -- 72.8% 78.87% 90.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $520.8K $477.6K $362.7K $757.3K $6.6M
Other Inc / (Exp) -$22.7K -$77.9K -$5.9K $7.4K --
Operating Expenses -$87.7K -$92.3K $211.5K $579.3K $6.3M
Operating Income $87.7K $92.3K -$67K -$389.7K -$3.5M
 
Net Interest Expenses -- -- $97.2K $127.1K $5.3M
EBT. Incl. Unusual Items -- -- -$164.1K -$504.5K -$8.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$800 -- --
Net Income to Company $221.7K -$27.8K -$159.3K -$505.3K -$8.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $99.9K $93.9K -$163.3K -$504.5K -$8.9M
 
Basic EPS (Cont. Ops) $0.00 $0.00 -$0.00 -$0.03 -$0.24
Diluted EPS (Cont. Ops) $0.00 $0.00 -$0.00 -$0.03 -$0.24
Weighted Average Basic Share $101.1M $101.1M $101.1M $17M $36.6M
Weighted Average Diluted Share $101.1M $101.1M $101.1M $17M $36.6M
 
EBITDA $148.9K $181.4K -$13.1K -$338.9K -$3.2M
EBIT $87.7K $92.3K -$67K -$389.8K -$3.5M
 
Revenue (Reported) $608.5K $569.9K $198.5K $240.4K $3.2M
Operating Income (Reported) $87.7K $92.3K -$67K -$389.7K -$3.5M
Operating Income (Adjusted) $87.7K $92.3K -$67K -$389.8K -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $657K $2M $1.4M $1.5M $6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $435.1K $555.9K $306.6K $34K $630.4K
Gross Profit -- -- $144.5K $875.9K $5.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $2.4M $1.7M $2.1M $18M
Other Inc / (Exp) -$131.9K -$158.6K -$100.7K -$11.9K --
Operating Expenses $177.3K $429.2K $258K $999.5K $15.5M
Operating Income $44.7K -$429.2K -$113.4K -$123.6K -$10.1M
 
Net Interest Expenses -- $78.9K $246.2K $464K $8.9M
EBT. Incl. Unusual Items -- -$125.5K -$391.1K -$580K -$19M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6K -$2.3K -$2.3K -$700 --
Net Income to Company -- -- -- -$573K -$19.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66K -$409K -$354.1K -$579.3K -$19M
 
Basic EPS (Cont. Ops) $0.00 -$0.00 -$0.00 -$0.03 -$0.59
Diluted EPS (Cont. Ops) $0.00 -$0.00 -$0.00 -$0.03 -$0.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$14.1K -$18.8K $314.3K $78.7K -$9.5M
EBIT -$46.7K -$429.2K -$113.4K -$123.6K -$10.1M
 
Revenue (Reported) $657K $2M $1.4M $1.5M $6M
Operating Income (Reported) $44.7K -$429.2K -$113.4K -$123.6K -$10.1M
Operating Income (Adjusted) -$46.7K -$429.2K -$113.4K -$123.6K -$10.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7M $1.8M $834.6K $950.1K $5.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $224K $94.5K $122.8K $100.2K $574.6K
Gross Profit -- -- $144.5K $411.4K $5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $1.9M $1.2M $1.7M $15.1M
Other Inc / (Exp) -$22.7K -$77.9K -$12.7K $2K -$5.5K
Operating Expenses -$191.4K $23.9K $284.7K $846.7K $13.4M
Operating Income $191.4K -$23.9K -$140.2K -$435.3K -$8.4M
 
Net Interest Expenses -- $78.9K $246.2K $361.7K $8.3M
EBT. Incl. Unusual Items -- -$125.5K -$391.2K -$781.7K -$16.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.2K -$2.4K -- --
Net Income to Company $221.7K -$27.8K -$243.8K -$781.2K -$16.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $222.6K -$16.2K -$388.8K -$781.7K -$16.5M
 
