false
0001667313
0001667313
2024-12-16
2024-12-16
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
8-K
CURRENT
REPORT
Pursuant
to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date
of Report (Date of earliest event reported): December 16, 2024
Zedge,
Inc.
(Exact
name of registrant as specified in its charter)
Delaware |
|
1-37782 |
|
26-3199071 |
(State
or other jurisdiction
of
incorporation) |
|
(Commission
File Number) |
|
(IRS
Employer
Identification
No.) |
1178 Broadway,
Ste. 1450 (3rd Floor)
New York, NY |
|
10001 |
(Address
of principal executive offices) |
|
(Zip
Code) |
Registrant’s
telephone number, including area code: (330) 577-3424
Not
Applicable
(Former
name or former address, if changed since last report.)
Check
the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under
any of the following provisions (see General Instruction A.2. below):
☐ | Written
communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class |
|
Trading
Symbol |
|
Name
of each exchange on which registered |
Class B common stock, par value $0.01 per share |
|
ZDGE |
|
NYSE American |
Indicate
by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405
of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging
growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item
2.02. Results of Operations and Financial Condition
On
December 16, 2024, Zedge, Inc. (the “Registrant”) issued a press release announcing its results of operations for its fiscal
quarter ended October 31, 2024. A copy of the press release issued by the Registrant concerning the foregoing results is furnished herewith
as Exhibit 99.1 and is incorporated herein by reference.
The
Registrant is furnishing the information contained in this Report, including Exhibit 99.1, pursuant to Item 2.02 of Form 8-K promulgated
by the Securities and Exchange Commission (the “SEC”). This information shall not be deemed to be “filed” with
the SEC or incorporated by reference into any other filing with the SEC unless otherwise expressly stated in such filing. In addition,
this Report and the press release contain statements intended as “forward-looking statements” that are subject to the cautionary
statements about forward-looking statements set forth in the press release.
Item 9.01
Financial Statements and Exhibits.
(d)
Exhibits.
SIGNATURE
Pursuant
to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.
|
ZEDGE, INC. |
|
|
|
|
By: |
/s/
Jonathan Reich |
|
Name: |
Jonathan Reich |
|
Title: |
Chief Executive Officer |
Dated:
December 16, 2024
EXHIBIT
INDEX
Exhibit 99.1
Zedge Announces First Quarter Fiscal 2025
Results
Zedge
Marketplace subscription revenue increased 21%
Zedge
Marketplace ARPMAU1 increased 22%
Zedge
Premium GTV1 increased 62%
New York, NY – December 16, 2024: Zedge,
Inc. (NYSE AMERICAN: ZDGE), $ZDGE, a leader in digital marketplaces and interactive games that provides
content, enables creativity, empowers self-expression and facilitates community, today announced results for its first quarter
fiscal 2025, ended October 31, 2024.
Jonathan Reich, Zedge’s
CEO, commented:
“We are encouraged
by the underlying trends in our business, which provide a strong foundation for future growth despite a mixed bag of results at the start
of the fiscal year.
“The Zedge Marketplace
continued to shine with subscription revenue growing 21% year-over-year and accelerated growth in lifetime subscriptions drove an 8% increase
in overall subscribers. Zedge Premium’s GTV (Gross Transaction Value) surged by 62%, fueled by the popularity of our parallax wallpapers
(3-D motion wallpapers), optimization of rewarded video CPMs and the expansion of pAInt, our AI image generator, demonstrating our ability
to fuel growth with innovative features. These achievements and a shift towards users with higher return profiles led to an impressive
22% increase in Average Revenue per Monthly Active User (ARPMAU). Additionally, Zedge Marketplace iOS growth continues to be a
bright spot for the Company with revenue up over 60% in the quarter. However, we did encounter some advertising challenges in the quarter,
including a now resolved coding error that limited our supply of selected ad inventory for a short period, a delay in an ad partner’s
testing of our platform, and start up complexities from adding a new advertising mediation platform to our mix. Additionally, we adopted
a more conservative short-term approach to user acquisition, prioritizing higher returns on ad spend (ROAS) over rapid scaling. Despite
these hurdles, we are confident in our ability to return to advertising revenue growth in the quarters ahead.
“Emojipedia
delivered an outstanding quarter with record revenue up 33% year-over-year, showcasing its continued appeal as the go-to resource for
emoji-related information and its strength as a revenue generator within our portfolio. We are thrilled to see Emojipedia’s sustained
growth, further validating its value to our ecosystem and validating our original acquisition thesis.
“GuruShots
remains in transition as we focus on initiatives aimed at attracting new users who will convert into recurring, paying players. We’re
currently rolling out Duels, a player-versus-player (PVP) game mechanic that will cap the new onboarding, economy and Missions enhancements
we introduced in 2024. Despite limiting marketing spend, we are seeing early signs of growth with higher engagement and retention among
new players. Our next area of focus relates to effectively monetizing new players and efficiently growing paid user acquisition, which
we believe will pave the way for sustainable growth.
