Financhill
Buy
51

ZDC.V Quote, Financials, Valuation and Earnings

Last price:
$5.87
Seasonality move :
15.01%
Day range:
$5.75 - $5.95
52-week range:
$2.56 - $7.00
Dividend yield:
0%
P/E ratio:
383.44x
P/S ratio:
12.03x
P/B ratio:
10.34x
Volume:
72.8K
Avg. volume:
488.9K
1-year change:
79.26%
Market cap:
$611.2M
Revenue:
$33M
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7M $13.6M $22.1M $24.9M $33M
Revenue Growth (YoY) -58.73% 93.54% 63.09% 12.63% 32.56%
 
Cost of Revenues $3.2M $8.2M $12.5M $14.1M $15.9M
Gross Profit $3.8M $5.4M $9.6M $10.8M $17.1M
Gross Profit Margin 53.66% 39.73% 43.37% 43.24% 51.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1M $3.4M $5.5M $8.5M $13.7M
Other Inc / (Exp) $674K -$370K $956K $2M $233K
Operating Expenses $2.9M $3.4M $5.5M $8.5M $13.7M
Operating Income $904K $2M $4.1M $2.2M $3.3M
 
Net Interest Expenses $3.5M $3.2M $1.1M $1.6M $1.9M
EBT. Incl. Unusual Items -$1.9M -$1.6M $4M $2.7M $1.6M
Earnings of Discontinued Ops. -$2.9M -$2.3M -- -- --
Income Tax Expense -$88K -- -$2M -- --
Net Income to Company -$1.8M -$1.6M $6M $2.7M $1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.7M -$1.6M $6M $2.7M $1.6M
 
Basic EPS (Cont. Ops) -$0.08 -$0.07 $0.09 $0.04 $0.02
Diluted EPS (Cont. Ops) -$0.08 -$0.07 $0.08 $0.03 $0.02
Weighted Average Basic Share $55.2M $57.9M $67.6M $73.1M $87.1M
Weighted Average Diluted Share $55.2M $57.9M $72.9M $79.1M $92.5M
 
EBITDA $3.5M $4.2M $7.4M $7.1M $10.4M
EBIT $1.6M $2M $4.1M $2.2M $3.3M
 
Revenue (Reported) $7M $13.6M $22.1M $24.9M $33M
Operating Income (Reported) $904K $2M $4.1M $2.2M $3.3M
Operating Income (Adjusted) $1.6M $2M $4.1M $2.2M $3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.7M $5.8M $6.4M $9.2M $16M
Revenue Growth (YoY) 120.2% 57.3% 10.98% 42.31% 75.04%
 
Cost of Revenues $2.2M $3.1M $3.4M $4.2M $6.8M
Gross Profit $1.5M $2.7M $3M $4.9M $9.2M
Gross Profit Margin 40.2% 46.68% 47.26% 53.7% 57.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $725K $1.5M $2.3M $3.8M $7M
Other Inc / (Exp) -$30K $40K -$11K -$383K --
Operating Expenses $725K $1.5M $2.3M $3.8M $8.4M
Operating Income $756K $1.2M $739K $1.1M $784K
 
Net Interest Expenses $430K $289K $440K $398K $629K
EBT. Incl. Unusual Items $296K $966K $288K $310K $131K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $296K $966K $288K $310K $131K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $296K $966K $288K $310K $131K
 
Basic EPS (Cont. Ops) $0.01 $0.01 $0.00 $0.00 $0.00
Diluted EPS (Cont. Ops) $0.01 $0.01 $0.00 $0.00 $0.00
Weighted Average Basic Share $58.2M $70.9M $73.9M $95.8M $105.3M
Weighted Average Diluted Share $60.1M $75.9M $79.9M $100.9M $112.3M
 
EBITDA $1.3M $2.1M $2M $2.9M $4.3M
EBIT $756K $1.2M $739K $1.1M $784K
 
Revenue (Reported) $3.7M $5.8M $6.4M $9.2M $16M
Operating Income (Reported) $756K $1.2M $739K $1.1M $784K
Operating Income (Adjusted) $756K $1.2M $739K $1.1M $784K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.9M $19.8M $25.5M $28.5M $51.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7M $11.8M $14.1M $15.1M $22.1M
Gross Profit $4.9M $8M $11.4M $13.3M $29.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6M $4.9M $7.3M $11.6M $23.5M
Other Inc / (Exp) -$42K $1.2M $2.2M $585K --
Operating Expenses $2.7M $5.1M $7.6M $11.6M $24.9M
Operating Income $2.2M $2.9M $3.8M $1.7M $4.3M
 
Net Interest Expenses $3.2M $1.7M $1.5M $1.9M $2.1M
EBT. Incl. Unusual Items -$1.1M $2.4M $4.6M $389K $1.6M
Earnings of Discontinued Ops. -$4.3M -$269K -- -- --
Income Tax Expense -$23K -- -$2M -- --
Net Income to Company -$1M $2.4M $6.6M $389K $1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.1M $2.4M $6.6M $389K $1.6M
 
