Financhill
Buy
54

ZLDPF Quote, Financials, Valuation and Earnings

Last price:
$79.80
Seasonality move :
6.28%
Day range:
$79.80 - $80.19
52-week range:
$49.98 - $114.72
Dividend yield:
0%
P/E ratio:
5.74x
P/S ratio:
4.06x
P/B ratio:
2.35x
Volume:
323
Avg. volume:
356
1-year change:
-25.11%
Market cap:
$5.6B
Revenue:
$9.1M
EPS (TTM):
$13.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $54M $17.3M $14.7M $49.7M $9.1M
Revenue Growth (YoY) 771.98% -68.07% -14.85% 238.58% -81.72%
 
Cost of Revenues $20.4M $5.7M $4.3M $6.9M $4.9M
Gross Profit $33.7M $11.5M $10.4M $42.8M $4.2M
Gross Profit Margin 62.28% 66.75% 70.47% 86.15% 46.21%
 
R&D Expenses $89.7M $89.1M $83.4M $96.7M $130.6M
Selling, General & Admin $74.6M $47.4M $38.1M $31.3M $58.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $157.5M $135.8M $120.5M $124.3M $188.2M
Operating Income -$123.8M -$124.3M -$110.1M -$81.4M -$184M
 
Net Interest Expenses $1.2M $650.2K $8M $4.2M $5.9M
EBT. Incl. Unusual Items -$128.4M -$120.6M -$137.3M -$102.9M -$157.1M
Earnings of Discontinued Ops. -- -$41.8M -$33.4M -- --
Income Tax Expense $1.1M -$627.6K -$908.5K -$743.8K -$669.6K
Net Income to Company -$129.5M -$161.8M -$169.8M -$102.1M -$156.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$129.5M -$120M -$136.4M -$102.1M -$156.5M
 
Basic EPS (Cont. Ops) -$3.37 -$2.80 -$2.95 -$1.80 -$2.36
Diluted EPS (Cont. Ops) -$3.37 -$2.80 -$2.95 -$1.80 -$2.36
Weighted Average Basic Share $38.4M $42.9M $46.2M $56.6M $66.4M
Weighted Average Diluted Share $38.4M $42.9M $46.2M $56.6M $66.4M
 
EBITDA -$117.3M -$120.3M -$105.8M -$77.3M -$180.3M
EBIT -$123.8M -$124.3M -$110.1M -$81.4M -$184M
 
Revenue (Reported) $54M $17.3M $14.7M $49.7M $9.1M
Operating Income (Reported) -$123.8M -$124.3M -$110.1M -$81.4M -$184M
Operating Income (Adjusted) -$123.8M -$124.3M -$110.1M -$81.4M -$184M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.6M $5.9M $43.1M $650.1K $7.8M
Revenue Growth (YoY) -3.22% -31.13% 629.14% -98.49% 1093.82%
 
Cost of Revenues -$11.1K $78.1K $753.4K -$63.2K $1.1M
Gross Profit $8.6M $5.8M $42.4M $713.3K $6.6M
Gross Profit Margin -- 98.68% 98.25% -- 85.43%
 
R&D Expenses $22.1M $19.6M $28.7M $38.8M $50.1M
Selling, General & Admin $11.6M $8.1M $7.3M $13.8M $29.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $33.7M $27.8M $35.8M $51.7M $78.9M
Operating Income -$25.1M -$21.9M $6.6M -$51M -$72.2M
 
Net Interest Expenses $392.6K $1.4M $515.5K $1.3M $1.2M
EBT. Incl. Unusual Items -$22.6M -$20.8M $10.6M -$39.4M -$57.4M
Earnings of Discontinued Ops. -$9.1M $479K -- -- --
Income Tax Expense -$158.2K -$240.3K -$192.2K -$202.5K $5.9M
Net Income to Company -$29.5M -$33.3M $10.8M -$39.2M -$30.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.4M -$20.6M $10.8M -$39.2M -$63.3M
 
Basic EPS (Cont. Ops) -$0.52 -$0.44 $0.19 -$0.56 -$0.90
Diluted EPS (Cont. Ops) -$0.52 -$0.44 $0.18 -$0.56 -$0.90
Weighted Average Basic Share $43.2M $46.3M $58.3M $70.6M $70.3M
Weighted Average Diluted Share $43.2M $46.3M $60.3M $70.6M $70.3M
 
EBITDA -- -- -- -$50.1M -$71.1M
EBIT -$25.1M -$21.9M $6.6M -$51M -$72.2M
 
Revenue (Reported) $8.6M $5.9M $43.1M $650.1K $7.8M
Operating Income (Reported) -$25.1M -$21.9M $6.6M -$51M -$72.2M
Operating Income (Adjusted) -$25.1M -$21.9M $6.6M -$51M -$72.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $25.6M $13.3M $49.9M $11.1M $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2M $2.7M -- $5.9M $4M
Gross Profit $16.4M $11.6M $42.4M $5.2M $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $95.9M $89.3M $94.2M $124.5M $197.9M
Selling, General & Admin $92.7M $39.8M $30.9M $45.6M $83.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $183.8M $127.2M $116.3M $167M $277.3M
Operating Income -$167.4M -$115.6M -$73.9M -$161.8M $1.1B
 
Net Interest Expenses $1.3M $5.3M $6.2M $4.9M $5.3M
EBT. Incl. Unusual Items -$170.7M -$125M -$108.6M -$153.6M $1.1B
Earnings of Discontinued Ops. -$9M -$42.5M -$2.9M -- --
Income Tax Expense $137.3K -$871.5K -$850.7K -$671.4K $87.3M
Net Income to Company -$180.6M -$160.6M -$110.7M -$152.9M $1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$170.8M -$124.2M -$107.8M -$152.9M $999.1M
 
Basic EPS (Cont. Ops) -$4.10 -$2.81 -$2.04 -$2.42 $14.20
Diluted EPS (Cont. Ops) -$4.10 -$2.81 -$2.05 -$2.42 $13.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- $1.1B
EBIT -$167.4M -$115.6M -$73.9M -$161.8M $1.1B
 
Revenue (Reported) $25.6M $13.3M $49.9M $11.1M $1.4B
Operating Income (Reported) -$167.4M -$115.6M -$73.9M -$161.8M $1.1B
Operating Income (Adjusted) -$167.4M -$115.6M -$73.9M -$161.8M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.4M $11.2M $46.6M $7.8M $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M $852.3K $753.4K $3.9M $3M
Gross Profit $13.6M $11.4M $42.4M $3.9M $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $68.2M $64.7M $72M $97.1M $161.6M
Selling, General & Admin $59.9M $29.5M $22.1M $36.5M $61.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $128.1M $94.2M $88.6M $130.7M $219.9M
Operating Income -$114.6M -$82.8M -$46.3M -$126.9M $1.2B
 
Net Interest Expenses $1M $5.3M $3.5M $4.3M $3.7M
EBT. Incl. Unusual Items -$111.1M -$92.5M -$64.4M -$115.3M $1.1B
Earnings of Discontinued Ops. -$9M -$31.8M -- -- --
Income Tax Expense -$1.3M -$717.1K -$662.1K -$589.2K $87.4M
Net Income to Company -$117M -$121.1M -$63.8M -$114.8M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$109.9M -$91.8M -$63.8M -$114.8M $1B
 
Basic EPS (Cont. Ops) -$2.57 -$2.06 -$1.16 -$1.77 $14.79
Diluted EPS (Cont. Ops) -$2.57 -$2.06 -$1.16 -$1.77 $14.49
Weighted Average Basic Share $128.3M $133.7M $168.2M $195M $211.4M
Weighted Average Diluted Share $128.3M $133.7M $170.1M $195M $212.7M
 
EBITDA -- -- -- -$124M $1.2B
EBIT -$114.6M -$82.8M -$46.3M -$126.9M $1.2B
 
Revenue (Reported) $15.4M $11.2M $46.6M $7.8M $1.4B
Operating Income (Reported) -$114.6M -$82.8M -$46.3M -$126.9M $1.2B
Operating Income (Adjusted) -$114.6M -$82.8M -$46.3M -$126.9M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $206.7M $218.4M $169M $242M $1.1B
Short Term Investments $49.1M $45.5M $15.6M $175.8M $1.1B
Accounts Receivable, Net $7.6M $23.5M $16.6M $18.1M $26.9M
Inventory $10.7M $18.1M $184.6K $1.2M $1.5M
Prepaid Expenses $5.8M $9.9M -- -- $14.8M
Other Current Assets -- -- -- -- --
Total Current Assets $233.4M $263.2M $188.9M $263.7M $1.2B
 
