Zedge Inc
NYSE-MKT:ZDGE
Income Statement
Earnings Waterfall
Zedge Inc
Revenue
|
28.2m
USD
|
Cost of Revenue
|
-1.9m
USD
|
Gross Profit
|
26.3m
USD
|
Operating Expenses
|
-25.4m
USD
|
Operating Income
|
908k
USD
|
Other Expenses
|
-17.7m
USD
|
Net Income
|
-16.8m
USD
|
Income Statement
Zedge Inc
Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||
Revenue |
9
N/A
|
8
-4%
|
9
+1%
|
9
+2%
|
9
+9%
|
11
+18%
|
14
+24%
|
17
+23%
|
20
+15%
|
22
+12%
|
23
+7%
|
24
+4%
|
27
+9%
|
27
+3%
|
27
+0%
|
28
+2%
|
27
-3%
|
27
+1%
|
28
+3%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Gross Profit |
7
N/A
|
7
-4%
|
7
+1%
|
7
+3%
|
8
+11%
|
10
+21%
|
13
+27%
|
16
+25%
|
18
+16%
|
21
+12%
|
22
+8%
|
23
+4%
|
25
+8%
|
25
+2%
|
25
-1%
|
26
+2%
|
25
-2%
|
25
+1%
|
26
+4%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(14)
|
(17)
|
(21)
|
(24)
|
(25)
|
(25)
|
(34)
|
(25)
|
|
Selling, General & Administrative |
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(15)
|
(18)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
|
Depreciation & Amortization |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
|
Operating Income |
(3)
N/A
|
(3)
-6%
|
(3)
+11%
|
(2)
+36%
|
(0)
+77%
|
1
N/A
|
4
+170%
|
6
+54%
|
8
+30%
|
9
+19%
|
10
+6%
|
9
-6%
|
8
-15%
|
5
-37%
|
1
-70%
|
0
-69%
|
(0)
N/A
|
(8)
-6 343%
|
1
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
6
|
6
|
2
|
2
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
0
|
(21)
|
|
Pre-Tax Income |
(3)
N/A
|
(3)
-3%
|
(3)
+10%
|
(2)
+28%
|
(1)
+75%
|
1
N/A
|
4
+191%
|
6
+60%
|
8
+32%
|
10
+19%
|
10
+5%
|
9
-7%
|
12
+25%
|
9
-24%
|
7
-15%
|
(2)
N/A
|
(7)
-197%
|
(6)
+6%
|
(20)
-218%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
3
|
|
Income from Continuing Operations |
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
3
|
6
|
8
|
9
|
9
|
8
|
10
|
7
|
7
|
(2)
|
(6)
|
(6)
|
(17)
|
|
Net Income (Common) |
(3)
N/A
|
(3)
-3%
|
(3)
+10%
|
(2)
+28%
|
(1)
+75%
|
1
N/A
|
3
+169%
|
6
+80%
|
8
+32%
|
9
+12%
|
9
+1%
|
8
-18%
|
10
+27%
|
7
-23%
|
7
-10%
|
(2)
N/A
|
(6)
-254%
|
(6)
+3%
|
(17)
-182%
|
|
EPS (Diluted) |
-0.33
N/A
|
-0.34
-3%
|
-0.31
+9%
|
-0.18
+42%
|
-0.05
+72%
|
0.1
N/A
|
0.26
+160%
|
0.42
+62%
|
0.59
+40%
|
0.63
+7%
|
0.61
-3%
|
0.5
-18%
|
0.65
+30%
|
0.51
-22%
|
0.47
-8%
|
-0.14
N/A
|
-0.43
-207%
|
-0.43
N/A
|
-1.19
-177%
|