Basic EPS (Cont. Ops) -$0.09 $0.03 $0.09 $0.00 $0.02
Diluted EPS (Cont. Ops) -$0.10 $0.03 $0.09 $0.00 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5M $6M $8.2M $8.2M $15.4M
EBIT $2.2M $2.9M $3.8M $1.7M $4.3M
 
Revenue (Reported) $11.9M $19.8M $25.5M $28.5M $51.4M
Operating Income (Reported) $2.2M $2.9M $3.8M $1.7M $4.3M
Operating Income (Adjusted) $2.2M $2.9M $3.8M $1.7M $4.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.5M $15.7M $19.1M $22.7M $41M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2M $9.1M $10.6M $11.6M $17.8M
Gross Profit $4.3M $6.6M $8.5M $11M $23.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2M $3.9M $6M $9.1M $18.9M
Other Inc / (Exp) -$603K $964K $2.2M $786K -$52K
Operating Expenses $2.5M $3.9M $6M $9.1M $20.3M
Operating Income $1.8M $2.7M $2.4M $1.9M $2.9M
 
Net Interest Expenses $2.2M $743K $1.2M $1.4M $1.6M
EBT. Incl. Unusual Items -$1M $2.9M $3.5M $1.2M $1.2M
Earnings of Discontinued Ops. -$2.1M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1M $2.9M $3.5M $1.2M $1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M $2.9M $3.5M $1.2M $1.2M
 
Basic EPS (Cont. Ops) -$0.06 $0.04 $0.05 $0.01 $0.01
Diluted EPS (Cont. Ops) -$0.06 $0.04 $0.04 $0.01 $0.01
Weighted Average Basic Share $173.7M $199.5M $218.1M $253M $310.1M
Weighted Average Diluted Share $178M $215.3M $235.5M $262.9M $330.9M
 
EBITDA $2.7M $5.1M $5.9M $7M $11.9M
EBIT $1.2M $2.7M $2.4M $1.9M $2.9M
 
Revenue (Reported) $9.5M $15.7M $19.1M $22.7M $41M
Operating Income (Reported) $1.8M $2.7M $2.4M $1.9M $2.9M
Operating Income (Adjusted) $1.2M $2.7M $2.4M $1.9M $2.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $761K $108K $571K $1.5M $5.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2M $2.9M $4.6M $4M $7.8M
Inventory -- $383K $1.3M $475K $468K
Prepaid Expenses $170K $272K $430K $650K $795K
Other Current Assets -- -- -- -- --
Total Current Assets $4.7M $4.4M $7.5M $7.3M $15.5M
 
Property Plant And Equipment $24.4M $12.4M $20.5M $31.7M $48.6M
Long-Term Investments -- $2.9M $2.4M $1.8M $1.1M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $32.5M $19.8M $32.6M $43M $67.5M
 
Accounts Payable -- $2.4M $3.4M $3.2M $7.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.9M $2.2M $2.2M $3.8M $4.1M
Current Portion Of Capital Lease Obligations $1.5M $1.4M $1.8M $2.4M $3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.1M $6M $7.4M $9.5M $14.2M
 
Long-Term Debt $17.1M $13.4M $16.7M $21.4M $21.2M
Capital Leases -- -- -- -- --
Total Liabilities $28.5M $19.4M $24.1M $30.9M $35.5M
 
Common Stock $110.5M $107.8M $113.2M $114M $131.3M
Other Common Equity Adj -- -- -- -$28K $861K
Common Equity $1.2M -$2.5M $8.5M $12.1M $32M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4M $398K $8.5M $12.1M $32M
 
Total Liabilities and Equity $32.5M $19.8M $32.6M $43M $67.5M
Cash and Short Terms $761K $108K $571K $1.5M $5.8M
Total Debt $20M $17M $20.7M $27.6M $28.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $171K $1.1M $961K $5.4M $1.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.3M $4.6M $5M $6.9M $12.3M
Inventory $130K $1.2M $620K $448K $470K
Prepaid Expenses $308K $401K $244K $942K --
Other Current Assets -- -- -- -- --
Total Current Assets $4.5M $7.8M $7.4M $14.4M $17M
 
Property Plant And Equipment $11.3M $19.4M $29M $41.4M $85.7M
Long-Term Investments $3M $2.5M $1.9M $1.3M $568K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $18.7M $29.9M $40.5M $59.3M $106.1M
 
Accounts Payable $3.2M $3.3M $3.8M $5.6M $13.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.8M $2.2M $3.2M $4.4M --
Current Portion Of Capital Lease Obligations $1.5M $1.6M $2M $2.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.5M $7.2M $9M $12.7M $21.8M
 
