Financhill
Buy
64

ZDPY Quote, Financials, Valuation and Earnings

Last price:
$0.47
Seasonality move :
3.68%
Day range:
$0.47 - $0.47
52-week range:
$0.30 - $0.61
Dividend yield:
0%
P/E ratio:
7.48x
P/S ratio:
1.40x
P/B ratio:
0.91x
Volume:
--
Avg. volume:
6.7K
1-year change:
2.19%
Market cap:
$5.7M
Revenue:
$3.8M
EPS (TTM):
$0.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2M $1.8M $2.7M $2.9M $3.8M
Revenue Growth (YoY) -3.57% 49.78% 46.12% 8.53% 31.39%
 
Cost of Revenues $85.7K $474.4K $908.4K $620.3K $665.6K
Gross Profit $1.1M $1.3M $1.8M $2.3M $3.1M
Gross Profit Margin 92.95% 73.94% 65.85% 78.51% 82.45%
 
R&D Expenses -- -- -- $26K --
Selling, General & Admin $729.2K -- -- -- --
Other Inc / (Exp) -- -$49.5K -$316.9K -$84.8K $167.5K
Operating Expenses $1.1M $1.4M $1.9M $2.1M $2M
Operating Income $37.7K -$7.2K -$109.3K $184.2K $1.2M
 
Net Interest Expenses $116.1K $121.2K $161.1K $624.7K $696.7K
EBT. Incl. Unusual Items -$78.3K -$165.8K -$574.4K -$540.3K $574K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$78.3K -$165.8K -$574.4K -$540.3K $574K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$78.3K -$165.8K -$574.4K -$540.3K $574K
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.05 -$0.04 $0.05
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.05 -$0.04 $0.05
Weighted Average Basic Share $12M $12.2M $12.2M $12.2M $12.1M
Weighted Average Diluted Share $12M $12.2M $12.2M $12.2M $12.5M
 
EBITDA $405.7K $407.7K $260.7K $564.9K $1.5M
EBIT $42.9K -$7.2K -$109.3K $184.2K $1.2M
 
Revenue (Reported) $1.2M $1.8M $2.7M $2.9M $3.8M
Operating Income (Reported) $37.7K -$7.2K -$109.3K $184.2K $1.2M
Operating Income (Adjusted) $42.9K -$7.2K -$109.3K $184.2K $1.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $387.4K $615K $720.4K $1M $1M
Revenue Growth (YoY) 27.94% 58.76% 17.15% 42.92% -1.6%
 
Cost of Revenues $119.2K $179.5K $143.6K $158.3K $131.5K
Gross Profit $268.2K $435.5K $576.9K $871.4K $881.6K
Gross Profit Margin 69.23% 70.81% 80.08% 84.64% 87.02%
 
R&D Expenses -- -- -- $17K --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$15K -$5.3K $220.8K -$199.2K --
Operating Expenses $321.6K $480.8K $527.8K $409.2K $514.3K
Operating Income -$53.5K -$45.3K $49.1K $462.2K $367.3K
 
Net Interest Expenses $30.3K $30K $155.4K $187.2K $197.8K
EBT. Incl. Unusual Items -$95.5K -$77.3K $114.5K $58.9K $155.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$95.5K -$77.3K $114.5K $58.9K $155.2K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$95.5K -$77.3K $114.5K $58.9K $155.2K
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 $0.01 $0.00 $0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.01 $0.01 $0.00 $0.01
Weighted Average Basic Share $12.2M $12.2M $12.2M $12.1M $12M
Weighted Average Diluted Share $12.2M $12.2M $12.6M $12.5M $12.4M
 
EBITDA $54.2K $42.3K $140.3K $551.9K $455.1K
EBIT -$53.4K -$45.3K $49.1K $462.2K $367.3K
 
Revenue (Reported) $387.4K $615K $720.4K $1M $1M
Operating Income (Reported) -$53.5K -$45.3K $49.1K $462.2K $367.3K
Operating Income (Adjusted) -$53.4K -$45.3K $49.1K $462.2K $367.3K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6M $2.6M $2.8M $3.3M $4.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $466.4K $886.5K $600.8K $667.1K $621K
Gross Profit $1.1M $1.7M $2.2M $2.6M $3.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $50.9K --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $36.9K -$102.4K -$77.6K -$360.6K --
Operating Expenses $1.1M $1.7M $2.1M $1.8M $2M
Operating Income $31.8K -$43.4K $41.5K $795.8K $1.5M
 
Net Interest Expenses $121.2K $120.9K $537.5K $659.5K $784.2K
EBT. Incl. Unusual Items -$42K -$253.7K -$585.2K -$264.2K $778.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$42K -$253.7K -$585.2K -$264.2K $778.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$42K -$253.7K -$585.2K -$264.2K $778.3K
 
