Financhill
Sell
24

ZDGE Quote, Financials, Valuation and Earnings

Last price:
$2.92
Seasonality move :
4.77%
Day range:
$2.56 - $3.05
52-week range:
$1.73 - $4.89
Dividend yield:
1.2%
P/E ratio:
--
P/S ratio:
1.15x
P/B ratio:
1.45x
Volume:
249.9K
Avg. volume:
64.1K
1-year change:
26.67%
Market cap:
$34.6M
Revenue:
$29.4M
EPS (TTM):
-$0.15
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Revenue $19.6M $26.5M $27.2M $30.1M $29.4M
Revenue Growth (YoY) 106.64% 35.65% 2.62% 10.46% -2.3%
 
Cost of Revenues $1.2M $3.6M $5.5M $4.3M $3M
Gross Profit $18.4M $22.9M $21.7M $25.8M $26.4M
Gross Profit Margin 93.9% 86.41% 79.77% 85.67% 89.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $15.1M $21.9M $25.6M $27.2M
Other Inc / (Exp) -$2K $3.7M -$6.7M -$12.1M --
Operating Expenses $10.6M $14.2M $21.9M $25.6M $27.2M
Operating Income $7.8M $8.7M -$127K $153K -$779K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8M $11.6M -$6.6M -$11.4M -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$202K $1.9M -$462K -$2.2M -$325K
Net Income to Company $8.2M $9.7M -$6.1M -$9.2M -$2.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.2M $9.7M -$6.1M -$9.2M -$2.4M
 
Basic EPS (Cont. Ops) $0.63 $0.69 -$0.43 -$0.65 -$0.17
Diluted EPS (Cont. Ops) $0.59 $0.65 -$0.43 -$0.65 -$0.17
Weighted Average Basic Share $13.2M $14.2M $14.1M $14.1M $13.7M
Weighted Average Diluted Share $14M $14.9M $14.1M $14.1M $13.7M
 
EBITDA $9.1M $10.7M $3.1M $2.6M $370K
EBIT $7.8M $8.7M -$127K $153K -$779K
 
Revenue (Reported) $19.6M $26.5M $27.2M $30.1M $29.4M
Operating Income (Reported) $7.8M $8.7M -$127K $153K -$779K
Operating Income (Adjusted) $7.8M $8.7M -$127K $153K -$779K
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $6.9M $7M $7.8M $7M $8.3M
Revenue Growth (YoY) 30.13% 0.98% 11.29% -10.19% 18.27%
 
Cost of Revenues $702K $1.4M $1.2M $764K $748K
Gross Profit $6.2M $5.5M $6.6M $6.2M $7.5M
Gross Profit Margin 89.85% 79.28% 84.3% 89.05% 90.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $5.9M $6.5M $7.1M --
Other Inc / (Exp) -$85K $2M -$11.9M -$1.4M --
Operating Expenses $3.1M $5.9M $6.5M $7.1M $6.7M
Operating Income $3.1M -$335K $28K -$911K $823K
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3M $1.7M -$11.7M -$2.1M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $711K $89K -$2.5M -$455K -$617K
Net Income to Company $2.3M $1.6M -$9.2M -$1.7M -$2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3M $1.6M -$9.2M -$1.7M -$2.3M
 
Basic EPS (Cont. Ops) $0.16 $0.11 -$0.66 -$0.12 -$0.18
Diluted EPS (Cont. Ops) $0.16 $0.11 -$0.66 -$0.12 -$0.18
Weighted Average Basic Share $14.3M $14.1M $14.1M $13.9M $13M
Weighted Average Diluted Share $15M $14.3M $14.1M $13.9M $13M
 
