Zedge, Inc. Financial Ratios — ZDGE 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
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	-13.86	-9.71	- -	- -	- -	- -	- -	-415.13	- -	- -
Return on Invested Capital (%)	- -	23.03	14.41	- -	- -	- -	- -	- -	16.75	- -	- -
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	18.53	-0.04	-2.46	-16.56	12.3	46.32	37.08	11.53	8.66
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	-8.2	- -	- -	- -	- -	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	- -	- -	- -	- -	- -	1	- -	- -	2	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.1	0.44	0.03	0.02	0.74	0.08
Net Debt/EBITDA	-1.39	-0.97	-2.9	1,145	12.81	1.01	-4.2	-2.75	-1.74	-5.14	-7.67
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.05	-1.28	0.03	0.02	-18.36	1.33
Net Debt/EBIT	29.42	-1.34	-4.11	7.08	2.62	0.51	12.14	-3.19	-2.17	127.09	-130.71
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-7.34	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-14.82	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	-14.51	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-176.58	-127.24	-77.47	-81.72	-100.54	-168.08	-130.6	-19.77	4.22	-8.1	-33.93
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	3.17	0.44	0.12	5.68	0.38
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-1.86	-2.02	2.12	-151.34	-0.93
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 (%)	- -	- -	- -	- -	- -	-0.94	-3.39	-3.22	7.8	-159.84	-1.59
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 (%)	5.86	16.97	38.3	30.9	22.42	8.84	24.13	77.63	117.13	82.41	61.06
EBITDA	1	2	2	- -	- -	-1	1	9	10	3	3
EBITDA-CapEx	- -	- -	1	-2	-2	-3	- -	8	10	3	3
Operating Income (Loss)	- -	2	1	-1	-1	-3	- -	8	8	- -	- -

Liquidity (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
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	-176.58	-127.24	-77.47	-81.72	-100.54	-168.08	-130.6	-19.77	4.22	-8.1	-33.93
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	3.17	0.44	0.12	5.68	0.38
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	-1.86	-2.02	2.12	-151.34	-0.93
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 (%)	- -	- -	- -	- -	- -	-0.94	-3.39	-3.22	7.8	-159.84	-1.59
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	-2.58	0.34	12.3	6.12	9.58	1.7	2.02	29.84	5.28	3.77	5.28

Working Capital (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
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	- -	14.72	17.09	45.42	9.7	5.55	4.71	2.73	1.86	2.43	2.09
Accounts Payable Turnover Days	- -	24.79	21.35	8.04	37.63	65.77	77.43	133.74	196.29	150.51	174.94
Cash Conversion Cycle	- -	33.87	32.67	53.46	21.15	-5.53	-28.48	-96.89	-162.22	-115.04	-136.8
Inventory to Cash Days	- -	58.67	54.03	61.49	58.78	60.24	48.95	36.86	34.07	35.47	38.14
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	35	20	29	16	15	202	39	30	51
- 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	-1	-2	29	15	26	15	11	177	22	14	31
Total Capital	-12	-11	-10	-10	-12	-15	-15	-7	2	-1	-13
Total Debt/Capital (%)	- -	- -	- -	- -	- -	-0.94	-3.39	-3.22	7.8	-159.84	-1.59
Total Debt / EV	- -	- -	- -	- -	- -	0.01	0.05	- -	0.01	0.17	0.01
EV/Sales	- -	- -	2.59	1.5	2.37	1.67	1.14	9.07	0.84	0.51	1.04
EV/EBITDA	- -	- -	13.96	- -	- -	- -	9.28	19.57	2.26	4.39	11.97
EV/EBIT	- -	- -	19.77	- -	- -	- -	- -	22.73	2.82	- -	204.04
EV/Cash Flow to Firm	- -	- -	15.6	- -	77.43	53.51	5.1	17.51	1.94	4.37	5.34
EV/Free Cash Flow to Firm	- -	- -	10.09	10.66	12.64	8.36	3.75	16.45	1.93	4.29	5.29
Diluted Market Cap	- -	- -	39	20	29	16	15	216	41	30	51
Diluted Enterprise Value	-1	-2	33	15	26	15	11	191	24	14	31
EV per Share	- -	- -	3.44	1.59	2.62	1.46	0.98	13.48	1.57	0.98	2.22
TTM Sales	7	9	11	10	11	9	9	20	27	27	30
TTM EBITDA	1	2	2	- -	- -	-1	1	9	10	3	3
TTM Operating Income	- -	2	1	-1	-1	-3	- -	8	8	- -	- -
TTM Cash Flow to Firm	1	2	2	- -	- -	- -	2	10	11	3	6
TTM Free Cash Flow to Firm	2	4	3	1	2	2	3	11	12	3	6

Multiples (USD)