Basic EPS (Cont. Ops) -$0.00 -$0.02 -$0.05 -$0.02 $0.06
Diluted EPS (Cont. Ops) -$0.01 -$0.02 -$0.05 -$0.02 $0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $430.6K $344.4K $421.5K $1.2M $1.9M
EBIT $31.8K -$43.4K $41.5K $795.8K $1.5M
 
Revenue (Reported) $1.6M $2.6M $2.8M $3.3M $4.2M
Operating Income (Reported) $31.8K -$43.4K $41.5K $795.8K $1.5M
Operating Income (Adjusted) $31.8K -$43.4K $41.5K $795.8K $1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3M $2.1M $2.2M $2.6M $2.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $280.2K $764.8K $457.3K $504K $459.4K
Gross Profit $1M $1.3M $1.7M $2.1M $2.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $15K $39.9K --
Selling, General & Admin $499.7K -- -- -- --
Other Inc / (Exp) $36.9K -$16K $223.4K -$52.5K -$88.4K
Operating Expenses $1M $1.3M $1.6M $1.3M $1.4M
Operating Income -$9.2K -$45.3K $105.5K $717.1K $1.1M
 
Net Interest Expenses $85.4K $90.6K $466.9K $501.7K $589.2K
EBT. Incl. Unusual Items -$54.3K -$142.1K -$152.9K $123.1K $327.4K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$54.3K -$142.1K -$152.9K $123.1K $327.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$54.3K -$142.1K -$152.9K $123.1K $327.4K
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 $0.01 $0.03
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 $0.01 $0.03
Weighted Average Basic Share $36.5M $36.6M $36.6M $36.3M $36.2M
Weighted Average Diluted Share $36.9M $36.6M $37M $37.1M $37M
 
EBITDA $347K $235.6K $396.4K $986.4K $1.3M
EBIT $48.5K -$45.3K $105.5K $717.1K $1.1M
 
Revenue (Reported) $1.3M $2.1M $2.2M $2.6M $2.9M
Operating Income (Reported) -$9.2K -$45.3K $105.5K $717.1K $1.1M
Operating Income (Adjusted) $48.5K -$45.3K $105.5K $717.1K $1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $699.3K $1.2M $4.3M $3.1M $1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5K $7.9K $138.8K $136.6K $370.1K
Inventory -- -- -- -- --
Prepaid Expenses $1.1K $1.1K $2.3K $2.3K $2.3K
Other Current Assets -- -- -- -- --
Total Current Assets $979.2K $1.2M $4.5M $3.2M $1.4M
 
Property Plant And Equipment $17.1K $13.9K $77.2K $39.9K $86.8K
Long-Term Investments -- $74.6K $108.3K $54.9K $99.5K
Goodwill -- -- -- -- --
Other Intangibles -- $9.5K -- -- --
Other Long-Term Assets $104.1K $32.4K $59.1K $27.5K $32.1K
Total Assets $8.1M $8.1M $14.4M $14.4M $16.2M
 
Accounts Payable -- $11.2K $107.4K $117K $117.2K
Accrued Expenses $97K $113.8K $188.5K $176.8K $433.8K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $172K $196.8K $515.3K $584.2K $912.7K
 
Long-Term Debt $2M $2M $7.8M $8.1M $9.1M
Capital Leases -- -- -- -- --
Total Liabilities $2.2M $2.2M $8.7M $9.2M $10.3M
 
Common Stock $14K $12.2K $12.2K $12.2K $12.2K
Other Common Equity Adj -- -- -- -- --
Common Equity $5.9M $5.9M $5.7M $5.2M $5.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.9M $5.9M $5.7M $5.2M $5.9M
 
Total Liabilities and Equity $8.1M $8.1M $14.4M $14.4M $16.2M
Cash and Short Terms $699.3K $1.2M $4.3M $3.1M $1M
Total Debt $2M $2M $7.8M $8.1M $9.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1M $842.1K $3M $1.2M $1.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23.6K $354.5K $167.4K $105.3K --
Inventory -- -- -- -- --
Prepaid Expenses $1.1K $2.3K $2.3K $2.3K --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1M $1.2M $3.2M $1.3M $1.4M
 
Property Plant And Equipment $15.3K $86.5K $48.6K $15.3K $55.7K
Long-Term Investments $161K $108.3K $240.2K $54.9K $137.4K
Goodwill -- -- -- -- --
Other Intangibles $18.9K -- -- -- --
Other Long-Term Assets $35.2K $225.3K $35.3K $34.5K --
Total Assets $8.2M $8.6M $14.7M $15.7M $16.8M
 
Accounts Payable $8.2K $273.9K $96.3K $43.9K --
Accrued Expenses $113.6K $157.2K $192.7K $351.7K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $193.6K $502.9K $579.4K $748.6K $817.7K
 
Long-Term Debt $2M $2.1M $8.2M $9.1M $9.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.2M $2.6M $9.1M $10.3M $10.6M
 
Common Stock $12.2K $12.2K $12.2K $12.2K $12.2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6M $6.1M $5.6M $5.4M $6.2M
 
Total Liabilities and Equity $8.2M $8.6M $14.7M $15.7M $16.8M
Cash and Short Terms $1.1M $842.1K $3M $1.2M $1.1M
Total Debt $2M $2.1M $8.2M $9.1M $9.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$78.3K -$165.8K -$574.4K -$540.3K $574K
Depreciation & Amoritzation $362.8K $386.6K $360.5K $380.8K $357.9K
Stock-Based Compensation $24.2K $52K -- $116.6K $54.9K
Change in Accounts Receivable -$170.6K $6.1K -$170.2K -$165.1K -$629.6K
Change in Inventories -- -- -- -- --
Cash From Operations $170K $489.3K $687.3K $82.5K $578.2K
 
Capital Expenditures $900 $2.6K $3.8K $1.1K $6.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$110.5K $3.3K -$2M -$1.2M -$3.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $4.5M -- $983.9K
Long-Term Debt Repaid -- -- -$34.2K -$64.5K -$106K
Repurchase of Common Stock -- -- -- $15K $8K
Other Financing Activities -- -- -$184.6K -- --
Cash From Financing -- -- $4.5M -$79.5K $869.9K
 
Beginning Cash (CF) $639.8K $1.2M $4.3M $3.1M $1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.6K $492.6K $3.1M -$1.2M -$2.1M
Ending Cash (CF) $699.3K $1.7M $7.5M $1.9M -$1.1M
 
Levered Free Cash Flow $169.1K $486.7K $683.5K $81.4K $571.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$95.5K -$77.3K $114.5K $58.9K $155.2K
Depreciation & Amoritzation $98.2K $87.6K $91.2K $89.7K $87.8K
Stock-Based Compensation -- $84.5K $30.1K $9.6K $17.5K
Change in Accounts Receivable $129.1K -$78.2K -$52.2K -$143.8K -$136K
Change in Inventories -- -- -- -- --
Cash From Operations $103.6K -$49.1K -$115.5K $208.6K $91.6K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44.2K -- -$131.9K -$1.5M $60.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $983.9K --
Long-Term Debt Repaid -- -- -$21.4K -$21.7K --
Repurchase of Common Stock -- -- -- $2K --
Other Financing Activities -- -$176.5K -- -- --
Cash From Financing -- -- -$21.4K $960.3K -$24K
 
Beginning Cash (CF) $1.1M $842.1K $3M $1.2M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $59.4K -$49.1K -$268.7K -$376.5K $128.1K
Ending Cash (CF) $1.2M $793K $2.7M $775.6K $1.2M
 
Levered Free Cash Flow $103.6K -$49.1K -$115.5K $208.6K $91.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$42K -$253.7K -$585.2K -$264.2K $778.3K
Depreciation & Amoritzation $379.9K $368.9K $379.9K $359.1K $353.2K
Stock-Based Compensation $98K $282.5K -$172K $45.2K $101.9K
Change in Accounts Receivable -$7.4K -$322K -$4.7K -$222.4K -$621.1K
Change in Inventories -- -- -- -- --
Cash From Operations $509.6K $323.1K $493.8K $509.6K $784.2K
 
Capital Expenditures -- $3.8K -- $7.6K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.4K -$551.7K -$2.8M -$3.3M -$994.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$20K -$74K -$70.8K --
Repurchase of Common Stock -- -- -- $17K $32.9K
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$20K $4.4M $896.1K $171.7K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $512.9K -$248.6K $2.2M -$1.9M -$38.2K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $509.6K $319.3K $493.8K $502K $784.3K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$54.3K -$142.1K -$152.9K $123.1K $327.4K
Depreciation & Amoritzation $289.1K $271.5K $290.8K $269.2K $264.5K
Stock-Based Compensation $52K $282.5K $110.6K $39.1K $86.1K
Change in Accounts Receivable -$11.9K -$339.9K -$174.3K -$231.6K -$223.1K
Change in Inventories -- -- -- -- --
Cash From Operations $388K $221.8K $28.3K $455.4K $661.4K
 
Capital Expenditures $2.6K $3.8K -- $6.5K --
Cash Acquisitions -$165K -- -- -- --
Cash From Investing $3.4K -$551.7K -$1.3M -$3.3M -$785.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $983.9K $300K
Long-Term Debt Repaid -- -$20K -$59.8K -$66.1K -$7.9K
Repurchase of Common Stock -- -- -- $2K $26.9K
Other Financing Activities -- -$176.5K -- -- --
Cash From Financing -- -$20K -$59.8K $915.9K $217.7K
 
Beginning Cash (CF) $2.5M $2.5M $9.5M $4.2M $3.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $391.4K -$349.8K -$1.3M -$1.9M $93.9K
Ending Cash (CF) $2.9M $2.2M $8.2M $2.3M $3.2M
 
Levered Free Cash Flow $385.3K $218K $28.3K $448.9K $661.4K

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