EBITDA $3.5M $480K $790K -$594K $1M
EBIT $3.1M -$335K $28K -$911K $823K
 
Revenue (Reported) $6.9M $7M $7.8M $7M $8.3M
Operating Income (Reported) $3.1M -$335K $28K -$911K $823K
Operating Income (Adjusted) $3.1M -$335K $28K -$911K $823K
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $23.4M $27.5M $28.2M $29.4M $31.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6M $5.1M $5.1M $3.4M $2.9M
Gross Profit $20.9M $22.4M $23.1M $26M $28.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11M $20.9M $22.2M $27.5M $19.2M
Other Inc / (Exp) -$130K $5.8M -$20.9M -$1.5M --
Operating Expenses $11M $20.1M $22.2M $27.5M $25.9M
Operating Income $9.9M $2.4M $908K -$1.6M $2.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10M $7.4M -$19.5M -$2.3M -$2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $719K $661K -$2.7M -$344K -$302K
Net Income to Company $9.3M $6.8M -$16.8M -$1.9M -$1.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9.3M $6.8M -$16.8M -$1.9M -$1.9M
 
Basic EPS (Cont. Ops) $0.66 $0.47 -$1.20 -$0.14 -$0.14
Diluted EPS (Cont. Ops) $0.63 $0.47 -$1.20 -$0.14 -$0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.2M $5.2M $4.1M $50K $3.2M
EBIT $9.9M $2.4M $908K -$1.6M $2.3M
 
Revenue (Reported) $23.4M $27.5M $28.2M $29.4M $31.1M
Operating Income (Reported) $9.9M $2.4M $908K -$1.6M $2.3M
Operating Income (Adjusted) $9.9M $2.4M $908K -$1.6M $2.3M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $12.9M $13.9M $14.9M $14.2M $15.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $2.9M $2.5M $1.6M $1.5M
Gross Profit $11.5M $11M $12.4M $12.6M $14.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8M $11.7M $12M $13.9M $5.9M
Other Inc / (Exp) -$95K $2M -$12.1M -$1.4M --
Operating Expenses $5.8M $11.7M $12M $13.9M $12.6M
Operating Income $5.7M -$686K $349K -$1.4M $1.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.6M $1.5M -$11.5M -$2.4M -$1.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $16K -$2.3M -$406K -$384K
Net Income to Company $4.4M $1.4M -$9.2M -$2M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.4M $1.4M -$9.2M -$2M -$1.5M
 
Basic EPS (Cont. Ops) $0.31 $0.10 -$0.66 -$0.15 -$0.12
Diluted EPS (Cont. Ops) $0.29 $0.10 -$0.66 -$0.15 -$0.12
Weighted Average Basic Share $28.6M $28.4M $28M $28M $26M
Weighted Average Diluted Share $30M $28.6M $28M $28M $26.3M
 
EBITDA $6.5M $922K $1.9M -$670K $2.1M
EBIT $5.7M -$686K $349K -$1.4M $1.7M
 
Revenue (Reported) $12.9M $13.9M $14.9M $14.2M $15.9M
Operating Income (Reported) $5.7M -$686K $349K -$1.4M $1.7M
Operating Income (Adjusted) $5.7M -$686K $349K -$1.4M $1.7M
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Cash and Equivalents $24.9M $17.1M $18.1M $20M $18.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $2.4M $2.9M $3.4M $3.2M
Inventory -- -- -- -- --
Prepaid Expenses $160K $396K -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $27.6M $19.9M $21.6M $24M $22.4M
 
Property Plant And Equipment $2M $1.9M $2.5M $2.5M $1.4M
Long-Term Investments -- -- -- -- --
Goodwill $2.3M $10.8M $2M $1.8M --
Other Intangibles -- $21M $18.7M $5.4M --
Other Long-Term Assets $5.1M $400K $556K $355K --
Total Assets $37.5M $54.6M $46.8M $38.2M $35.7M
 
Accounts Payable $585K $1.2M $669K $1.1M $1.5M
Accrued Expenses $374K $1.3M $1.6M $1.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $86K $142K $124K $85K --
Other Current Liabilities $86K $356K -- $51K --
Total Current Liabilities $4.2M $8.7M $5.8M $6.3M $7.8M
 
