Financhill
Buy
55

ZOM Quote, Financials, Valuation and Earnings

Last price:
$0.14
Seasonality move :
0.36%
Day range:
$0.13 - $0.14
52-week range:
$0.12 - $0.20
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.07x
P/B ratio:
0.67x
Volume:
8.7M
Avg. volume:
7.3M
1-year change:
-16.24%
Market cap:
$135.4M
Revenue:
$25.2M
EPS (TTM):
-$0.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $4.1M $18.9M $25.2M
Revenue Growth (YoY) -- -- -- 358.02% 33.05%
 
Cost of Revenues -- -- $1.1M $5.5M $7.9M
Gross Profit -- -- $3.1M $13.5M $17.3M
Gross Profit Margin -- -- 73.89% 71.15% 68.76%
 
R&D Expenses $10.3M $8M $1.7M $2.6M $5.7M
Selling, General & Admin $8.7M $8.7M $22.8M $32.8M $43.2M
Other Inc / (Exp) $18.6K -$178.9K $306K -$158K -$9.6M
Operating Expenses $19.8M $16.8M $24.4M $35.4M $48.9M
Operating Income -$19.8M -$16.8M -$21.4M -$21.9M -$31.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.8M -$16.9M -$20.7M -$19.4M -$35.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$2.3M -$2.4M -$1.3M
Net Income to Company -$19.8M -$16.9M -$18.4M -$17M -$34.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.8M -$16.9M -$18.4M -$17M -$34.5M
 
Basic EPS (Cont. Ops) -$0.19 -$0.05 -$0.05 -$0.02 -$0.04
Diluted EPS (Cont. Ops) -$0.19 -$0.05 -$0.05 -$0.02 -$0.04
Weighted Average Basic Share $106.3M $364.4M $956.5M $979.9M $979.9M
Weighted Average Diluted Share $106.3M $364.4M $956.5M $979.9M $979.9M
 
EBITDA -$19M -$16.4M -$19.6M -$15.3M -$29.4M
EBIT -$19.8M -$16.9M -$20.7M -$19.4M -$35.7M
 
Revenue (Reported) -- -- $4.1M $18.9M $25.2M
Operating Income (Reported) -$19.8M -$16.8M -$21.4M -$21.9M -$31.6M
Operating Income (Adjusted) -$19.8M -$16.9M -$20.7M -$19.4M -$35.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $23K $4.8M $6.3M $7M
Revenue Growth (YoY) -- -- 20665.22% 32.89% 10.24%
 
Cost of Revenues -- $18K $1.3M $2M $1.9M
Gross Profit -- $5K $3.5M $4.4M $5.1M
Gross Profit Margin -- 21.74% 73.51% 68.73% 72.32%
 
R&D Expenses $2.7M $289K $1.2M $867K $1.8M
Selling, General & Admin $2.3M $6.1M $8.9M $9.4M $10.7M
Other Inc / (Exp) -$780 -$32K -$72K $2.2M -$261K
Operating Expenses $5M $6.4M $10.1M $10.3M $12.5M
Operating Income -$5M -$6.4M -$6.6M -$5.9M -$7.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5M -$6.3M -$5.7M -$2.4M -$6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$657K -$1.9M -$27K
Net Income to Company -$5M -$6.3M -$5M -$489K -$6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5M -$6.3M -$5M -$491K -$6.7M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 -$0.00 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.01 -$0.00 -$0.01
Weighted Average Basic Share $550.5M $978.5M $979.9M $979.9M $979.9M
Weighted Average Diluted Share $550.5M $978.5M $979.9M $979.9M $979.9M
 
EBITDA -$4.9M -$6.3M -$4.5M -$751K -$4.7M
EBIT -$5M -$6.4M -$5.7M -$2.3M -$6.7M
 
Revenue (Reported) -- $23K $4.8M $6.3M $7M
Operating Income (Reported) -$5M -$6.4M -$6.6M -$5.9M -$7.4M
Operating Income (Adjusted) -$5M -$6.4M -$5.7M -$2.3M -$6.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $16.9M $24M $26.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $4.5M $7.6M $8.1M
Gross Profit -- -$7K $12.3M $16.5M $18.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8M $1.8M $2.6M $3.3M $8.2M
Selling, General & Admin $7.3M $17.9M $32.3M $38.5M $48.6M
Other Inc / (Exp) -$122.7K $198K -$80K $2.1M -$28.1M
Operating Expenses $15.5M $19.7M $34.9M $41.8M $56.9M
Operating Income -$15.5M -$19.7M -$22.6M -$25.3M -$38.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.6M -$19.3M -$21.1M -$17.8M -$62.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$3.7M -$2.8M $123K
Net Income to Company -$15.6M -$19.3M -$17.5M -$14.9M -$62.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.6M -$19.3M -$17.5M -$14.9M -$62.2M
 
Basic EPS (Cont. Ops) -$0.08 -$0.06 -$0.01 -$0.02 -$0.07
Diluted EPS (Cont. Ops) -$0.08 -$0.06 -$0.01 -$0.02 -$0.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$15M -$19.4M -$17M -$11.9M -$54.3M
EBIT -$15.6M -$19.8M -$20.6M -$17.6M -$62.1M
 
Revenue (Reported) -- -- $16.9M $24M $26.7M
Operating Income (Reported) -$15.5M -$19.7M -$22.6M -$25.3M -$38.3M
Operating Income (Adjusted) -$15.6M -$19.8M -$20.6M -$17.6M -$62.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $53K $12.8M $17.8M $19.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $60K $3.5M $5.6M $5.9M
Gross Profit -- -$7K $9.3M $12.2M $13.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.2M $972K $1.9M $2.6M $5.1M
Selling, General & Admin $5.4M $14.6M $24.2M $29.8M $35.3M
Other Inc / (Exp) -$122.9K $254K -$132K $2.2M -$16.4M
Operating Expenses $12.6M $15.6M $26M $32.4M $40.4M
Operating Income -$12.6M -$15.6M -$16.8M -$20.2M -$26.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$12.7M -$15.1M -$15.5M -$13.9M -$40.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$1.3M -$1.8M -$336K
Net Income to Company -$12.7M -$15.1M -$14.2M -$12.1M -$39.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.7M -$15.1M -$14.2M -$12.1M -$39.8M
 
Basic EPS (Cont. Ops) -$0.05 -$0.05 -$0.01 -$0.01 -$0.04
Diluted EPS (Cont. Ops) -$0.05 -$0.05 -$0.01 -$0.01 -$0.04
Weighted Average Basic Share $883.7M $2.8B $2.9B $2.9B $2.9B
Weighted Average Diluted Share $883.7M $2.8B $2.9B $2.9B $2.9B
 
EBITDA -$12.3M -$15.3M -$12.7M -$9.3M -$34.2M
EBIT -$12.7M -$15.6M -$15.5M -$13.7M -$40.1M
 
Revenue (Reported) -- $53K $12.8M $17.8M $19.4M
Operating Income (Reported) -$12.6M -$15.6M -$16.8M -$20.2M -$26.9M
Operating Income (Adjusted) -$12.7M -$15.6M -$15.5M -$13.7M -$40.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $510.6K $62M $195M $27.4M $13M
Short Term Investments -- -- -- $87.7M $77.5M
Accounts Receivable, Net -- -- $315K $596K $1.2M
Inventory -- -- $2.8M $2.7M $5.1M
Prepaid Expenses $1.2M $1.7M $1.8M $3.8M $2.1M
Other Current Assets -- -- -- -- --
Total Current Assets $1.8M $63.9M $200.4M $123.5M $99.9M
 
Property Plant And Equipment $1.8M $1.9M $2.9M $9.2M $25.3M
Long-Term Investments -- -- -- $40.7M $10M
Goodwill -- -- $43.3M $64M $61.6M
Other Intangibles $543.4K $362.7K $33.2M $41.8M $55.4M
Other Long-Term Assets -- -- $265K $265K $822K
Total Assets $4.2M $66.1M $280.4M $279.6M $253.2M
 
Accounts Payable -- $1.2M $3.2M $6.7M $7.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $527.4K -- -- --
Current Portion Of Capital Lease Obligations -- $252.8K $415K $641K $916K
Other Current Liabilities -- -- $262K $78K $107K
Total Current Liabilities $2.1M $2M $4.3M $7.8M $9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.1M $15.1M $9.5M $12.2M $13.2M
 
Common Stock $50.5M $104.8M $381M $381M $381M
Other Common Equity Adj -- -- $2K -$843K $48K
Common Equity -$9.9M $51.1M $270.9M $267.4M $240M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1M $51.1M $270.9M $267.4M $240M
 
Total Liabilities and Equity $4.2M $66.1M $280.4M $279.6M $253.2M
Cash and Short Terms $510.6K $62M $195M $115.1M $90.5M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $52M $271.4M $45.1M $21.8M $9.7M
Short Term Investments -- -- $74.2M $84.4M $67.1M
Accounts Receivable, Net -- $6.9K $719K $1.3M $1.8M
Inventory -- $1.4M $2.4M $3.7M $5.4M
Prepaid Expenses $932.4K $1.6M $3.6M $3M $2.6M
Other Current Assets -- -- -- -- --
Total Current Assets $53.1M $274.7M $127.1M $115.4M $87.3M
 
Property Plant And Equipment $2.1M $2.1M $8.5M $16.2M $27.4M
Long-Term Investments -- -- $39.2M $11.8M $966K
Goodwill -- -- $64.2M $73.8M $45.6M
Other Intangibles $408.6K $474K $42.8M $56.9M $51.6M
Other Long-Term Assets -- -- $265K $852K $1.1M
Total Assets $56.6M $277.5M $282.3M $275.1M $214.1M
 
Accounts Payable -- -- $6.2M $5.6M $2.4M
Accrued Expenses -- -- -- -- $642K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $242.5K $407.3K $578K $679K $632K
Other Current Liabilities -- -- $58K $92K $242K
Total Current Liabilities $2.1M $4.9M $7.1M $6.7M $8.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.2M $5.9M $13.5M $14.2M $11.3M
 
Common Stock $99.9M $380.9M $381M $381M $381M
Other Common Equity Adj -- -- -$822K -$387K $300K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $53.4M $271.6M $268.8M $260.9M $202.8M
 
Total Liabilities and Equity $56.6M $277.5M $282.3M $275.1M $214.1M
Cash and Short Terms $52M $271.4M $119.3M $106.2M $76.9M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$19.8M -$16.9M -$18.4M -$17M -$34.5M
Depreciation & Amoritzation $787.6K $530K $1.1M $4M $6.3M
Stock-Based Compensation $2.5M $1.7M $7.1M $7.9M $6.3M
Change in Accounts Receivable -$14K -$78.6K -$212K -$617K -$269K
Change in Inventories -- -- -$2.8M -$4M -$1.1M
Cash From Operations -$15.6M -$16.2M -$14.3M -$11.7M -$16M
 
Capital Expenditures -- -- $526K $1M $4.6M
Cash Acquisitions -- -- -$71.4M -$24.3M -$24M
Cash From Investing -$686.9K $1M -$71.9M -$155.9M $1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$708.7K $987K -$14.3M -- --
Cash From Financing $14.9M $76.7M $219.2M $8K --
 
Beginning Cash (CF) $1.9M $510.6K $62M $195M $27.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M $61.5M $133M -$167.5M -$14.4M
Ending Cash (CF) $510.6K $62M $195M $27.4M $13M
 
Levered Free Cash Flow -$16.3M -$16.3M -$14.8M -$12.7M -$20.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5M -$6.3M -$5M -$489K -$6.7M
Depreciation & Amoritzation $166.1K $107K $1.2M $1.6M $2M
Stock-Based Compensation $188K $1.4M $1.9M $1.7M $473K
Change in Accounts Receivable -$208.3K $7K -$408K -$506K -$217K
Change in Inventories -- -$1.1M -$1.1M $211K -$8K
Cash From Operations -$5.7M -$5M -$2.8M -$3M -$4.8M
 
Capital Expenditures -- $201K $1.4M $6.5M $1.1M
Cash Acquisitions -- -- -$24.3M -$12.7M --
Cash From Investing -$610 -$201K -$138.9M -$3.1M $6.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$14.3M -- -- --
Other Financing Activities -$3.7M $14.3M -- -- -$70K
Cash From Financing $28.6M $400K $8K -- -$70K
 
Beginning Cash (CF) $29.1M $276.2M $186.8M $28M $7.9M
Foreign Exchange Rate Adjustment -- -- -$20K -$18K $133K
Additions / Reductions $22.9M -$4.8M -$141.6M -$6.2M $1.7M
Ending Cash (CF) $52M $271.4M $45.1M $21.8M $9.7M
 
Levered Free Cash Flow -$5.7M -$5.2M -$4.1M -$9.6M -$5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$15.6M -$19.3M -$17.5M -$14.9M -$62.2M
Depreciation & Amoritzation $614K $430.7K $3.6M $5.7M $7.8M
Stock-Based Compensation $478.8K $5.7M $9M $6.6M $3.5M
Change in Accounts Receivable -$53.3K -$146.9K -$455K -$788K $283K
Change in Inventories -- -$1.9M -$4.5M -$1.7M -$369K
Cash From Operations -$15.4M -$12.1M -$14.2M -$13.3M -$24.1M
 
Capital Expenditures -- $343K $2.2M $12.5M -$4.1M
Cash Acquisitions -- -- -$24.3M -$12.7M -$11.7M
Cash From Investing $977K -$344.2K -$212.1M -$9.9M $12.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.2M -- -- -- --
Cash From Financing $64M $231.8M -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.5M $219.4M -$226.3M -$23.3M -$12.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15.5M -$12.4M -$16.4M -$25.8M -$20.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.7M -$15.1M -$14.2M -$12.1M -$39.8M
Depreciation & Amoritzation $410.4K $311K $2.8M $4.4M $5.9M
Stock-Based Compensation $478.8K $4.5M $6.5M $5.2M $2.4M
Change in Accounts Receivable -$61.7K -$130K -$373K -$544K $8K
Change in Inventories -- -$1.9M -$3.6M -$1.4M -$660K
Cash From Operations -$13.6M -$9.4M -$9.3M -$11M -$19.1M
 
Capital Expenditures -- $343K $2M $13.4M $4.7M
Cash Acquisitions -- -- -$24.3M -$12.7M -$437K
Cash From Investing $1M -$343K -$140.5M $5.4M $15.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $527.4K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$14.3M -- -- --
Other Financing Activities -$5.1M -- -- -- -$70K
Cash From Financing $64.1M $219.1M $8K -- -$70K
 
Beginning Cash (CF) $31.1M $614.8M $574.1M $63.7M $31.8M
Foreign Exchange Rate Adjustment -- -- -$49K -$62K $32K
Additions / Reductions $51.5M $209.4M -$149.8M -$5.6M -$3.2M
Ending Cash (CF) $82.6M $824.2M $424.2M $58.1M $28.6M
 
Levered Free Cash Flow -$13.6M -$9.7M -$11.3M -$24.4M -$23.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock