Zedge, Inc. Financial Ratios — 34Z Stock

Profitability (USD)

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024

Return on Common Equity (%)	- -	26.61	11.54	-5.76	-15.15	-39.41	-7.06	39.24	25.12	-14.69	-26.29
Return on Assets (%)	- -	20.73	9.46	-4.9	-12.88	-32.25	-5.32	33.34	21.09	-12.03	-21.57
Return on Capital (%)	- -	26.57	11.54	- -	- -	- -	- -	- -	24.98	- -	- -
Return on Invested Capital (%)	- -	23.03	11.62	- -	- -	- -	- -	- -	25.18	- -	- -
Gross Margin (%)	86.08	88.05	88.31	84.38	85.99	84.36	87.38	93.9	93.82	91.77	93.82
EBITDA Margin (%)	8.45	24.82	16	-0.4	-2.46	-16.56	12.3	46.32	52	-13.37	-31.08
Operating Margin (%)	-0.4	17.93	13.08	-6.45	-11.99	-32.75	-4.26	39.87	29.67	-0.47	0.51
Incremental Operating Margin (%)	- -	65.36	- -	194.18	- -	78.73	379.82	81.26	1.06	- -	9.82
Pretax Margin (%)	-0.12	19.87	10.13	-6.25	-12.3	-37.75	-5.74	41.12	43.72	-24.1	-37.78
Profit Margin (%)	-2.24	17.53	8.85	-6.09	-14.43	-37.93	-5.9	42.15	36.59	-22.4	-30.48
Net Income to Common Margin (%)	-2.24	17.53	8.85	-6.09	-14.43	-37.93	-5.9	42.15	36.59	-22.4	-30.48
Effective Tax Rate (%)	- -	11.78	12.7	- -	- -	- -	- -	- -	16.3	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	26.61	11.54	-5.76	-15.15	-39.41	-7.06	39.24	25.12	-14.69	-26.29

Credit (USD)

Credit Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024

Total Debt	- -	- -	- -	- -	- -	- -	1	- -	- -	2	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.1	0.44	0.03	0.01	-0.64	-0.02
Net Debt/EBITDA	-1.39	-0.97	-3.36	114.5	12.81	1.01	-4.2	-2.75	-1.24	4.43	2.14
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.05	-1.28	0.03	0.02	-0.34	-0.02
Net Debt/EBIT	29.42	-1.34	-5.1	6.71	2.62	0.51	12.14	-3.19	-1.44	2.34	1.69
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-7.34	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-14.82	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	-14.51	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	78.9	77.04	85.22	84.77	85.31	77.27	74.01	88.47	80.89	82.99	80.89
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	3.17	0.44	0.12	5.68	0.38
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	3	0.43	0.12	5.36	0.38
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	2.35	0.39	0.1	4.71	0.31
Total Debt/Equity (%)	- -	- -	- -	- -	- -	2.03	5.79	0.7	0.44	6	0.66
Total Debt/Capital (%)	- -	- -	- -	- -	- -	1.99	5.47	0.69	0.44	5.66	0.65
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.57	4.28	0.62	0.36	4.98	0.53
Net Debt to Equity	-13.9	-33.67	-56.42	-43.12	-34.05	-21.09	-55.07	-75.13	-38.66	-41.53	-64.73
Net Debt/Capital (%)	-16.15	-50.77	-129.45	-75.8	-51.62	-26.73	-114.11	-293.8	-62.59	-69.96	-180.15
EBITDA	1	2	2	- -	- -	-1	1	9	14	-4	-9
EBITDA-CapEx	- -	- -	1	-2	-2	-3	- -	8	14	-4	-9
Operating Income (Loss)	- -	2	1	-1	-1	-3	- -	8	8	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024

Cash Ratio	0.56	1.2	3.25	2.4	1.98	0.79	1.8	5.96	1.97	3.15	3.2
Current Ratio	1.64	2.19	4.33	3.68	3.38	1.58	2.38	6.61	2.3	3.75	3.84
Quick Ratio	1.51	2.1	4.16	3.3	3.01	1.34	2.3	6.57	2.3	3.75	3.84
CFO/Avg Current Liab	- -	1.37	1.01	-0.05	0.18	0.04	0.87	2.89	1.79	0.44	0.97
Common Equity/Total Assets	78.9	77.04	85.22	84.77	85.31	77.27	74.01	88.47	80.89	82.99	80.89
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	3.17	0.44	0.12	5.68	0.38
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	3	0.43	0.12	5.36	0.38
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	2.35	0.39	0.1	4.71	0.31
Total Debt/Equity (%)	- -	- -	- -	- -	- -	2.03	5.79	0.7	0.44	6	0.66
Total Debt/Capital (%)	- -	- -	- -	- -	- -	1.99	5.47	0.69	0.44	5.66	0.65
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.57	4.28	0.62	0.36	4.98	0.53
CFO/Total Liabilities	56.61	113.78	100.27	-5.08	19.27	3.71	68.01	234.38	110.1	39.69	80.15
CFO/CapEx	1.01	1.22	1.83	-0.06	0.2	0.05	2.8	15.51	255.38	58.56	124.47
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	32.37	5.35	3.88	5.45

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024

Accounts Receivable Turnover	- -	6.22	6.76	5.94	6.21	6.06	7.46	9.9	10.71	10.29	9.57
Days Sales Outstanding	- -	58.67	54.03	61.49	58.78	60.24	48.95	36.86	34.07	35.47	38.14
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	220	40	31	53
- Cash & Cash Equivalents	1	2	6	5	3	2	5	25	17	18	20
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	1	- -	- -	2	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	196	23	15	33
Total Capital	6	6	11	11	10	7	9	33	44	41	31
Total Debt/Capital (%)	- -	- -	- -	- -	- -	1.99	5.47	0.69	0.44	5.66	0.65
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.15	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	10	0.88	0.56	1.11
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	21.58	1.7	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	25.07	1.98	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	2.04	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	2.05	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	215	42	31	52
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	190	25	15	32
EV per Share	- -	- -	- -	- -	- -	- -	- -	13.59	1.63	1.06	2.32
TTM Sales	7	9	11	10	11	9	9	20	27	27	30
TTM EBITDA	1	2	2	- -	- -	-1	1	9	14	-4	-9
TTM Operating Income	- -	2	1	-1	-1	-3	- -	8	8	- -	- -
TTM Cash Flow to Firm	- -	2	2	- -	- -	- -	- -	- -	11	- -	- -
TTM Free Cash Flow to Firm	- -	- -	1	- -	- -	- -	- -	- -	11	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	22.68	3.64	9.83	9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	25.07	1.98	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	196	23	15	33
Low Price	- -	- -	- -	- -	- -	- -	- -	15.31	2.49	1.62	1.75
EV/Sales	- -	- -	- -	- -	- -	- -	- -	10	0.88	0.56	1.11
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	21.58	1.7	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	24.42	4.09	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	28.23	12.47	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	31.39	25.02	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	24.42	3.64	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	6.64	0.91	0.8	1.72
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	7.68	2.78	0.87	1.21
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	8.54	5.59	1.31	2.34
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	6.64	0.81	0.6	0.81
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	7.13	3.26	1.71	2.24
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	8.24	9.94	1.86	1.58
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	9.17	19.95	2.8	3.05
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	7.13	2.9	1.27	1.06
Price/Sales	- -	- -	- -	- -	- -	- -	- -	10.29	1.5	1.12	1.73
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	11.9	4.56	1.22	1.22
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	13.23	9.15	1.84	2.36
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	10.29	1.33	0.84	0.82
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	19.88	3.46	9.66	8.92
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	22.98	10.54	10.55	6.27
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	25.56	21.14	15.85	12.15
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	19.88	3.08	7.22	4.22
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	26.21	11.09	10.73	6.32
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	29.15	22.25	16.12	12.25
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	22.68	3.24	7.34	4.25
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	11.75	4	0.66	0.58
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	13.21	8.66	1.29	1.75
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	10	0.72	0.27	0.18
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	25.37	7.69	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	28.52	16.66	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	21.58	1.38	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	29.47	8.97	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	33.13	19.43	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	25.07	1.61	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	15.31	2.8	2.17	3.7
High Price	- -	- -	- -	- -	- -	- -	- -	19.68	17.14	3.55	5.04
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	230	106	18	18
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	259	230	35	53
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	196	19	7	5

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024

Shares Outstanding	8	8	9	10	10	10	12	14	14	14	14
Diluted Weighted Avg Shares	9	9	9	9	10	10	11	14	15	14	14
Basic Weighted Avg Shares	8	8	8	9	10	10	11	13	14	14	14
Revenue per Share	0.81	1.12	1.33	1.06	1.11	0.87	0.85	1.49	1.87	1.93	2.14
EBITDA per Share	0.07	0.28	0.21	- -	-0.03	-0.14	0.11	0.69	0.97	-0.26	-0.66
Operating Income per Share	- -	0.2	0.17	-0.07	-0.13	-0.29	-0.04	0.59	0.56	-0.01	0.01
Basic EPS, GAAP	-0.02	0.2	0.12	-0.06	-0.16	-0.33	-0.05	0.63	0.69	-0.43	-0.65
Basic EPS from Cont Ops	-0.02	0.2	0.12	-0.06	-0.16	-0.33	-0.05	0.63	0.69	-0.43	-0.65
Diluted EPS, GAAP	-0.02	0.18	0.11	-0.06	-0.16	-0.33	-0.05	0.59	0.65	-0.43	-0.65
Diluted EPS from Cont Ops	-0.02	0.18	0.11	-0.06	-0.16	-0.33	-0.05	0.59	0.65	-0.43	-0.65
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.1	0.27	0.22	-0.01	0.03	0.01	0.19	0.77	0.81	0.22	0.42
Free Cash Flow per Basic Share	- -	0.05	0.1	-0.17	-0.14	-0.14	0.12	0.72	0.81	0.22	0.41
Cash & Equivalents per Share	0.1	0.28	0.64	0.47	0.33	0.16	0.42	1.73	1.19	1.27	1.39
Book Value per Share	0.71	0.84	1.13	1.1	0.97	0.67	0.72	2.3	3.07	2.71	2.15
Tangible Book Value per Share	0.3	0.52	0.88	0.84	0.73	0.45	0.54	2.15	0.86	1.27	1.65