Long-Term Debt -- $53K $2.2M $118K $53K
Capital Leases -- -- -- -- --
Total Liabilities $4.3M $10.4M $8M $7.3M $9.8M
 
Common Stock $144K $144K $151K $154K $156K
Other Common Equity Adj -$997K -$1.4M -$1.5M -$1.8M --
Common Equity $33.2M $44.2M $38.9M $30.9M $25.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $33.2M $44.2M $38.9M $30.9M $25.9M
 
Total Liabilities and Equity $37.5M $54.6M $46.8M $38.2M $35.7M
Cash and Short Terms $24.9M $17.1M $18.1M $20M $18.6M
Total Debt -- $53K $2.2M $118K $53K
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Cash and Equivalents $30M $17.5M $18.1M $20.1M $19.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2M $2.8M $3.4M $3M $3.8M
Inventory -- -- -- -- --
Prepaid Expenses $285K -- -- -- --
Other Current Assets $108K -- -- -- --
Total Current Assets $33.7M $21.6M $22.1M $24M $23.9M
 
Property Plant And Equipment $2M $2.1M $2.9M $1.5M $1.2M
Long-Term Investments -- -- -- -- --
Goodwill $2.2M $10.7M $1.9M $1.8M --
Other Intangibles $6.5M $19.9M $5.6M $5.1M --
Other Long-Term Assets $318K $326K $431K $391K --
Total Assets $45M $55.3M $37.1M $37.1M $33.8M
 
Accounts Payable $417K $1.4M $933K $1.4M $1.4M
Accrued Expenses $211K $1.8M $1.3M $1.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $91K $119K $115K $130K --
Other Current Liabilities $160K $12K $54K $111K --
Total Current Liabilities $6.8M $7.4M $5.8M $7.2M $7.7M
 
Long-Term Debt -- $2M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.9M $9.3M $6.4M $8.9M $10M
 
Common Stock $144K $152K $153K $155K $157K
Other Common Equity Adj -$1.1M -$1.5M -$1.7M -$2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $38M $45.9M $30.7M $28.2M $23.9M
 
Total Liabilities and Equity $45M $55.3M $37.1M $37.1M $33.8M
Cash and Short Terms $30M $17.5M $18.1M $20.1M $19.1M
Total Debt -- $2M -- -- --
Period Ending 2021-07-31 2022-07-31 2023-07-31 2024-07-31 2025-07-31
Net Income to Stockholders $8.2M $9.7M -$6.1M -$9.2M -$2.4M
Depreciation & Amoritzation $1.3M $2M $3.3M $2.5M $1.1M
Stock-Based Compensation $652K $1.9M $2.5M $2.1M $1.4M
Change in Accounts Receivable -$1.1M $371K -$472K -$523K $242K
Change in Inventories -- -- -- -- --
Cash From Operations $10.1M $11.5M $3.2M $5.9M $3.4M
 
Capital Expenditures $653K $1.5M $2.4M $1.2M $549K
Cash Acquisitions -- $17.4M -- -- --
Cash From Investing -$5.5M -$19M -$2.4M -$1.2M -$549K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $2M -- --
Long-Term Debt Repaid -- -- -- -$2M --
Repurchase of Common Stock -$26K $232K $1.6M $646K $4.4M
Other Financing Activities -$746K -- -$18K -- --
Cash From Financing $15.1M -$223K $387K -$2.6M -$4.4M
 
Beginning Cash (CF) $5.1M $17.1M $18.1M $20M $18.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.8M -$7.8M $1M $1.9M -$1.4M
Ending Cash (CF) $24.9M $9.1M $19.1M $21.7M $17.3M
 
Levered Free Cash Flow $9.5M $10M $740K $4.7M $2.9M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $2.3M $1.6M -$9.2M -$1.7M -$2.3M
Depreciation & Amoritzation $360K $815K $762K $317K $187K
Stock-Based Compensation $489K $789K $683K $603K $275K
Change in Accounts Receivable -$446K -$307K -$180K $223K -$443K
Change in Inventories -- -- -- -- --
Cash From Operations $3M $39K $1.6M $708K $858K
 
Capital Expenditures $135K $372K $355K $109K $72K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$135K -$372K -$355K -$109K -$72K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $208K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$2M -- --
Repurchase of Common Stock -- $679K -- $690K $87K
Other Financing Activities -- -- -- -- --
Cash From Financing $7K -$679K -$2M -$690K -$250K
 
Beginning Cash (CF) $30M $17.5M $18.1M $20.1M $19.1M
Foreign Exchange Rate Adjustment -$90K $52K $122K -$51K $74K
Additions / Reductions $2.8M -$960K -$681K -$142K $610K
Ending Cash (CF) $32.7M $16.6M $17.5M $19.9M $19.8M
 
Levered Free Cash Flow $2.9M -$333K $1.2M $599K $786K
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $9.3M $6.8M -$16.8M -$1.9M -$1.9M
Depreciation & Amoritzation $1.3M $2.8M $3.2M $1.6M $854K
Stock-Based Compensation $1.1M $2.5M $2.3M $1.9M $842K
Change in Accounts Receivable -$379K $735K -$575K $373K -$775K
Change in Inventories -- -- -- -- --
Cash From Operations $12M $6.9M $4.9M $4.9M $3.2M
 
Capital Expenditures $575K $2.9M $1.5M $660K $540K
Cash Acquisitions -- $17.4M -- -- --
Cash From Investing -$5.4M -$20.3M -$1.5M -$660K -$540K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $208K
Special Dividend Paid
Long-Term Debt Issued -- $2M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $232K $989K $620K $2.1M $3.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $9.8M $1M -$2.6M -$2.1M -$3.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.4M -$12.6M $605K $2M -$948K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $11.5M $4M $3.3M $4.3M $2.7M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $4.4M $1.4M -$9.2M -$2M -$1.5M
Depreciation & Amoritzation $758K $1.6M $1.5M $698K $403K
Stock-Based Compensation $808K $1.4M $1.2M $982K $379K
Change in Accounts Receivable -$741K -$377K -$480K $416K -$601K
Change in Inventories -- -- -- -- --
Cash From Operations $5.7M $1.1M $2.8M $1.9M $1.7M
 
Capital Expenditures $323K $1.7M $800K $266K $257K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$323K -$1.7M -$800K -$266K -$257K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $208K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2M -- -- --
Long-Term Debt Repaid -- -- -$2M -- --
Repurchase of Common Stock $232K $989K $13K $1.5M $876K
Other Financing Activities -- -$18K -- -- --
Cash From Financing -$225K $1M -$2M -$1.5M -$1M
 
Beginning Cash (CF) $57.3M $35.9M $36.8M $40.3M $37.6M
Foreign Exchange Rate Adjustment -$23K -$57K -$63K -$62K $110K
Additions / Reductions $5.1M $374K -$61K $56K $497K
Ending Cash (CF) $62.4M $36.2M $36.7M $40.2M $38.2M
 
Levered Free Cash Flow $5.4M -$580K $2M $1.6M $1.4M

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

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 34x

Sell
34
Is GOOGL Stock a Buy?

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

Alerts

Buy
56
ORKA alert for Mar 16

Oruka Therapeutics, Inc. [ORKA] is up 4.6% over the past day.

Buy
100
APEI alert for Mar 16

American Public Education, Inc. [APEI] is down 4.18% over the past day.

Sell
40
GDXD alert for Mar 16

MicroSectors Gold Miners -3X Inverse Leveraged ETN [GDXD] is down 3.77% over the past day.

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

Show me the best stock