ZEDGE, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.47 USD | -5.19% |
|
+11.22% | +47.66% |
| Jul. 01 | Zedge, Inc.(NYSEAM:ZDGE) added to Russell 3000E Index | CI |
| Jul. 01 | Zedge, Inc.(NYSEAM:ZDGE) added to Russell Microcap Index | CI |
Valuation
| Fiscal Period: July | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16.96 | 217.9 | 41.47 | 30.32 | 50.21 | - | - |
| Enterprise Value (EV) 1 | 11.85 | 217.9 | 41.47 | 30.32 | 50.21 | 50.21 | 50.21 |
| P/E ratio | -27.8 x | 26 x | 4.25 x | -4.88 x | -5.51 x | 86.8 x | 57.8 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.79 x | 11.1 x | 1.56 x | 1.11 x | 1.65 x | 1.46 x | 1.26 x |
| EV / Revenue | 1.79 x | 11.1 x | 1.56 x | 1.11 x | 1.65 x | 1.46 x | 1.26 x |
| EV / EBITDA | 10.2 x | 23.4 x | 3.34 x | 5.32 x | 9.98 x | 10.7 x | 7.07 x |
| EV / FCF | 12,441,140 x | - | - | - | - | - | - |
| FCF Yield | 0% | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 12,199 | 14,187 | 15,026 | 14,438 | 14,471 | - | - |
| Reference price 2 | 1.390 | 15.36 | 2.760 | 2.100 | 3.470 | 3.470 | 3.470 |
| Announcement Date | 10/22/20 | 11/9/21 | 11/14/22 | 10/26/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: July | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 9.47 | 19.57 | 26.54 | 27.24 | 30.36 | 34.43 | 39.98 |
| EBITDA 1 | 1.657 | 9.3 | 12.4 | 5.7 | 5.033 | 4.674 | 7.106 |
| EBIT 1 | -0.403 | - | 11.84 | -6.911 | -11.74 | 0.342 | 0.774 |
| Operating Margin | -4.26% | - | 44.6% | -25.37% | -38.66% | 0.99% | 1.94% |
| Earnings before Tax (EBT) 1 | -0.544 | - | 11.61 | -6.564 | -11.43 | 0.742 | 1.174 |
| Net income 1 | -0.559 | - | 9.714 | -6.102 | -9.053 | 0.586 | 0.927 |
| Net margin | -5.9% | - | 36.59% | -22.4% | -29.82% | 1.7% | 2.32% |
| EPS 2 | -0.0500 | 0.5900 | 0.6500 | -0.4300 | -0.6300 | 0.0400 | 0.0600 |
| Free Cash Flow | 1.363 | - | - | - | - | - | - |
| FCF margin | 14.39% | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | 82.26% | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 10/22/20 | 11/9/21 | 11/14/22 | 10/26/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: July | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6.915 | 6.23 | 7.372 | 6.9 | 6.983 | 6.726 | 6.632 | 7.081 | 7.771 | 7.658 | 7.859 | 8.068 | 8.542 | 8.835 | 8.987 |
| EBITDA 1 | 3.4 | 2.9 | 2.2 | 1 | 1.4 | 1.7 | 1.6 | 1.5 | 1.5 | 0.9 | 1.096 | 1.065 | 1.183 | 1.207 | 1.219 |
| EBIT 1 | 3.107 | 1.342 | 4.801 | -0.201 | 1.458 | -8.412 | 0.244 | 0.321 | -11.93 | -0.132 | 0.013 | -0.018 | 0.1 | 0.124 | 0.136 |
| Operating Margin | 44.93% | 21.54% | 65.12% | -2.91% | 20.88% | -125.07% | 3.68% | 4.53% | -153.52% | -1.72% | 0.17% | -0.22% | 1.17% | 1.4% | 1.51% |
| Earnings before Tax (EBT) 1 | 3.036 | 1.232 | 4.747 | -0.242 | 1.695 | -8.412 | 0.395 | 0.183 | -11.69 | -0.024 | 0.113 | 0.082 | 0.2 | 0.224 | 0.236 |
| Net income 1 | 2.325 | 0.803 | 4.531 | -0.169 | 1.606 | -7.694 | 0.2 | -0.015 | -9.23 | 0.113 | 0.089 | 0.065 | 0.158 | 0.177 | 0.186 |
| Net margin | 33.62% | 12.89% | 61.46% | -2.45% | 23% | -114.39% | 3.02% | -0.21% | -118.77% | 1.48% | 1.13% | 0.81% | 1.85% | 2% | 2.07% |
| EPS 2 | 0.1600 | 0.0500 | 0.3000 | -0.0100 | 0.1100 | -0.5500 | 0.0100 | -0.001100 | -0.6600 | 0.0100 | 0.0100 | - | 0.0100 | 0.0100 | 0.0100 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/15/22 | 6/13/22 | 11/14/22 | 12/13/22 | 3/15/23 | 6/12/23 | 10/26/23 | 12/13/23 | 3/15/24 | 6/10/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: July | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | 5.11 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | 1.36 | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | 0.76 | - | - | - | - | - | - |
| Capex / Sales | 8.01% | - | - | - | - | - | - |
| Announcement Date | 10/22/20 | 11/9/21 | 11/14/22 | 10/26/23 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
3.47
USD
Average target price
7
USD
Spread / Average Target
+101.73%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +47.66% | 50.21M | |
| -6.29% | 248B | |
| -16.67% | 61.02B | |
| +2.42% | 59.77B | |
| +4.12% | 54.62B | |
| +5.29% | 42.75B | |
| +6.48% | 38.71B | |
| -9.24% | 28.75B | |
| +112.95% | 27.92B | |
| +4.42% | 21.88B |
- Stock Market
- Equities
- ZDGE Stock
- Financials Zedge, Inc.