API Chat

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	13.55	13.91	14.31	10.37	5.35	20	3.56	9.2	8.65
EV/EBIT	- -	- -	19.77	- -	- -	- -	- -	22.73	2.82	- -	204.04
Enterprise Value	-1	-2	29	15	26	15	11	177	22	14	31
Low Price	- -	- -	3.56	1.96	1.65	1.33	0.66	1.25	2.43	1.62	1.68
EV/Sales	- -	- -	2.59	1.5	2.37	1.67	1.14	9.07	0.84	0.51	1.04
EV/EBITDA	- -	- -	13.96	- -	- -	- -	9.28	19.57	2.26	4.39	11.97
Price/Earnings	- -	- -	35.32	- -	- -	- -	- -	24.5	4.03	- -	- -
Price/Earnings Average	- -	- -	38.06	-50.02	-18.57	-6.45	-28.69	13.66	12.46	-5.44	-3.99
Price/Earnings High	- -	- -	66.65	-74.37	-27.22	-11.01	-41.65	31.74	25.18	-8.64	-7.96
Price/Earnings Low	- -	- -	30.23	-30.37	-10.35	-4.01	-13.09	1.99	3.55	-3.74	-2.58
Price/Book Value	- -	- -	-3.6	-1.91	-2.47	-1.07	-0.98	-27.27	16.98	-7.81	-3.94
Price/Book Value Average	- -	- -	-3.88	-2.98	-2.46	-1.43	-1.02	-15.2	52.55	-8.75	-2.82
Price/Book Value High	- -	- -	-6.8	-4.44	-3.61	-2.43	-1.48	-35.33	106.17	-13.91	-5.63
Price/Book Value Low	- -	- -	-3.08	-1.81	-1.37	-0.89	-0.47	-2.22	14.95	-6.02	-1.83
Price/Tangible Book Value	- -	- -	4.22	2.42	3.85	3.46	2.3	6.54	3.16	1.63	2.15
Price/Tangible Book Value Average	- -	- -	4.54	3.77	3.84	4.6	2.4	3.65	9.78	1.82	1.54
Price/Tangible Book Value High	- -	- -	7.96	5.61	5.63	7.84	3.48	8.47	19.77	2.9	3.08
Price/Tangible Book Value Low	- -	- -	3.61	2.29	2.14	2.86	1.09	0.53	2.78	1.26	1
Price/Sales	- -	- -	3.12	1.95	2.69	1.84	1.63	10.33	1.47	1.09	1.7
Price/Sales Average	- -	- -	3.37	3.05	2.68	2.45	1.69	5.76	4.56	1.22	1.22
Price/Sales High	- -	- -	5.9	4.53	3.93	4.17	2.46	13.38	9.22	1.94	2.43
Price/Sales Low	- -	- -	2.67	1.85	1.49	1.52	0.77	0.84	1.3	0.84	0.79
Price/Cash Flow	- -	- -	18.85	-202.03	87.7	213.6	7.26	19.95	3.4	9.36	8.72
Price/Cash Flow Average	- -	- -	20.31	-315.09	87.41	283.86	7.56	11.12	10.54	10.49	6.25
Price/Cash Flow High	- -	- -	35.57	-468.47	128.15	484.25	10.97	25.84	21.29	16.67	12.48
Price/Cash Flow Low	- -	- -	16.13	-191.29	48.72	176.45	3.45	1.62	3	7.22	4.05
Price/Free Cash Flow Average	- -	- -	14.61	21.69	14.27	13.78	5.57	11.15	11	10.31	6.2
Price/Free Cash Flow High	- -	- -	25.58	32.25	20.92	23.5	8.08	25.91	22.23	16.39	12.38
Price/Free Cash Flow Low	- -	- -	11.6	13.17	7.95	8.56	2.54	1.63	3.13	7.1	4.01
EV/Sales Average	- -	- -	2.83	2.59	2.36	2.28	1.21	4.49	3.93	0.64	0.56
EV/Sales High	- -	- -	5.36	4.07	3.61	4.01	1.97	12.12	8.58	1.36	1.77
EV/Sales Low	- -	- -	2.14	1.39	1.18	1.35	0.29	- -	0.66	0.26	0.13
EV/EBITDA Average	-1.37	-0.96	15.27	-6,495.85	-96.29	-13.77	9.82	9.7	10.59	5.53	6.43
EV/EBITDA High	-1.37	-0.96	28.92	-10,215.4	-147.13	-24.2	16.04	26.16	23.14	11.75	20.41
EV/EBITDA Low	-1.37	-0.96	11.53	-3,493.83	-48	-8.18	2.34	-0.91	1.78	2.24	1.49
EV/EBIT Average	29.04	-1.33	21.62	-40.16	-19.72	-6.96	-28.39	11.27	13.23	-136.84	109.6
EV/EBIT High	29.04	-1.33	40.95	-63.16	-30.13	-12.24	-46.36	30.39	28.91	-290.76	347.72
EV/EBIT Low	29.04	-1.33	16.32	-21.6	-9.83	-4.14	-6.76	-1.05	2.23	-55.45	25.36
Last Price	- -	- -	4.16	2.07	2.97	1.61	1.39	15.36	2.76	2.1	3.62
High Price	- -	- -	7.85	4.8	4.34	3.65	2.1	19.9	17.26	3.74	5.18
Enterprise Value Average	-1	-2	31	26	26	20	11	88	104	17	17
Enterprise Value High	-1	-2	60	41	39	35	19	237	228	37	53
Enterprise Value Low	-1	-2	24	14	13	12	3	-8	18	7	4

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
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	0.25	- -	-0.03	-0.14	0.11	0.69	0.69	0.22	0.18
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	0.27	0.72	0.48	0.35	0.16	0.46	1.89	1.21	1.29	1.42
Book Value per Share	-1.53	-1.32	-1.15	-1.08	-1.2	-1.5	-1.41	-0.56	0.16	-0.27	-0.92
Tangible Book Value per Share	0.29	0.5	0.99	0.86	0.77	0.47	0.6	2.35	0.87	1.29	1.68

Zedge, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)