Zedge, Inc.
Financial highlights
| Metric | FY 07/31/25 | FY 07/31/24 | FY 07/31/23 | FY 07/31/22 | FY 07/31/21 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $29.4M | $30.1M | $27.2M | $26.5M | $19.6M |
| Cost of revenue | $147.0M | $28.0M | — | — | — |
| Selling, general & administrative | $27.2M | $25.6M | $21.9M | $15.1M | $9.3M |
| Operating income | -$3.2M | -$11.8M | -$6.9M | $11.8M | $7.8M |
| Pretax income | -$2.7M | -$11.4M | -$6.6M | $11.6M | $8.0M |
| Income tax expense | -$325,000 | -$2.2M | -$462,000 | $1.9M | -$202,000 |
| Net income | -$2.4M | -$9.2M | -$6.1M | $9.7M | $8.2M |
| Balance Sheet | |||||
| Cash and equivalents | $18.6M | $20.0M | $18.1M | $17.1M | $24.9M |
| Current assets | $22.4M | $24.0M | $21.6M | $19.9M | $27.6M |
| Total assets | $35.7M | $38.2M | $46.8M | $54.6M | $37.5M |
| Current liabilities | $7.8M | $6.2M | $5.8M | $8.7M | $4.2M |
| Total liabilities | $9.8M | $7.3M | $8.0M | $10.4M | $4.3M |
| Total debt | — | — | $2.0M | — | — |
| Stockholders' equity | $25.9M | $30.9M | $38.9M | $44.2M | $33.2M |
| Cash Flow Statement | |||||
| Cash from operations | $3.4M | $5.8M | $3.2M | $11.5M | $10.1M |
| Depreciation and amortization | $700,000 | $1.1M | $958,000 | $958,000 | $1.3M |
| Stock-based compensation | $1.4M | $2.1M | $2.5M | $1.9M | $652,000 |
| Capital expenditure | $83,000 | $47,000 | $54,000 | $45,000 | — |
| Free cash flow | $3.3M | $5.8M | $3.1M | $11.4M | — |
| Share repurchases | $4.4M | $646,000 | $1.6M | $232,000 | $26,000 |
| Impairments | $827,000 | — | $8.7M | — | — |
Shares outstanding 13.0M · Free float 74.8%
Annual filing data through FY ended July 31, 2025; float as of July 4, 2026.