Zedge, Inc. financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Zedge, Inc. files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	11.1	10	10.8	8.82	9.47	19.6	26.5	27.2	30.1	29.4
Cost of revenue	1.3	1.57	1.52	1.38					28	147
Gross profit	9.81	8.46	9.32	7.44					2.09	-118
Selling, general and administrative	7.76	8.47	9.58	8.9	7.11	9.31	15.1	21.9	25.6	27.2
Operating expenses				0.51	0.54
Operating income	1.17	-0.68	-1.3	-2.89	-0.4	7.8	11.8	-6.91	-11.8	-3.23
Pre-tax income	1.13	-0.63	-1.33	-3.33	-0.54	8.05	11.6	-6.56	-11.4	-2.72
Income tax	0.14	-0.02	0.23	0.02	0.02	-0.2	1.89	-0.46	-2.2	-0.33
Net income	0.98	-0.61	-1.56	-3.34	-0.56	8.25	9.71	-6.1	-9.17	-2.39
EBITDA	1.78	-0.04	-0.27	-1.46	1.17	9.06	12.8	-5.95	-10.7	-2.53
EPS, basic	0.12	-0.06	-0.16	-0.33	-0.05	0.63	0.69	-0.43	-0.65	-0.17
EPS, diluted	0.11	-0.06	-0.16	-0.33	-0.05	0.59	0.65	-0.43	-0.65	-0.17
Shares, basic (weighted)	8.35	9.47	9.8	10.1	11.1	13.2	14.2	14.1	14.1	13.7
Shares, diluted (weighted)	9.28	9.47	9.8	10.1	11.1	14	14.9	14.1	14.1	13.7

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	5.98	4.58	3.41	1.61	5.11	24.9	17.1	18.1	20	18.6
Receivables	1.67	1.71	1.78	1.13	1.41	2.55	2.41	2.88	3.41	3.16
Other current assets	0.11	0.43	0.32	0.1	0.11	0.05	0.4	0.57	0.59	0.67
Total current assets	7.96	7.03	5.82	3.23	6.75	27.6	19.9	21.6	24	22.4
Property, plant and equipment	1.84	2.68	3.34	3.4	2.58	1.98	1.66	2.19	2.31	1.29
Lease right-of-use assets			0.51	0.51	0.32			0.36	0.21	64
Goodwill	2.36	2.52	2.45	2.27	2.2	2.26	10.8	1.96	1.82	1.93
Intangible assets							21	18.7	5.37	4.92
Other non-current assets	0.27	0.3	0.13	0.12	0.47	5.15	0.4	0.56	0.36	0.24
Total assets	12.4	12.5	11.7	9.01	12	37.5	54.6	46.8	38.2	35.7
Accounts payable	0.04	0.03	0.28	0.22	0.29	0.59	1.18	0.67	1.11	1.47
Accrued liabilities	1.49	1.84	1.43	1.17	1.21	1.77	2.9	0.3	0.3	0.32
Deferred revenue	0.02		0.01	0.52	1.34	1.82	3.4	2.41	2.17	3.43
Total current liabilities	1.84	1.91	1.72	2.05	2.84	4.18	8.66	5.76	6.25	7.76
Long-term debt								1.99
Other non-current liabilities					0.06	0.15	0.05	0.22	0.12	0.05
Total liabilities	1.84	1.91	1.72	2.05	3.12	4.32	10.4	7.97	7.3	9.75
Total debt								1.99
Paid-in capital	21	21.4	22.5	23.1	25.7	41.7	43.6	46.1	48.3	49.8
Retained earnings	-9.73	-10.3	-11.9	-15.2	-15.8	-7.55	2.16	-3.94	-13.1	-15.5
Treasury stock				-0.05	-0.08	-0.1	-0.33	-1.93	-2.58	-7.01
Other comprehensive income	-0.82	-0.58	-0.7	-0.99	-1.09	-1	-1.39	-1.54	-1.83	-1.51
Shareholders' equity	10.6	10.6	10	6.96	8.89	33.2	44.2	38.9	30.9	25.9
Total equity	10.6	10.6	10	6.96	8.89	33.2	44.2	38.9	30.9	25.9
Total liabilities and equity	12.4	12.5	11.7	9.01	12	37.5	54.6	46.8	38.2	35.7