Basic EPS (Cont. Ops) $0.00 -$0.00 -$0.00 -$0.03 -$0.50
Diluted EPS (Cont. Ops) $0.00 -$0.00 -$0.00 -$0.03 -$0.50
Weighted Average Basic Share $303.2M $303.2M $303.2M $221.2M $96.7M
Weighted Average Diluted Share $303.2M $303.2M $303.2M $221.2M $96.7M
 
EBITDA $148.9K $181.4K $10.5K -$285.6K -$7.8M
EBIT $191.4K -$23.9K -$140.2K -$435.4K -$8.4M
 
Revenue (Reported) $1.7M $1.8M $834.6K $950.1K $5.6M
Operating Income (Reported) $191.4K -$23.9K -$140.2K -$435.3K -$8.4M
Operating Income (Adjusted) $191.4K -$23.9K -$140.2K -$435.4K -$8.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $74.1K $947.9K $148.2K $900 $2.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $154.6K $192.4K $89.4K $35.2K $143.5K
Inventory -- -- -- -- --
Prepaid Expenses $169.5K $1.8M $1.8M $1.9M $1.3M
Other Current Assets -- $36.6K $36.7K $7K $278.1K
Total Current Assets $581.9K $3M $2.1M $2M $4.4M
 
Property Plant And Equipment $2.5K $43.7K $31K $213.7K $436.1K
Long-Term Investments -- $621.4K $33.3K $16.6K --
Goodwill $1.9M $1.9M $1.8M $1.9M $1.7M
Other Intangibles $348.4K $2.3M $4.3M $4.6M $5M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.4M $7.9M $10M $12.5M $24.1M
 
Accounts Payable $26.5K $199.4K $116.1K $220.2K $989.8K
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $38.5K $41.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $193.7K $1.3M $826.5K $817.1K $2M
 
Long-Term Debt $533.1K $3.7M $3.6M $6.1M $6.9M
Capital Leases -- -- -- -- --
Total Liabilities $739.1K $5.1M $4.4M $6.9M $8.9M
 
Common Stock $3.5M $3.6M $3.7M $3.8M $6.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.7M $2.9M $5.6M $5.6M -$20.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7M $2.9M $5.6M $5.6M $15.2M
 
Total Liabilities and Equity $3.4M $7.9M $10M $12.5M $24.1M
Cash and Short Terms $74.1K $947.9K $148.2K $900 $2.6M
Total Debt $533.1K $3.7M $3.6M $6.1M $6.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $3.6K $96.9K $14M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $23.8K $1K $1.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $1.8M $1.5M --
Other Current Assets -- $15.3K $18.1K $204.4K --
Total Current Assets -- -- $1.9M $1.8M $20.8M
 
Property Plant And Equipment -- -- $224.6K $203.4K $5M
Long-Term Investments -- -- $20.8K $257.1K $245.7K
Goodwill -- $1.8M $1.8M $1.8M --
Other Intangibles -- $4.2M $4.5M $4.8M --
Other Long-Term Assets -- -- $70 -- --
Total Assets -- -- $11.8M $16.3M $56.5M
 
Accounts Payable -- -- $174.7K $442.7K $2.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $37.7K $40.1K --
Other Current Liabilities -- $77.5K -- -- --
Total Current Liabilities -- -- $775.9K $1.1M $3.8M
 
Long-Term Debt -- -- $5.8M $6.9M $23M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $6.6M $8M $26.8M
 
Common Stock -- -- $3.7M $3.8M $9.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $5.2M $8.2M $29.6M
 
Total Liabilities and Equity -- -- $11.8M $16.3M $56.5M
Cash and Short Terms -- -- $3.6K $96.9K $14M
Total Debt -- -- $5.8M $7M $23.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$158.2K -$172.4K $11K -$178.9K -$3.3M
Depreciation & Amoritzation $24K $126K $189.7K $194.9K $205.7K
Stock-Based Compensation $136.1K -- $204.6K -- $380.7K
Change in Accounts Receivable -$108.8K -$13.1K -$31.3K $49.3K $58.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$178.2K $39.7K $512.8K -$1.5M -$7.2M
 