“In summary, while
we had some near-term challenges, we remain focused on executing on our strategy, driving innovation and delivering value for our stockholders,
and the progress we’ve made reaffirms our confidence that we are headed in the right direction.”
Fiscal 2025 Outlook
“We anticipate significant
improvements in our second quarter driven by traditional holiday seasonal strength and the resolution of key challenges from the first
quarter. For the remainder of fiscal 2025, we are focused on leveraging our solid foundation to drive growth and scalability across all
business units. A critical part of this strategy is the ongoing integration of generative AI into our product portfolio, enriching the
user experience with cutting-edge features. Our recent beta launch of the AI Emoji Generator on Cyber Monday exemplifies this approach,
enabling Emojipedia users to design custom emojis and break free from standard device keyboards.
“Our top priority
for the Zedge Marketplace this year is to transform users from content consumers into content creators, aligning ourselves more
deeply within the Creator Economy. The continued rollout of pAInt 2.0 and the planned imminent addition of AI audio capabilities underscore
our commitment to innovation. Audio, in particular, represents an exciting opportunity to attract new users and deepen engagement with
existing ones, further solidifying our position in this dynamic space.
“Beyond product
advancements, our marketing team remains a critical revenue growth driver. After weathering the first quarter’s challenges, we are
confident in the team’s ability to accelerate ROAS-attractive user acquisition, particularly in well-developed economies, while
also building on our strong momentum with iOS users. This alignment of innovative products and strategic marketing positions us for continued
success.
“Emojipedia
continues to thrive, with the expansion of the ‘Emoji Playground’ in early December which now includes the AI-driven emoji creator. Our
next priority will be redesigning and upgrading Emojipedia’s website to improve engagement and reinforce its reputation as the premier
destination for emoji enthusiasts worldwide.
“For GuruShots,
our primary focus is returning to growth. To achieve this, we are allocating resources to new feature introductions and enhancements designed
to better attract and engage new users, versus previously relying mainly on legacy players to fuel the game’s growth. While this
transition may continue negatively impacting short-term revenue, we believe we are seeing the bottom of that curve. The changes we’ve
implemented—including an enhanced onboarding process, a coin-based in-game economy, and the launch of Missions—are already
showing promising early results. Looking ahead, the imminent release of Duels during the holiday season will add an exciting competitive
PvP layer to the game, driving further engagement and retention.
“Lastly, we remain
committed to introducing new products to drive long-term growth. Projects like Wishcraft and AI Art Master, currently in beta, highlight
our ability to foster innovation and agility. By centralizing our development platform, we can iterate quickly, prioritize initiatives
that show promise and scale successful concepts while promptly cutting offerings that show less promise. This approach positions us to
create incremental wins and breakthrough successes that will hopefully fuel Zedge’s sustained growth in the years ahead and make
$ZDGE a growth stock once again. In the meantime, we will continue to innovate in our offerings and take advantage of our value stock
status with the $5 million share repurchase program that the board authorized,” concluded Reich.
First Quarter Highlights
(fiscal 2025 versus fiscal 2024)
| ● | Revenue increased 1.6% to $7.2 million; |
| ● | GAAP operating loss of ($0.5) million, compared
to operating income of $0.3 million; |
| ● | GAAP net loss and loss per share (EPS) were
($0.3) million and ($0.02) compared to ($0.0) million and ($0.00), respectively; |
| ● | Non-GAAP net loss and EPS were ($0.0) million
($0.00) compared to non-GAAP net income and EPS of $0.5 million and $0.04, respectively; |
| ● | Adjusted EBITDA of $0.3 million; |
| ● | Zedge Premium’s GTV, increased 61.6%
to $0.7 million. |
First Quarter Select Financial Metrics: FY25 versus FY24* | |
(in $M except for EPS) | |
Q1 ’25 | | |
Q1 ’24 | | |
Change | |
Total Revenue | |
$ | 7.2 | | |
$ | 7.1 | | |
| 1.6 | % |
Advertising Revenue | |
$ | 4.9 | | |
$ | 4.9 | | |
| -1.3 | % |
Digital goods and services | |
$ | 0.6 | | |
$ | 0.9 | | |
| -31.8 | % |
Subscription Revenue | |
$ | 1.2 | | |
$ | 1.0 | | |
| 21.1 | % |
Other Revenue | |
$ | 0.5 | | |
$ | 0.2 | | |
| 122.5 | % |
GAAP Operating Income (Loss) | |
$ | (0.5 | ) | |
$ | 0.3 | | |
| -242.7 | % |
Operating Margin | |
| -6.4 | % | |
| 4.5 | % | |
| | |
GAAP Net Loss | |
$ | (0.3 | ) | |
$ | (0.0 | ) | |
| nm | |
GAAP Diluted Loss Per Share | |
$ | (0.02 | ) | |
$ | (0.00 | ) | |
| nm | |
Non-GAAP Net Income (Loss) | |
$ | (0.0 | ) | |
$ | 0.5 | | |
| nm | |
Non- GAAP Diluted Earnings (Loss) Per Share | |
$ | (0.00 | ) | |
$ | 0.04 | | |
| nm | |
Adjusted EBITDA | |
$ | 0.3 | | |
$ | 1.5 | | |
| -81.2 | % |
Cash Flow from Operations | |
$ | 1.2 | | |
$ | 1.3 | | |
| -7.1 | % |
nm = not measurable/meaningful
| * | numbers may not add due to rounding |
Select
Zedge Marketplace Metrics: FY25 versus FY24* | |
(in MM except for ARPMAU and where noted) | |
Q1 ’25 | | |
Q1 ’24 | | |
Change | |
Total Installs - Cumulative | |
| 685.5 | | |
| 625.3 | | |
| 9.6 | % |
MAU | |
| 25.0 | | |
| 28.5 | | |
| -12.3 | % |
Well-developed Markets | |
| 5.5 | | |
| 6.2 | | |
| -10.8 | % |
Emerging Markets | |
| 19.5 | | |
| 22.3 | | |
| -12.7 | % |
Active Subscriptions (in 000s) | |
| 698 | | |
| 648 | | |
| 7.7 | % |
ARPMAU | |
$ | 0.077 | | |
$ | 0.063 | | |
| 22.1 | % |
Zedge Premium - Gross Transaction Value (GTV) | |
$ | 0.7 | | |
$ | 0.4 | | |
| 61.6 | % |
| * | numbers may not add due to
rounding |
| 1 | We use the following business metrics in this release
because we believe they are useful in evaluating Zedge’s operational performance. |
| ● | Monthly active users, or MAU, captures
the number of unique users that used our Zedge App during the previous 30 days of the relevant period, is useful for evaluating consumer
engagement with our App, which correlates to advertising revenue as more users drive more ad impressions for sale. It also allows readers
and potential advertisers to evaluate the size of our user base. |
| ● | Zedge Premium Gross Transaction Value, or
GTV, is the total dollar amount of transactions conducted through Zedge Premium. As Zedge Premium is an internal focus for growth, we
believe this metric will help investors evaluate our progress in growing this part of our business. |
| | |
| ● | Average Revenue Per Monthly Active User for
our Zedge App, or ARPMAU, is useful in evaluating how well we monetize our user base. |
| | |
| ● | An Active Subscription is a subscription
that has commenced and not been canceled, including paused subscriptions and subscriptions in free trials, grace periods, or account hold.
This is important because it is a source of recurring revenue. |
| | |
| ● | Total Installs – Cumulative measures
the number of times the Zedge App has been downloaded since inception. |
| 2 | Throughout this release, Non-GAAP Net Income, Non-GAAP
EPS and Adjusted EBITDA are non-GAAP financial measures intended to provide useful information that supplement Zedge’s results
in accordance with GAAP. Please refer to the Reconciliation of Non-GAAP Financial measures at the end of this release for an explanation
of Zedge’s formulations of Non-GAAP Net Income, Non-GAAP EPS and Adjusted EBITDA and reconciliations to the most directly comparable