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	0.98	-0.61	-1.56	-3.34	-0.56	8.25	9.71	-6.1	-9.17	-2.39
Depreciation and amortization	0.61	0.64	1.03	1.43	1.57	1.26	0.96	0.96	1.1	0.7
Stock-based compensation	0.17	0.28	0.6	0.62	0.49	0.65	1.94	2.52	2.14	1.45
Deferred income tax	-0.03	-0.03	0.17			-0.48	-0.38	-0.98	-2.5	-0.48
Change in receivables	-0.05	-0.05	-0.07	0.64	-0.27	-1.14	0.37	-0.47	-0.52	0.24
Change in payables	0.04	0.4	-0.17	-0.31	-0.12	0.83	0.44	-0.71	0.72	0.38
Cash from operations	1.84	-0.1	0.33	0.08	2.12	10.1	11.5	3.16	5.85	3.42
Capital expenditures							-0.05	-0.05	-0.05	-0.08
Acquisitions							-17.4		-4
Purchases of investments				-0.25		-4.78
Cash from investing	-1.01	-1.51	-1.7	-1.74	-0.76	-5.48	-19	-2.42	-1.19	-0.55
Debt issued								2
Debt repaid									-2
Stock issued	0.01	0.17	0.23	0.01	2.25	15	0.01	0	0	0.06
Share buybacks				-0.05	-0.03	-0.03	-0.23	-1.6	-0.65	-4.43
Cash from financing	3.01	0.17	0.23	-0.04	2.17	15.1	-0.22	0.39	-2.64	-4.37
Exchange rate effect	-0.04	0.04	-0.03	-0.09	-0.03	0.05	-0.14	-0.09	-0.14	0.11
Net change in cash	3.81	-1.4	-1.17	-1.8	3.5	19.8	-7.82	1.04	1.87	-1.39
Free cash flow							11.4	3.11	5.8	3.34
Interest paid					0	0		0.12	0.07
Income taxes paid	0.11		0.03	0	0	0	2.36	0.8	0.28	0.22

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to April 30, 2026; growth uses fiscal years. Valuation uses the share price of $3.00 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Operating margin	-5.2%	Operating income / revenue.
EBITDA margin	-2.7%	EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin	-4.0%	Pre-tax income / revenue.
Net margin	-3.6%	Net income / revenue.
FCF margin	11.2%	Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin	11.4%	Cash from operations / revenue.
Return on equity (ROE)	-4.6%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	-3.3%	Net income / average total assets.
Return on invested capital (ROIC)	-26.3%	Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
SG&A / revenue	82.2%	Selling, general and administrative expense / revenue.
Stock-based pay / revenue	1.9%	Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue	0.2%	Capital expenditures / revenue.
D&A / revenue	2.4%	Depreciation and amortization / revenue.

Growth

Metric	Value	How it is calculated
Revenue growth, 1y	-2.3%	Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y	3.5%	Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y	25.4%	Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y	-5,724.0%	Gross profit vs the same period a year earlier. Only from a positive base.
Operating cash flow growth, 1y	-41.5%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	-33.2%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 5y	10.0%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Free cash flow growth, 1y	-42.5%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	-33.7%	Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value growth, 1y	-16.2%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	-16.3%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	23.9%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	-6.7%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	-13.3%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	24.3%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	-2.5%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	-2.6%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	4.3%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Current ratio	3.21x	Current assets / current liabilities.
Quick ratio	3.11x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	2.59x	(Cash + short-term investments) / current liabilities.
Liabilities / assets	28.4%	Total liabilities / total assets.
Working capital	$16.8M	Current assets - current liabilities.
Goodwill and intangibles / assets	9.3%	(Goodwill + intangible assets) / total assets.
Tangible book value	$21.4M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
Asset turnover	0.91x	Revenue / average total assets.
Fixed asset turnover	25.6x	Revenue / average property, plant and equipment.
Receivables turnover	8.02x	Revenue / average receivables.
Days sales outstanding	46 days	365 x average receivables / revenue.
Capex / operating cash flow	1.7%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	-$0.09	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share	$2.36	Revenue / diluted weighted shares.
FCF per share	$0.27	Free cash flow / diluted weighted shares.
Operating cash flow per share	$0.27	Cash from operations / diluted weighted shares.
Book value per share	$1.85	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$1.61	Tangible book value / shares outstanding.
Cash per share	$1.48	(Cash + short-term investments) / shares outstanding.
Buybacks / FCF	100.4%	Share buybacks / free cash flow, when free cash flow is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$39.2M	Share price x shares outstanding.
Enterprise value	$19.5M	Market cap + total debt - cash - short-term investments.
P/S	1.25x	Market cap / revenue.
P/B	1.60x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.84x	Market cap / tangible book value, when positive.
P/FCF	11.1x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	11.0x	Market cap / cash from operations, when positive.
EV/Sales	0.62x	Enterprise value / revenue.
EV/FCF	5.55x	Enterprise value / free cash flow, when both are positive.
FCF yield	9.0%	Free cash flow / market cap.
Earnings yield	-2.9%	Net income / market cap (the inverse of P/E).
Shareholder yield	9.0%	(Dividends paid + share buybacks) / market cap.

What was Zedge, Inc.'s revenue in fiscal 2025?

Zedge, Inc. reported revenue of $29.4M for fiscal 2025, 2.3% lower than the year before.

Was Zedge, Inc. profitable in fiscal 2025?

No. It reported a net loss of $2.4M.

How much free cash flow did Zedge, Inc. generate in fiscal 2025?

Cash from operations of $3.4M minus capital expenditures of $83.0K left free cash flow of $3.3M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to Zedge, Inc.