Property Plant And Equipment $35M $33.9M $23.8M $22.2M $17.4M
Long-Term Investments $5.3M $4.1M $5.4M $3.2M $113.8M
Goodwill -- -- -- -- --
Other Intangibles $9.5M -- -- $1.8M $1.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $289.6M $428.6M $368M $474M $1.5B
 
Accounts Payable $11.6M $40.7M $25.9M $13.6M $25.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.3M $2.3M $2.1M $2.5M $2.2M
Other Current Liabilities $30.9M -- -- -- --
Total Current Liabilities $58.4M $51.1M $28.1M $42.2M $56M
 
Long-Term Debt $19.1M $118.1M $73.1M $15.2M $52.2M
Capital Leases -- -- -- -- --
Total Liabilities $87.6M $286.8M $250.9M $238M $337.2M
 
Common Stock $6.5M $6.7M $7.4M $8.7M $9.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $202.1M $141.9M $117.1M $236M $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $202.1M $141.9M $117.1M $236M $1.2B
 
Total Liabilities and Equity $289.6M $428.6M $368M $474M $1.5B
Cash and Short Terms $206.7M $218.4M $169M $242M $1.1B
Total Debt $21.4M $120.4M $75.2M $17.7M $54.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $163.5M $96.2M $224.6M $1.3B $2.5B
Short Term Investments $46.1M -- $169.6M $1.2B --
Accounts Receivable, Net $12.5M $4.4M $49.8M $35.1M $55.5M
Inventory $18.1M -- $1.5M $120.2K --
Prepaid Expenses $4.7M $5.5M -- $6.6M --
Other Current Assets -- -- -- -- --
Total Current Assets $204.8M $109.9M $279.1M $1.3B $2.6B
 
Property Plant And Equipment $34.3M $24M $21.9M $19.3M $22.3M
Long-Term Investments $5.4M $4.5M $3M $114.7M $3.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $258.8M $143.8M $308.9M $1.4B $2.6B
 
Accounts Payable $8.6M $4.8M $34.5M $34.4M $38.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.4M $2M $2.1M $2.4M --
Other Current Liabilities $12.7M $21M -- -- --
Total Current Liabilities $48.4M $29.8M $36.6M $36.8M $185.5M
 
Long-Term Debt $19.7M $63.3M $14.4M $55.9M $60.4M
Capital Leases -- -- -- -- --
Total Liabilities $74M $95.5M $50.9M $111.8M $257.3M
 
Common Stock $6.8M $6.1M $8.3M $10.6M $11.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $184.8M $48.3M $258M $1.3B $2.4B
 
Total Liabilities and Equity $258.8M $143.8M $308.9M $1.4B $2.6B
Cash and Short Terms $163.5M $96.2M $224.6M $1.3B $2.5B
Total Debt $22.1M $65.3M $16.5M $58.3M $64M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$129.5M -$161.8M -$169.8M -$102.1M -$156.5M
Depreciation & Amoritzation $6.5M $6.8M $16.7M $3.6M $3.7M
Stock-Based Compensation $4.7M $8.5M $7.4M $8.9M $12.6M
Change in Accounts Receivable -$1.2M -$10.3M $2.6M -$2.7M -$500.8K
Change in Inventories -$2.2M -$8.4M $7.2M $1.4M -$400.6K
Cash From Operations -$105.3M -$192.6M -$133.1M -$61.8M -$135M
 
Capital Expenditures $3.8M $3.5M $1.7M $3.4M $1.9M
Cash Acquisitions $25.7M -- -- -- --
Cash From Investing -$30.1M -$2.9M $39.7M -$158.7M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $103.1M -- -- $53.7M
Long-Term Debt Repaid -- -- -$61.8M -$76.3M --
Repurchase of Common Stock -- $4.5M -- $6M $51M
Other Financing Activities -- -- -- -- --
Cash From Financing $116.4M $211.8M $83M $131.6M $1.2B
 