Capital Expenditures $186.6K -- $615K $447.6K $1.1M
Cash Acquisitions -- -- -- $253.3K --
Cash From Investing -$357.9K $2.2K -$1M -$684.5K -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $628.2K $2.7M $1.8M $2.2M $8.2M
Long-Term Debt Repaid -$17.7K -$559.7K -$227.8K -$134.4K -$297.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.7M -- -- --
Cash From Financing $625.2K $819.6K -$437.2K $2.1M $10.9M
 
Beginning Cash (CF) $1.8K $947.9K $148.2K $900 $2.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.2K $879.7K -$765.5K -$147.9K $2.7M
Ending Cash (CF) $70.5K $1.8M -$431.2K -$228.5K $5.8M
 
Levered Free Cash Flow -$364.8K $39.7K -$102.2K -$1.9M -$8.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $221.7K -$27.8K -$159.3K -$505.3K -$8.9M
Depreciation & Amoritzation $51.6K $142.5K $54K $51.1K $310.7K
Stock-Based Compensation -- $204K -- $100 $26.9K
Change in Accounts Receivable -$1.3M $28.5K $525K $479.3K $338.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1M $534.1K $385.1K -$2.2M -$6.9M
 
Capital Expenditures -- $497.1K $85.2K $29.9K $2.1M
Cash Acquisitions -$448.7K -$427.7K -- -- $1.3M
Cash From Investing -$448.7K -$2.5M -$1.7M -$29.9K -$4.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5M $992.7K -- $3.3M --
Long-Term Debt Repaid -$400.6K -$177.1K -$100K -$116.5K --
Repurchase of Common Stock -- -$24.7K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.5M $791K $1.2M $2.6M $17.5M
 
Beginning Cash (CF) $75K -- $3.6K $96.9K $7.4M
Foreign Exchange Rate Adjustment -- -- $82.1K -$248.2K $733.9K
Additions / Reductions -$21K -$1.2M -$8.4K $73.6K $6.7M
Ending Cash (CF) $78.7K $2.4K $77.3K -$77.8K $14.8M
 
Levered Free Cash Flow -$1.1M $37.1K $299.9K -$2.2M -$9.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -$573K -$19.1M
Depreciation & Amoritzation -- -- -- $199.7K $631.1K
Stock-Based Compensation -- $204K $204K $23.5K $687.1K
Change in Accounts Receivable -- -- -- $21.7K -$612.2K
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -$2.8M -$18.7M
 
Capital Expenditures -- $497.1K $85.2K $410.8K $4.5M
Cash Acquisitions -$636.3K -$876.4K -$427.7K -- $3.3M
Cash From Investing -- -- -- -$734.8K -$9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $3.8M $41.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $94.6K $14M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1M -$1M -$3.6M -$3.2M -$23.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $221.7K -$27.8K -$243.8K -$781.2K -$16.7M
Depreciation & Amoritzation $51.6K $142.5K $96.6K $149.3K $578.9K
Stock-Based Compensation -- $204K -- $23.5K $337.6K
Change in Accounts Receivable -$1.3M $28.5K $412.3K $33.1K -$636.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.1M $534.1K $21.1K -$3.1M -$14.8M
 
Capital Expenditures -- $497.1K $236.1K $316.6K $3.8M
Cash Acquisitions -$448.7K -$427.7K -- -- $3.3M
Cash From Investing -$448.7K -$2.5M -$1.8M -$312.5K -$8.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5M $992.7K $454.6K $3.9M $3.2M
Long-Term Debt Repaid -$400.6K -$177.1K -$124.3K -$155.3K -$124.8K
Repurchase of Common Stock -- -$24.7K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.5M $791K $1.6M $3.6M $34.6M
 
Beginning Cash (CF) $75K -- $15.6K $228.4K $16.8M
Foreign Exchange Rate Adjustment -- -- $82.1K -$68K -$203K
Additions / Reductions -$21K -$1.2M -$88.6K $95.1K $11.5M
Ending Cash (CF) $78.7K $2.4K $135K $255.4K $28.1M
 
Levered Free Cash Flow -$1.1M $37.1K -$215.1K -$3.5M -$18.5M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock