Zedge, Inc. (ZDGE)

Zedge Cash Flow Statement

Financials in millions USD. Fiscal year is August - July.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Net Income	-1.88	-2.39	-9.17	-6.1	9.71	8.25
Depreciation & Amortization	0.85	1.15	2.47	3.27	1.97	1.26
Stock-Based Compensation	0.84	1.45	2.14	2.52	1.94	0.65
Other Adjustments	1.48	0.51	9.51	5.8	-4.35	-0.7
Change in Receivables	-0.78	0.24	-0.52	-0.47	0.37	-1.14
Changes in Accounts Payable	-0.76	0.38	0.72	-0.71	0.44	0.83
Changes in Unearned Revenue	1.7	2.26	0.69	-0.99	1.58	0.48
Changes in Other Operating Activities	-0.18	-0.17	0.02	-0.16	-0.17	0.49
Operating Cash Flow	3.23	3.42	5.85	3.16	11.49	10.13
Operating Cash Flow Growth	-34.36%	-41.50%	85.01%	-72.48%	13.44%	377.38%
Capital Expenditures	-0.07	-0.08	-0.05	-0.05	-0.05	-
Purchases of Intangible Assets	-0.47	-0.47	-1.15	-1.41	-0.57	-0.65
Purchases of Investments	-	-	-	-	-	-0.05
Payments for Business Acquisitions	-	-	-	-	-17.42	-
Other Investing Activities	-	-	-	-0.96	-0.92	-4.78
Investing Cash Flow	-0.54	-0.55	-1.19	-2.42	-18.95	-5.48
Short-Term Debt Repaid	-	-	-	-	-	-0.18
Net Short-Term Debt Issued (Repaid)	-	-	-	-	-	-0.18
Long-Term Debt Issued	-	-	-	2	-	-
Long-Term Debt Repaid	-	-	-2	-	-	-
Net Long-Term Debt Issued (Repaid)	-	-	-2	2	-	-
Issuance of Common Stock	0.08	0.06	0	0	0.01	15.87
Repurchase of Common Stock	-3.82	-4.43	-0.65	-1.6	-0.23	-0.03
Net Common Stock Issued (Repurchased)	-3.73	-4.37	-0.64	-1.6	-0.22	15.85
Common Dividends Paid	-0.1	-	-	-	-	-
Other Financing Activities	-	-	-	-0.02	-	-0.57
Financing Cash Flow	-3.92	-4.37	-2.64	0.39	-0.22	15.1
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.28	0.11	-0.14	-0.09	-0.14	0.05
Net Cash Flow	-0.95	-1.39	1.87	1.04	-7.82	19.8
Free Cash Flow	3.15	3.34	5.8	3.11	11.45	10.13
Free Cash Flow Growth	-5.54%	-42.46%	86.71%	-72.85%	13.00%	377.38%
FCF Margin	10.15%	11.36%	19.28%	11.41%	43.12%	51.77%
Free Cash Flow Per Share	0.24	0.24	0.41	0.22	0.77	0.72
Levered Free Cash Flow	-0.34	1.14	-7.32	-2.74	13.49	11.13
Unlevered Free Cash Flow	-0.64	0.69	-5.67	-5.06	13.68	11.06

Updated Mar 16, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q