GAAP measures. |
Trended Financial Information* |
(in $M except for EPS, ARPMAU, Paid Subscriptions) | |
Q123 | | |
Q223 | | |
Q323 | | |
Q423 | | |
Q124 | | |
Q224 | | |
Q324 | | |
Q424 | | |
Q125 | | |
FY23 | | |
FY24 | |
Total Revenue | |
$ | 6.9 | | |
$ | 7.0 | | |
$ | 6.7 | | |
$ | 6.6 | | |
$ | 7.1 | | |
$ | 7.8 | | |
$ | 7.7 | | |
$ | 7.6 | | |
$ | 7.2 | | |
$ | 27.2 | | |
$ | 30.1 | |
Advertising Revenue | |
$ | 4.5 | | |
$ | 4.6 | | |
$ | 4.6 | | |
$ | 4.6 | | |
$ | 4.9 | | |
$ | 5.5 | | |
$ | 5.5 | | |
$ | 5.2 | | |
$ | 4.9 | | |
$ | 18.3 | | |
$ | 21.0 | |
Digital goods and services | |
$ | 1.3 | | |
$ | 1.2 | | |
$ | 1.1 | | |
$ | 1.0 | | |
$ | 0.9 | | |
$ | 0.9 | | |
$ | 0.9 | | |
$ | 0.7 | | |
$ | 0.6 | | |
$ | 4.6 | | |
$ | 3.5 | |
Subscription Revenue | |
$ | 0.9 | | |
$ | 0.9 | | |
$ | 0.8 | | |
$ | 0.9 | | |
$ | 1.0 | | |
$ | 1.1 | | |
$ | 1.1 | | |
$ | 1.2 | | |
$ | 1.2 | | |
$ | 3.5 | | |
$ | 4.3 | |
Other Revenue | |
$ | 0.2 | | |
$ | 0.2 | | |
$ | 0.2 | | |
$ | 0.2 | | |
$ | 0.2 | | |
$ | 0.3 | | |
$ | 0.2 | | |
$ | 0.5 | | |
$ | 0.5 | | |
$ | 0.8 | | |
$ | 1.2 | |
GAAP Operating Income (Loss) | |
$ | (0.2 | ) | |
$ | 1.5 | | |
$ | (8.4 | ) | |
$ | 0.2 | | |
$ | 0.3 | | |
$ | (11.9 | ) | |
$ | (0.1 | ) | |
$ | (0.1 | ) | |
$ | (0.5 | ) | |
$ | (6.9 | ) | |
$ | (11.8 | ) |
GAAP Net Income (Loss) | |
$ | (0.2 | ) | |
$ | 1.6 | | |
$ | (7.7 | ) | |
$ | 0.2 | | |
$ | (0.0 | ) | |
$ | (9.2 | ) | |
$ | 0.1 | | |
$ | (0.0 | ) | |
$ | (0.3 | ) | |
$ | (6.1 | ) | |
$ | (9.2 | ) |
GAAP Diluted Earnings (Loss) Per Share | |
$ | (0.01 | ) | |
$ | 0.11 | | |
$ | (0.55 | ) | |
$ | 0.01 | | |
$ | 0.00 | | |
$ | (0.66 | ) | |
$ | 0.01 | | |
$ | (0.00 | ) | |
$ | (0.02 | ) | |
$ | (0.44 | ) | |
$ | (0.65 | ) |
Non GAAP Net Income | |
$ | 0.2 | | |
$ | 0.8 | | |
$ | 0.3 | | |
$ | 0.6 | | |
$ | 0.5 | | |
$ | 0.5 | | |
$ | 0.5 | | |
$ | 0.3 | | |
$ | (0.0 | ) | |
$ | 1.9 | | |
$ | 1.8 | |
Non-GAAP Diluted EPS | |
$ | 0.01 | | |
$ | 0.06 | | |
$ | 0.02 | | |
$ | 0.04 | | |
$ | 0.04 | | |
$ | 0.04 | | |
$ | 0.03 | | |
$ | 0.02 | | |
$ | (0.00 | ) | |
$ | 0.13 | | |
$ | 0.13 | |
Adjusted EBITDA | |
$ | 1.0 | | |
$ | 1.4 | | |
$ | 1.7 | | |
$ | 1.6 | | |
$ | 1.5 | | |
$ | 1.5 | | |
$ | 0.9 | | |
$ | 0.8 | | |
$ | 0.3 | | |
$ | 5.7 | | |
$ | 4.7 | |
Adjusted EBITDA Margin | |
| 13.8 | % | |
| 20.5 | % | |
| 25.4 | % | |
| 24.2 | % | |
| 21.7 | % | |
| 19.9 | % | |
| 11.1 | % | |
| 10.2 | % | |
| 4.0 | % | |
| 20.9 | % | |
| 15.6 | % |
Cash Flow from Operations | |
$ | 1.1 | | |
$ | 0.0 | | |
$ | 1.6 | | |
$ | 0.4 | | |
$ | 1.3 | | |
$ | 1.6 | | |
$ | 2.3 | | |
$ | 1.2 | | |
$ | 1.2 | | |
$ | 3.2 | | |
$ | 6.3 | |
MAU | |
| 31.9 | | |
| 32.2 | | |
| 32.0 | | |
| 30.9 | | |
| 28.5 | | |
| 28.7 | | |
| 27.7 | | |
| 26.1 | | |
| 25.0 | | |
| nm | | |
| nm | |
Well-developed Markets | |
| 7.1 | | |
| 7.4 | | |
| 7.2 | | |
| 6.8 | | |
| 6.2 | | |
| 6.2 | | |
| 6.0 | | |
| 5.5 | | |
| 5.5 | | |
| nm | | |
| nm | |
Emerging Markets | |
| 24.8 | | |
| 24.8 | | |
| 24.8 | | |
| 24.1 | | |
| 22.3 | | |
| 22.5 | | |
| 21.7 | | |
| 20.6 | | |
| 19.5 | | |
| nm | | |
| nm | |
Active Subscriptions (in 000s) | |
| 674 | | |
| 654 | | |
| 631 | | |
| 647 | | |
| 648 | | |
| 648 | | |
| 654 | | |
| 669 | | |
| 698 | | |
| nm | | |
| nm | |
ARPMAU | |
$ | 0.054 | | |
$ | 0.052 | | |
$ | 0.053 | | |
$ | 0.055 | | |
$ | 0.063 | | |
$ | 0.072 | | |
$ | 0.074 | | |
$ | 0.079 | | |
$ | 0.077 | | |
| nm | | |
| nm | |
Zedge Premium – GTV | |
$ | 0.3 | | |
$ | 0.4 | | |
$ | 0.4 | | |
$ | 0.4 | | |
$ | 0.4 | | |
$ | 0.5 | | |
$ | 0.6 | | |
$ | 0.6 | | |
$ | 0.7 | | |
$ | 1.5 | | |
$ | 2.1 | |
nm = not measurable/meaningful
| * | numbers may not add due to rounding |
Earnings Announcement and Supplemental Information
Management will host an earnings conference call beginning
at 10:00 a.m. Eastern to discuss its results, outlook, and strategy, followed by a Q&A with investors.
Live Call-in Info:
Toll Free: 888-506-0062
International: 973-528-0011
Participant Access Code: 118473
Webcast URL: https://www.webcaster4.com/Webcast/Page/2205/51726
Replay:
Toll Free: 877-481-4010
International: 919-882-2331
Replay Passcode: 51726
About Zedge
Zedge empowers
tens of millions of consumers and creators each month with its suite of interconnected platforms that enable creativity, self-expression
and e-commerce and foster community through fun competitions. Zedge’s ecosystem of product offerings includes the Zedge Marketplace,
a freemium marketplace offering mobile phone wallpapers, video wallpapers, ringtones, notification sounds, and pAInt, a generative AI
image maker; GuruShots, “The World’s Greatest Photography Game,” a skill-based photo challenge game; and Emojipedia,
the #1 trusted source for ‘all things emoji.’ For more information, visit: investor.zedge.net
Follow us on X: @Zedge
Follow us on LinkedIn
Forward-Looking Statements
All statements above that are not purely about historical
facts, including, but not limited to, those in which we use the words “believe,” “anticipate,” “expect,”
“plan,” “intend,” “estimate,” “target” and similar expressions, are forward-looking statements
within the meaning of the Private Securities Litigation Reform Act of 1995. While these forward-looking statements represent our current
judgment of what may happen in the future, actual results may differ materially from the results expressed or implied by these statements
due to numerous important factors. Our filings with the SEC provide detailed information on such statements and risks and should be consulted
along with this release. To the extent permitted under applicable law, we assume no obligation to update any forward-looking statements.
Contact:
Brian Siegel,
IRC, MBA
Senior Managing
Director
Hayden IR
(346) 396-8696
ir@zedge.net
CONDENSED CONSOLIDATED BALANCE
SHEETS
(in thousands, except par
value data)
| |
October 31, | | |
July 31, | |
| |
2024 | | |
2024 | |
| |
(Unaudited) | | |
| |
Assets | |
| | |
| |
Current assets: | |
| | |
| |
Cash and cash equivalents | |
$ | 20,196 | | |
$ | 19,998 | |
Trade accounts receivable | |
| 3,213 | | |
| 3,406 | |
Prepaid expenses and other receivables | |
| 754 | | |
| 593 | |
Total current assets | |
| 24,163 | | |
| 23,997 | |
Property and equipment, net | |
| 2,194 | | |
| 2,306 | |
Intangible assets, net | |
| 5,257 | | |
| 5,369 | |
Goodwill | |
| 1,812 | | |
| 1,824 | |
Deferred tax assets, net | |
| 4,344 | | |
| 4,344 | |
Other assets | |
| 428 | | |
| 355 | |
Total assets | |
$ | 38,198 | | |
$ | 38,195 | |
Liabilities and stockholders’ equity | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Trade accounts payable | |
$ | 1,389 | | |
$ | 1,113 | |
Accrued expenses and other current liabilities | |
| 2,865 | | |
| 2,969 | |
Deferred revenues | |
| 2,425 | | |
| 2,168 | |
Total current liabilities | |
| 6,679 | | |
| 6,250 | |
Deferred revenues--non-current | |
| 1,266 | | |
| 931 | |
Other liabilities | |
| 150 | | |
| 118 | |
Total liabilities | |
| 8,095 | | |
| 7,299 | |
| |
| | | |
| | |
Stockholders’ equity: | |
| | | |
| | |
Preferred stock, $.01 par value; authorized shares—2,400; no shares issued and outstanding | |
| - | | |
| - | |
Class A common stock, $.01 par value; authorized shares—2,600; 525 shares issued and outstanding at October 31, 2024 and July 31, 2024 | |
| 5 | | |
| 5 | |
Class B common stock, $.01 par value; authorized shares—40,000; 14,896 shares issued and 13,619 shares outstanding at October 31, 2024, and 14,866 shares issued and 13,815 outstanding at July 31, 2024 | |
| 149 | | |
| 149 | |
Additional paid-in capital | |
| 48,642 | | |
| 48,263 | |
Accumulated other comprehensive loss | |
| (1,861 | ) | |
| (1,832 | ) |
Accumulated deficit | |
| (13,452 | ) | |
| (13,113 | ) |
Treasury stock, 1,277 shares at October 31, 2024 and 1,051 shares at July 31, 2024, at cost | |
| (3,380 | ) | |
| (2,576 | ) |
Total stockholders’ equity | |
| 30,103 | | |
| 30,896 | |
Total liabilities and stockholders’ equity | |
$ | 38,198 | | |
$ | 38,195 | |
ZEDGE,
INC.
CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS AND COMPREHENSIVE LOSS
(in thousands, except
per share data)
| |
Three Months Ended | |
| |
October 31, | |
| |
2024 | | |
2023 | |
Revenues | |
$ | 7,194 | | |
$ | 7,081 | |
Costs and expenses: | |
| | | |
| | |
Direct cost of revenues (excluding amortization of capitalized software and technology development costs which is included below) | |
| 461 | | |
| 486 | |
Selling, general and administrative | |
| 6,809 | | |
| 5,499 | |
Depreciation and amortization | |
| 381 | | |
| 775 | |
(Loss) income from operations | |
| (457 | ) | |
| 321 | |
Interest and other income, net | |
| 181 | | |
| 81 | |
Net loss resulting from foreign exchange transactions | |
| (14 | ) | |
| (219 | ) |
(Loss) income before income taxes | |
| (290 | ) | |
| 183 | |
Provision for income taxes | |
| 49 | | |
| 198 | |
Net loss | |
$ | (339 | ) | |
$ | (15 | ) |
Other comprehensive loss: | |
| | | |
| | |
Changes in foreign currency translation adjustment | |
| (29 | ) | |
| (367 | ) |
Total other comprehensive loss | |
| (29 | ) | |
| (367 | ) |
Total comprehensive loss | |
$ | (368 | ) | |
$ | (382 | ) |
Loss per share attributable to Zedge, Inc. common stockholders: | |
| | | |
| | |
Basic | |
$ | (0.02 | ) | |
$ | 0.00 | |
Diluted | |
$ | (0.02 | ) | |
$ | 0.00 | |
Weighted-average number of shares used in calculation of loss per share: | |
| | | |
| | |
Basic | |
| 14,086 | | |
| 13,975 | |
Diluted | |
| 14,086 | | |
| 13,975 | |
ZEDGE, INC.
CONDENSED CONSOLIDATED STATEMENTS
OF CASH FLOWS
(in thousands)
| |
Three Months Ended | |
| |
October 31, | |
| |
2024 | | |
2023 | |
| |
| | |
| |
Operating activities | |
| | |
| |
Net loss | |
$ | (339 | ) | |
$ | (15 | ) |
Adjustments to reconcile net loss to net cash provided by operating activities: | |
| | | |
| | |
Depreciation | |
| 16 | | |
| 14 | |
Amortization of intangible assets | |
| 112 | | |
| 579 | |
Amortization of capitalized software and technology development costs | |
| 253 | | |
| 182 | |
Amortization of deferred financing costs | |
| - | | |
| 1 | |
Stock-based compensation | |
| 379 | | |
| 507 | |
Impairment of investment in privately-held company | |
| - | | |
| 50 | |
| |
| | | |
| | |
Change in assets and liabilities: | |
| | | |
| | |
Trade accounts receivable | |
| 193 | | |
| (300 | ) |
Prepaid expenses and other current assets | |
| (161 | ) | |
| (66 | ) |
Other assets | |
| (41 | ) | |
| 14 | |
Trade accounts payable and accrued expenses | |
| 166 | | |
| 384 | |
Deferred revenue | |
| 592 | | |
| (90 | ) |
Net cash provided by operating activities | |
| 1,170 | | |
| 1,260 | |
Investing activities | |
| | | |
| | |
Capitalized software and technology development costs | |
| (146 | ) | |
| (423 | ) |
Purchase of property and equipment | |
| (11 | ) | |
| (22 | ) |
Net cash used in investing activities | |
| (157 | ) | |
| (445 | ) |
Financing activities | |
| | | |
| | |
Proceeds from exercise of stock options | |
| - | | |
| 3 | |
Purchase of treasury stock in connection with share buyback program and stock awards vesting | |
| (804 | ) | |
| (13 | ) |
Net cash used in financing activities | |
| (804 | ) | |
| (10 | ) |
Effect of exchange rate changes on cash and cash equivalents | |
| (11 | ) | |
| (185 | ) |
Net increase in cash and cash equivalents | |
| 198 | | |
| 620 | |
Cash and cash equivalents at beginning of period | |
| 19,998 | | |
| 18,125 | |
Cash and cash equivalents at end of period | |
$ | 20,196 | | |
$ | 18,745 | |
| |
| | | |
| | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | |
| | | |
| | |
Cash payments made for income taxes | |
$ | 88 | | |
$ | 36 | |
Cash payments made for interest expenses | |
$ | - | | |
$ | 46 | |
Use of Non-GAAP Measures
Adjusted EBITDA, defined as earnings (loss) before interest,
taxes, depreciation and amortization, stock compensation expense, transaction-related expenses and other non-recurring expenses, Adjusted
EBITDA Margin, and non-GAAP net income and EPS (which adjust out stock compensation expense, transaction-related expenses and other non-recurring
expenses from GAAP net income and EPS), represent measures that we believe are customarily used by investors and analysts to evaluate
the financial performance of companies in addition to the GAAP measures we present. Our management also believes these measures are useful
in evaluating our core operating results. However, these are not measures of financial performance under GAAP and should not be considered
an alternative to net income or operating income/margin as an indicator of our operating performance or to net cash provided by operating
activities as a measure of our liquidity.
Reconciliation of Adjusted EBITDA to Net (Loss) Income | |
Q123 | | |
Q223 | | |
Q323 | | |
Q423 | | |
Q124 | | |
Q224 | | |
Q324 | | |
Q424 | | |
Q125 | | |
FY23 | | |
FY24 | |
Net (Loss) Income | |
$ | (0.2 | ) | |
$ | 1.6 | | |
$ | (7.7 | ) | |
$ | 0.2 | | |
$ | (0.0 | ) | |
$ | (9.2 | ) | |
$ | 0.1 | | |
$ | (0.0 | ) | |
$ | (0.3 | ) | |
$ | (6.1 | ) | |
$ | (9.2 | ) |
Excluding: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Interest and other income (expense), net | |
$ | (0.0 | ) | |
$ | (0.1 | ) | |
$ | (0.1 | ) | |
$ | (0.1 | ) | |
$ | (0.1 | ) | |
$ | (0.2 | ) | |
$ | (0.2 | ) | |
$ | (0.2 | ) | |
$ | (0.2 | ) | |
$ | (0.3 | ) | |
$ | (0.6 | ) |
Provision for (benefit from) income taxes | |
$ | (0.1 | ) | |
$ | 0.1 | | |
$ | (0.7 | ) | |
$ | 0.2 | | |
$ | 0.2 | | |
$ | (2.5 | ) | |
$ | (0.1 | ) | |
$ | 0.2 | | |
$ | 0.0 | | |
$ | (0.5 | ) | |
$ | (2.2 | ) |
Depreciation and amortization | |
$ | 0.8 | | |
$ | 0.8 | | |
$ | 0.9 | | |
$ | 0.8 | | |
$ | 0.8 | | |
$ | 0.8 | | |
$ | 0.6 | | |
$ | 0.3 | | |
$ | 0.4 | | |
$ | 3.3 | | |
$ | 2.5 | |
EBITDA | |
$ | 0.5 | | |
$ | 2.4 | | |
$ | (7.6 | ) | |
$ | 1.0 | | |
$ | 0.9 | | |
$ | (11.1 | ) | |
$ | 0.4 | | |
$ | 0.3 | | |
$ | (0.1 | ) | |
$ | (3.6 | ) | |
$ | (9.5 | ) |
Adjustments: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
GuruShots acquisition related write-offs | |
$ | (0.2 | ) | |
$ | (1.8 | ) | |
$ | 8.7 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 12.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 6.8 | | |
$ | 12.0 | |
Stock-based compensation | |
$ | 0.6 | | |
$ | 0.8 | | |
$ | 0.6 | | |
$ | 0.6 | | |
$ | 0.5 | | |
$ | 0.7 | | |
$ | 0.5 | | |
$ | 0.5 | | |
$ | 0.4 | | |
$ | 2.5 | | |
$ | 2.1 | |
Transaction costs related to business combination | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.2 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.2 | |
Adjusted EBITDA | |
$ | 1.0 | | |
$ | 1.4 | | |
$ | 1.7 | | |
$ | 1.6 | | |
$ | 1.5 | | |
$ | 1.5 | | |
$ | 0.9 | | |
$ | 0.8 | | |
$ | 0.3 | | |
$ | 5.7 | | |
$ | 4.7 | |
* | numbers may not add due to rounding |
Reconciliation of GAAP Net (Loss) Income to Non-GAAP Net Income | |
Q123 | | |
Q223 | | |
Q323 | | |
Q423 | | |
Q124 | | |
Q224 | | |
Q324 | | |
Q424 | | |
Q125 | | |
FY23 | | |
FY24 | |
GAAP Net (Loss) Income | |
$ | (0.2 | ) | |
$ | 1.6 | | |
$ | (7.7 | ) | |
$ | 0.2 | | |
$ | (0.0 | ) | |
$ | (9.2 | ) | |
$ | 0.1 | | |
$ | (0.0 | ) | |
$ | (0.3 | ) | |
$ | (6.1 | ) | |
$ | (9.2 | ) |
Adjustments: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
GuruShots acquisition related write-offs | |
$ | (0.2 | ) | |
$ | (1.8 | ) | |
$ | 8.7 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 12.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 6.8 | | |
$ | 12.0 | |
Stock-based compensation | |
$ | 0.6 | | |
$ | 0.8 | | |
$ | 0.6 | | |
$ | 0.6 | | |
$ | 0.5 | | |
$ | 0.7 | | |
$ | 0.5 | | |
$ | 0.5 | | |
$ | 0.4 | | |
$ | 2.5 | | |
$ | 2.1 | |
Transaction costs related to business combination | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.2 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.0 | | |
$ | 0.2 | |
Income tax effect on non-GAAP items | |
$ | (0.1 | ) | |
$ | 0.2 | | |
$ | (1.3 | ) | |
$ | (0.1 | ) | |
$ | (0.2 | ) | |
$ | (2.9 | ) | |
$ | (0.1 | ) | |
$ | (0.1 | ) | |
$ | (0.1 | ) | |
$ | (1.3 | ) | |
$ | (3.3 | ) |
Non-GAAP Net Income | |
$ | 0.2 | | |
$ | 0.8 | | |
$ | 0.3 | | |
$ | 0.6 | | |
$ | 0.5 | | |
$ | 0.5 | | |
$ | 0.5 | | |
$ | 0.3 | | |
$ | (0.0 | ) | |
$ | 1.9 | | |
$ | 1.8 | |
Non-GAAP basic EPS | |
$ | 0.01 | | |
$ | 0.06 | | |
$ | 0.02 | | |
$ | 0.04 | | |
$ | 0.04 | | |
$ | 0.04 | | |
$ | 0.03 | | |
$ | 0.02 | | |
$ | (0.00 | ) | |
$ | 0.13 | | |
$ | 0.13 | |
Non-GAAP diluted EPS | |
$ | 0.01 | | |
$ | 0.06 | | |
$ | 0.02 | | |
$ | 0.04 | | |
$ | 0.04 | | |
$ | 0.04 | | |
$ | 0.03 | | |
$ | 0.02 | | |
$ | (0.00 | ) | |
$ | 0.13 | | |
$ | 0.13 | |
Weighted average shares used to compute Non-GAAP basic earnings per share | |
| 14.3 | | |
| 14.1 | | |
| 14.0 | | |
| 13.9 | | |
| 14.0 | | |
| 14.1 | | |
| 14.2 | | |
| 14.1 | | |
| 14.1 | | |
| 14.1 | | |
| 14.1 | |
Weighted average shares used to compute Non-GAAP diluted earnings per share | |
| 14.3 | | |
| 14.3 | | |
| 14.0 | | |
| 13.9 | | |
| 14.0 | | |
| 14.1 | | |
| 14.5 | | |
| 14.5 | | |
| 14.1 | | |
| 14.1 | | |
| 14.1 | |
| * | numbers may not add due to rounding |
9
v3.24.4
Cover
|
Dec. 16, 2024 |
Cover [Abstract] |
|
Document Type |
8-K
|
Amendment Flag |
false
|
Document Period End Date |
Dec. 16, 2024
|
Entity File Number |
1-37782
|
Entity Registrant Name |
Zedge,
Inc.
|
Entity Central Index Key |
0001667313
|
Entity Tax Identification Number |
26-3199071
|
Entity Incorporation, State or Country Code |
DE
|
Entity Address, Address Line One |
1178 Broadway
|
Entity Address, Address Line Two |
Ste. 1450 (3rd Floor)
|
Entity Address, City or Town |
New York
|
Entity Address, State or Province |
NY
|
Entity Address, Postal Zip Code |
10001
|
City Area Code |
330
|
Local Phone Number |
577-3424
|
Written Communications |
false
|
Soliciting Material |
false
|
Pre-commencement Tender Offer |
false
|
Pre-commencement Issuer Tender Offer |
false
|
Title of 12(b) Security |
Class B common stock, par value $0.01 per share
|
Trading Symbol |
ZDGE
|
Security Exchange Name |
NYSEAMER
|
Entity Emerging Growth Company |
false
|
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 2 such as Street or Suite number
+ References
+ Details
Name: |
dei_EntityAddressAddressLine2 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14a -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
Zedge (AMEX:ZDGE)
Graphique Historique de l'Action
De Nov 2024 à Déc 2024
Zedge (AMEX:ZDGE)
Graphique Historique de l'Action
De Déc 2023 à Déc 2024