Beginning Cash (CF) $157.8M $172.6M $153.5M $66.6M $66.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.5M $26.8M -$8.5M -$89.9M $4.5M
Ending Cash (CF) $139.9M $210M $146.9M -$24.4M $72.1M
 
Levered Free Cash Flow -$109.1M -$196.1M -$134.8M -$65.2M -$136.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$29.5M -$33.3M $10.8M -$39.2M -$30.4M
Depreciation & Amoritzation -- -- -- $911.6K $1.2M
Stock-Based Compensation $5.9M -- -- $3.1M $5.1M
Change in Accounts Receivable -- -- -$36.1M -$6.7M $15.8M
Change in Inventories -- -- $522.4K -- $1.6M
Cash From Operations -$30.5M -$17.1M -$16.4M -$43.5M -$33M
 
Capital Expenditures $302.4K $43.8K $1.4M $79.5K $640.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$334.8K $10.4M $23.4M -$894.5M -$138.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.1M --
Long-Term Debt Repaid -- $707.6K $63K -- --
Repurchase of Common Stock $4.5M -- -- $39.9M $13.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$7.3M -$3.2M $588.5K -$40.1M -$13.7M
 
Beginning Cash (CF) $117.5M $96.2M $54.6M $76.5M $940.2M
Foreign Exchange Rate Adjustment $920.9K $1.8M $768.3K -$288K $15.8M
Additions / Reductions -$37.2M -$8.1M $8.3M -$978.3M -$169.4M
Ending Cash (CF) $81.2M $89.9M $63.6M -$902.1M $786.6M
 
Levered Free Cash Flow -$30.8M -$17.1M -$17.9M -$43.6M -$33.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$180.6M -$160.6M -$110.7M -$152.9M $1B
Depreciation & Amoritzation -- -- -- $4.1M $3.9M
Stock-Based Compensation $5.9M $2.6M $6.8M $11.3M $16.7M
Change in Accounts Receivable -- -- -- $23M $2.6M
Change in Inventories -- -- -- $1.8M $229.8K
Cash From Operations -$187.7M -$137.8M -$107.8M -$100.8M $1.2B
 
Capital Expenditures $215.6K $3.2M $2.9M $3M $3.4M
Cash Acquisitions $10.6K -- -- -- --
Cash From Investing -$352K $23.2M -$146.6M -$1.1B -$240.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $54.5M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $4.5M -$138.6K $6.1M $51.6M $62.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $105.6M $70.7M $236.7M $1.2B -$96.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$76.2M -$31.7M -$20.7M -$931.5K $816.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$187.9M -$141M -$110.7M -$103.8M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$117M -$121.1M -$63.8M -$114.8M $1.1B
Depreciation & Amoritzation -- -- -- $2.9M $3M
Stock-Based Compensation $5.9M -- -- $9M $13.4M
Change in Accounts Receivable -- -- -$34.9M -$9.1M -$6.1M
Change in Inventories -- -- $629.8K $1M $1.7M
Cash From Operations -$143.3M -$94.9M -$70.5M -$109.4M $1.2B
 
Capital Expenditures $927.9K $724.6K $1.9M $1.5M $3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$991.4K $24.9M -$160.7M -$1.1B -$293.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $54.5M --
Long-Term Debt Repaid -- -$59M -$76.8M -- --
Repurchase of Common Stock $4.5M -- $6.1M $51.6M $63.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $108.8M -$25.4M $131.6M $1.2B -$60.9M
 
Beginning Cash (CF) $481.6M $342M $223.8M $1.2B $2.2B
Foreign Exchange Rate Adjustment $2.8M $4.8M -$30.6K $375.7K -$10.1M
Additions / Reductions -$32.7M -$90.4M -$99.6M -$10.3M $821.5M
Ending Cash (CF) $451.6M $256.4M $124.2M $1.2B $3B
 
Levered Free Cash Flow -$144.3M -$95.6M -$72.4M -$110.9M $1.2B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.94% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.41% over the past day.

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

Show me the best stock