Long-Term Debt $10.1M $17.4M $18.7M $16.6M $25.1M
Capital Leases -- -- -- -- --
Total Liabilities $17.6M $24.6M $27.7M $29.3M $47M
 
Common Stock $107.8M $113.2M $113.9M $131.3M $156.2M
Other Common Equity Adj -- -- $1K -$211K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1M $5.4M $12.8M $30M $59.1M
 
Total Liabilities and Equity $18.7M $29.9M $40.5M $59.3M $106.1M
Cash and Short Terms $171K $1.1M $961K $5.4M $1.5M
Total Debt $14.4M $21.2M $23.9M $23.7M $33.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.8M -$1.6M $6M $2.7M $1.6M
Depreciation & Amoritzation $2M $2.3M $3.4M $4.9M $7.1M
Stock-Based Compensation $77K $135K $129K $562K $1.6M
Change in Accounts Receivable -$495K $48K -$1.6M $582K -$3.7M
Change in Inventories -- -$383K -$932K $840K $7K
Cash From Operations $2.7M $4.5M $6.2M $9.9M $11M
 
Capital Expenditures $1.8M $5.8M $9M $13.5M $21.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $841K $6.6M -$8.6M -$13.5M -$20.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.4M $8.2M $5.2M $8.7M $22.8M
Long-Term Debt Repaid -$8.4M -$20M -$4.3M -$4.6M -$24.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3M -$11.8M $2.9M $4.5M $13.8M
 
Beginning Cash (CF) $170K $108K $571K $1.5M $5.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $591K -$653K $463K $903K $4.3M
Ending Cash (CF) $761K -$545K $1M $2.4M $10.1M
 
Levered Free Cash Flow $939K -$1.2M -$2.8M -$3.6M -$10.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $296K $966K $288K $310K $131K
Depreciation & Amoritzation $584K $896K $1.3M $1.8M $3.6M
Stock-Based Compensation $33K $10K $238K $538K $1.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2M $2.1M $4.8M $3.8M $7.9M
 
Capital Expenditures $2M $2.7M $3.1M $5.4M $17.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7M -$3M -$3.8M -$5.6M -$17.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $328K $923K -- -- --
Long-Term Debt Repaid -$684K -$867K -$1.3M -$1.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$337K $56K -$1.3M -$1.9M $4.7M
 
Beginning Cash (CF) $171K $1.1M $961K $5.4M $1.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $170K -$776K -$284K -$3.7M -$4.9M
Ending Cash (CF) $341K $356K $677K $1.7M -$3.4M
 
Levered Free Cash Flow $141K -$593K $1.7M -$1.7M -$9.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1M $2.4M $6.6M $389K $1.6M
Depreciation & Amoritzation $2.3M $3.1M $4.4M $6.5M $11.1M
Stock-Based Compensation $144K $123K $428K $1.2M $3.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.2M $4.4M $11.1M $7.7M $14.9M
 
Capital Expenditures $4.4M $9.2M $12.6M $16.5M $50.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.1M -$9.2M -$12.8M -$15.5M -$47.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.6M $12.2M $5.3M $6.1M --
Long-Term Debt Repaid -$20M -$8.3M -$4.2M -$9.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$13.3M $5.8M $1.5M $12.3M $28.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21K $961K -$171K $4.5M -$3.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$250K -$4.9M -$1.4M -$8.8M -$35.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1M $2.9M $3.5M $1.2M $1.2M
Depreciation & Amoritzation $1.6M $2.4M $3.4M $5.1M $9M
Stock-Based Compensation $95K $83K $382K $1M $2.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.4M $4.2M $9.1M $6.9M $10.7M
 
Capital Expenditures $3.8M $7.3M $10.9M $13.9M $43.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $8.8M -$7M -$11.2M -$13.2M -$40.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2M $5.2M $5.3M $2.8M $274K
Long-Term Debt Repaid -$15.1M -$3.4M -$3.3M -$8.3M -$1.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$13.8M $3.8M $2.5M $10.3M $25.2M
 
Beginning Cash (CF) $1.1M $4.7M $2.5M $16M $28.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$590K $1M $390K $4M -$4.3M
Ending Cash (CF) $522K $5.7M $2.8M $19.9M $24M
 
Levered Free Cash Flow $533K -$3.1M -$1.8M -$7M -$32.5M

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

GET BETTER TRADE IDEAS

Popular

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

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

Alerts

Buy
67
GPCR alert for Dec 9

Structure Therapeutics, Inc. [GPCR] is down 4.73% over the past day.

Buy
62
SMX alert for Dec 9

SMX (Security Matters) Plc [SMX] is up 7.57% over the past day.

Buy
90
KYMR alert for Dec 9

Kymera Therapeutics, Inc. [KYMR] is down 7.87% over the past day.

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

Show me the best stock