Recent Quotes View Full List My Watchlist Create Watchlist Indicators DJI Nasdaq Composite SPX Gold Crude Oil Hydroworld Market Index Markets Stocks ETFs Tools Overview News Currencies International Treasuries Zedge Announces Second Quarter Fiscal 2023 Results By: ACCESSWIRE March 15, 2023 at 16:10 PM EDT NEW YORK, NY / ACCESSWIRE / March 15, 2023 / Zedge, Inc. (NYSE AMERICAN:ZDGE), a leader in building marketplaces and games around digital content that enable self-expression, today announced results for its second quarter fiscal year 2023, ended January 31, 2023. "Our second quarter was a mixed one as we navigated geopolitical, economic and industry-specific challenges, and we were not immune to the forces impacting gaming and other advertising-based business models," said Jonathan Reich, chief executive officer. "Despite this, we saw nominal revenue growth, remained roughly break-even and generated positive Adjusted EBITDA, while seeing growth from Emojipedia and Zedge Premium. "Due to the current environment, we are implementing a set of cost cutting initiatives designed to yield $2.5 - $3.0 million in annualized savings. We expect that this decision will allow us to remain at roughly break-even while positioning the business for profitable growth as conditions improve." Second Quarter Highlights Financial (fiscal 2023 compared to fiscal 2022) Revenue increased 1.0% to $7.0 million; Net income and earnings per share of $1.6 million and $0.11, respectively; Adjusted EBITDA of $1.4 million; Zedge Premium Gross Transaction Value (GTV) 2 increased 1.0% to $0.4 million. Second Quarter Select Financial Metrics: FY23 versus FY22* (in $M except for EPS) Q2 '23 Q2 '22 Change FY23 YTD FY22 YTD Change Total Revenue $ 7.0 $ 6.9 1.0% $ 13.9 $ 12.9 7.3% Advertising Revenue $ 4.6 $ 5.7 -19.0% $ 9.1 $ 10.6 -13.9% Digital goods and services $ 1.2 $ 0.0 nm $ 2.6 $ 0.0 nm Subscription Revenue $ 0.9 $ 1.0 -8.3% $ 1.8 $ 1.9 -7.7% Other Revenue $ 0.2 $ 0.2 -5.3% $ 0.4 $ 0.4 -3.0% Operating Income $ 1.5 $ 3.1 -53.0% $ 1.3 $ 5.7 -77.9% Operating Margin 20.9% 44.9% 9.1% 44.0% Net Income $ 1.6 $ 2.3 -30.9% $ 1.4 $ 4.4 -67.2% Diluted Earnings Per Share $ 0.11 $ 0.16 -31.3% $ 0.10 $ 0.30 -66.7% Adjusted EBITDA $ 1.4 $ 3.9 -63.1% $ 2.4 $ 7.3 -67.3% Cash Flow from Operations $ 0.0 $ 3.0 -98.7% $ 1.1 $ 5.7 -80.6% nm = not measurable/meaningful *numbers may not add due to rounding Select Second Quarter Zedge App Metrics: FY23 versus FY22* (in MM except for ARPMAU and where noted) Q2 '23 Q2 '22 Change Total Installs - Cumulative 596.0 541.0 10.2 MAU 32.2 36.3 -11.3 Well-developed Markets 7.4 8.5 -12.9 Emerging Markets 24.8 27.8 -10.8 Active Subscriptions (in 000s) 654 762 -14.2 ARPMAU $ 0.052 $ 0.060 -13.0 Zedge Premium - Gross Transaction Value (GTV) $ 0.44 $ 0.43 1.0 *numbers may not add due to rounding 1 Throughout this release, Adjusted EBITDA is a Non-GAAP financial measure intended to provide useful information that supplements Zedge's results in accordance with GAAP. Please refer to the Reconciliation of Non-GAAP Financial Measure at the end of this release for an explanation of Zedge's formulation of Adjusted EBITDA and reconciliations to the most directly comparable GAAP measure. 2 We use the following business metrics in this release because we believe they are useful in evaluating Zedge as an investment. 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 the Zedge Premium Marketplace. As Zedge Premium is an internal focus for growth, we believe that this metric will help investors evaluate the progress we are making in growing this part of our business. Average Revenue Per Monthly Active User for our Zedge App, or ARPMAU, is a useful statistic in evaluating how well we are monetizing 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. Total Installs - Cumulative is a measure of the cumulative number of times our Zedge App has been downloaded since inception. Trended Financial Information* (in $M except for EPS, ARPMAU, Paid Subscriptions) Q122 Q222 Q322 Q422 Q123 Q223 FY 2021 FY 2022 FYTD 2023 Total Revenue $ 6.0 $ 6.9 $ 6.2 $ 7.4 $ 6.9 $ 7.0 $ 19.6 $ 26.5 $ 13.9 Advertising Revenue $ 4.9 $ 5.7 $ 4.8 $ 4.9 $ 4.5 $ 4.6 $ 15.7 $ 20.3 $ 9.1 Gaming Revenue $ 0.0 $ 0.0 $ 0.3 $ 1.4 $ 1.3 $ 1.2 $ 0.0 $ 1.7 $ 2.6 Subscription Revenue $ 1.0 $ 1.0 $ 0.9 $ 0.9 $ 0.9 $ 0.9 $ 3.2 $ 3.7 $ 1.8 Other Revenue $ 0.2 $ 0.2 $ 0.2 $ 0.2 $ 0.2 $ 0.2 $ 0.5 $ 0.8 $ 0.4 Operating (Loss) Income $ 2.6 $ 3.1 $ 1.3 $ 4.8 $ (0.2 ) $ 1.5 $ 7.8 $ 11.8 $ 1.3 Net (Loss) Income $ 2.1 $ 2.3 $ 0.8 $ 4.5 $ (0.2 ) $ 1.6 $ 8.2 $ 9.7 $ 1.4 Diluted (Loss) Earnings Per Share $ 0.14 $ 0.16 $ 0.05 $ 0.31 $ (0.01 ) $ 0.11 $ 0.59 $ 0.65 $ 0.10 Adjusted EBITDA $ 3.3 $ 4.0 $ 2.9 $ 2.2 $ 1.0 $ 1.4 $ 9.9 $ 12.4 $ 2.4 Adjusted EBITDA Margin 54.7% 57.6% 46.0% 30.0% 13.8% 20.5% 50.7% 46.6% 17.2% Cash Flow from Operations $ 2.7 $ 3.0 $ 5.6 $ 0.2 $ 1.1 $ 0.0 $ 10.1 $ 11.5 $ 1.1 MAU 34.2 36.3 32.1 32.0 31.9 32.2 nm nm nm Well-developed Markets 8.4 8.5 7.5 7.3 7.1 7.4 nm nm nm Emerging Markets 25.8 27.8 24.6 24.7 24.8 24.8 nm nm nm Active Subscriptions (in 000s) 763 762 713 692 674 654 752 713 654 ARPMAU $ 0.053 $ 0.060 $ 0.052 $ 0.058 $ 0.054 $ 0.052 nm nm nm Zedge Premium - GTV $ 0.33 $ 0.43 $ 0.41 $ 0.34 $ 0.31 $ 0.44 $ 0.95 $ 1.51 $ 0.75 nm = not measurable/meaningful *numbers may not add due to rounding Fiscal 2023 Commentary "In light of macroeconomic factors including inflation, recessionary fears, the ongoing war in Ukraine, supply chain disruptions resulting in a decline in new phone sales, the easing of Covid-19 restrictions and the resulting uptick in workers returning to the office and Apple's App Transparency Tracking (ATT) framework making paid iOS user acquisition less efficient and more expensive, we are not anticipating a return to growth in the short-term. "In addition to implementing the $2.5 - $3.0 million in cost-savings measures, we are focusing our efforts on initiatives that we believe can position us for sustainable growth as the market starts to improve. For the Zedge marketplace, our top priorities are iterating with pAInt, our generative AI wallpaper maker, in order to improve take rates and engagement, overhauling customer onboarding and upgrading Zedge+, our subscription offering. We continue scaling paid Android user acquisition as the ROI justifies the investment. "We are also advancing GuruShots with the launch of the Battles feature, which provides a casual gaming experience that enables newbies to begin competing in short-duration photo competitions that are limited in size and built on a coin-based economy. Additionally, as we navigate the challenges introduced by Apple's ATT framework, which has made it more expensive to acquire high-value iOS users, we are testing alternative acquisition channels in order to help drive new ROI-positive players to the game. "As you know, generative AI art is exploding, and GuruShots recently conducted a soft launch for a standalone casual game focused on competitive AI art generation challenges that leverage the investment we have made in developing Battles . Although we are excited by the potential of where this game can take us, it will likely take several quarters to iterate, tune and scale. "Finally, we plan to continue building on the momentum we are experiencing with Emojipedia and expect to release new features during the second half of our fiscal year. "In all, we are focused on improving the things that we control and expect to come out of the current downturn in a stronger position than we have been in as a Company, with multiple avenues to exploit in order to deliver sustainable long-term profits and growth," concluded Reich. Earnings Announcement and Supplemental Information Zedge's earnings release will be filed on Form 8-K and posted on the Zedge investor relations website ( investor.zedge.net ) at approximately 4:10 p.m. Eastern on March 15, 2023. Management will host an earnings conference call beginning at 4:30 p.m. Eastern. Management's presentation of the results, outlook and strategy will be followed by Q&A with investors. Live Call Information: Toll Free: 888-506-0062International: 973-528-0011 Participant Access Code: 748705Webcast: https://www.webcaster4.com/Webcast/Page/2205/47829 Replay: Toll Free: 877-481-4010International: 919-882-2331Replay Passcode: 47829 About Zedge Zedge builds marketplaces and games around digital content that people use to express themselves. We monetize our user base through advertising, subscriptions, and a virtual token-based economy. Our leading products are the GuruShots photography game and Zedge's freemium digital content marketplace, which today offers mobile phone wallpapers, video wallpapers, ringtones, and notification sounds. The synergy between the game and the marketplace unlocks additional engagement and enables our community to earn money from their artwork. We also own Emojipedia, a website that is the leading source of information about emojis. In May 2022, we served more than 40 million users. For more information, visit https://www.investor.zedge.net/ 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, MBASenior Managing Director Hayden IR(346) 396-8696ir@zedge.net CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except par value data) January 31, July 31, 2023 2022 (Unaudited) Assets Current assets: Cash and cash equivalents $ 17,459 $ 17,085 Trade accounts receivable 2,788 2,411 Prepaid expenses and other receivables 1,334 396 Total current assets 21,581 19,892 Property and equipment, net 1,933 1,660 Intangible assets, net 19,866 21,025 Goodwill 10,716 10,788 Deferred tax assets, net 828 861 Other assets 326 400 Total assets $ 55,250 $ 54,626 Liabilities and stockholders' equity Current liabilities: Trade accounts payable $ 1,381 $ 1,180 Deferred acquisition payment payable - 962 Contingent consideration-current portion - 215 Accrued expenses and other current liabilities 3,174 2,898 Deferred revenues 2,805 3,402 Total current liabilities 7,360 8,657 Term Loan, net of deferred financing costs 1,983 - Contingent consideration-long term portion - 1,728 Other liabilities - 53 Total liabilities 9,343 10,438 Commitments and contingencies (Note 10) 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 January 31, 2023 and July 31, 2022 5 5 Class B common stock, $.01 par value; authorized shares-40,000; 14,674 shares issued and 14,152 shares outstanding at January 31, 2023, and 13,951 shares issued and 13,877 outstanding at July 31, 2022 147 139 Additional paid-in capital 44,979 43,609 Accumulated other comprehensive loss (1,498 ) (1,391 ) Retained earnings 3,597 2,160 Treasury stock, 522 shares at January 31, 2023 and 74 shares at July 31, 2022, at cost (1,323 ) (334 ) Total stockholders' equity 45,907 44,188 Total liabilities and stockholders' equity $ 55,250 $ 54,626 ZEDGE, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME (in thousands, except per share data) Three Months Ended Six Months Ended January 31 January 31 2023 2022 2023 2022 Revenues, net $ 6,983 $ 6,915 $ 13,883 12,943 Costs and expenses: Direct cost of revenues (excluding amortization of capitalized software and technology development costs which is included below) 632 342 1,264 652 Selling, general and administrative 5,871 3,106 11,697 5,838 Depreciation and amortization 815 360 1,608 758 Change in fair value of contingent consideration (1,793 ) - (1,943 ) - Income from operations 1,458 3,107 1,257 5,695 Interest and other income, net 77 14 112 27 Net gain (loss) resulting from foreign exchange transactions 160 (85 ) 84 (95 ) Income before income taxes 1,695 3,036 1,453 5,627 Provision for income taxes 89 711 16 1,247 Net income $ 1,606 $ 2,325 $ 1,437 $ 4,380 Other comprehensive income (loss): Changes in foreign currency translation adjustment 152 (222 ) (107 ) (80 ) Total other comprehensive income (loss) 152 (222 ) (107 ) (80 ) Total comprehensive income $ 1,758 $ 2,103 $ 1,330 $ 4,300 Income per share attributable to Zedge, Inc. common stockholders: Basic $ 0.11 $ 0.16 $ 0.10 $ 0.31 Diluted $ 0.11 $ 0.16 $ 0.10 $ 0.29 Weighted-average number of shares used in calculation of (loss) income per share: Basic 14,087 14,297 14,208 14,289 Diluted 14,259 14,971 14,440 15,007 ZEDGE, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) Six Months Ended January 31, 2023 2022 Operating activities Net income $ 1,437 $ 4,380 Adjustments to reconcile net (loss) income to net cash provided by operating activities: Depreciation 30 23 Amortization of intangible assets 1,158 224 Amortization of capitalized software and technology development costs 420 511 Amortization of deferred financing costs 1 - Change in fair value of contingent consideration (1,943 ) - Stock-based compensation 1,378 808 Deferred income taxes 33 (50 ) Change in assets and liabilities: Trade accounts receivable (377 ) (741 ) Prepaid expenses and other current assets (938 ) (244 ) Other assets 22 1 Trade accounts payable and accrued expenses 497 806 Deferred revenue (597 ) (39 ) Net cash provided by operating activities 1,121 5,679 Investing activities Final payments for asset acquisitions (962 ) - Capitalized software and technology development costs (668 ) (305 ) Purchase of property and equipment (53 ) (18 ) Net cash used in investing activities (1,683 ) (323 ) Financing activities Proceeds from term loan payable 2,000 - Payment of deferred financing costs (18 ) - Proceeds from exercise of stock options - 7 Purchase of treasury stock in connection with share buyback program and restricted stock vesting (989 ) (232 ) Net cash provided by (used in) financing activities 993 (225 ) Effect of exchange rate changes on cash and cash equivalents (57 ) (23 ) Net increase in cash and cash equivalents 374 5,108 Cash and cash equivalents at beginning of period 17,085 24,908 Cash and cash equivalents at end of period $ 17,459 $ 30,016 SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Cash payments made for income taxes $ 711 $ 309 Cash payments made for interest expenses $ 31 $ - SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES Acquistion of Emojipedia through release of escrow funds of $4,776, plus additional amounts due to seller of $1,923 and legal fees of $12 $ - $ 6,711 Accounts receivable from certain Emojipedia websites collected by Seller $ - $ 45 Use of Adjusted EBITDA as a Non-GAAP Measure Adjusted EBITDA is defined as earnings (loss) before interest, taxes, depreciation and amortization, stock compensation expense, transaction-related expenses and other non-recurring expenses. This metric represents a measure that we believe is customarily used by investors and analysts to evaluate the financial performance of companies in addition to the GAAP measures that we present. Our management also believes that this measure is useful in evaluating our core operating results. However, Adjusted EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States of America and should not be considered an alternative to net income or operating income 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 Q122 Q222 Q322 Q422 Q123 Q223 FY 2021 FY 2022 YTD FY2023 Net (Loss) Income $ 2.1 $ 2.3 $ 0.8 $ 4.5 $ (0.2 ) $ 1.6 $ 8.2 $ 9.7 $ 1.4 Excluding: Interest and other income (expense), net $ (0.0 ) $ (0.0 ) $ (0.0 ) $ (0.0 ) $ (0.0 ) $ (0.1 ) $ (0.0 ) $ (0.0 ) $ (0.1 ) Provision for (benefit from) income taxes $ 0.5 $ 0.7 $ 0.4 $ 0.2 $ (0.1 ) $ 0.1 $ (0.2 ) $ 1.9 $ 0.0 Depreciation and amortization $ 0.4 $ 0.4 $ 0.4 $ 0.8 $ 0.8 $ 0.8 $ 1.3 $ 2.0 $ 1.6 EBITDA $ 3.0 $ 3.4 $ 1.6 $ 5.5 $ 0.5 $ 2.4 $ 9.3 $ 13.5 $ 2.9 Change in fair value of contingent consideration $ 0.0 $ 0.0 $ 0.0 $ (4.0 ) $ (0.2 ) $ (1.8 ) $ 0.0 $ (4.0 ) $ (1.9 ) Stock-based compensation $ 0.3 $ 0.5 $ 0.5 $ 0.6 $ 0.6 $ 0.8 $ 0.7 $ 1.9 $ 1.4 Transaction costs related to business combination $ 0.0 $ 0.1 $ 0.7 $ 0.0 $ 0.0 $ 0.0 $ 0.0 $ 0.9 $ 0.0 Adjusted EBITDA $ 3.3 $ 4.0 $ 2.9 $ 2.2 $ 1.0 $ 1.4 $ 9.9 $ 12.4 $ 2.4 *numbers may not add due to rounding SOURCE: Zedge, Inc. View source version on accesswire.com: https://www.accesswire.com/743852/Zedge-Announces-Second-Quarter-Fiscal-2023-Results Data & News supplied by www.cloudquote.io Stock quotes supplied by Barchart Quotes delayed at least 20 minutes. By accessing this page, you agree to the following Privacy Policy and Terms and Conditions.
Zedge Announces Second Quarter Fiscal 2023 Results By: ACCESSWIRE March 15, 2023 at 16:10 PM EDT NEW YORK, NY / ACCESSWIRE / March 15, 2023 / Zedge, Inc. (NYSE AMERICAN:ZDGE), a leader in building marketplaces and games around digital content that enable self-expression, today announced results for its second quarter fiscal year 2023, ended January 31, 2023. "Our second quarter was a mixed one as we navigated geopolitical, economic and industry-specific challenges, and we were not immune to the forces impacting gaming and other advertising-based business models," said Jonathan Reich, chief executive officer. "Despite this, we saw nominal revenue growth, remained roughly break-even and generated positive Adjusted EBITDA, while seeing growth from Emojipedia and Zedge Premium. "Due to the current environment, we are implementing a set of cost cutting initiatives designed to yield $2.5 - $3.0 million in annualized savings. We expect that this decision will allow us to remain at roughly break-even while positioning the business for profitable growth as conditions improve." Second Quarter Highlights Financial (fiscal 2023 compared to fiscal 2022) Revenue increased 1.0% to $7.0 million; Net income and earnings per share of $1.6 million and $0.11, respectively; Adjusted EBITDA of $1.4 million; Zedge Premium Gross Transaction Value (GTV) 2 increased 1.0% to $0.4 million. Second Quarter Select Financial Metrics: FY23 versus FY22* (in $M except for EPS) Q2 '23 Q2 '22 Change FY23 YTD FY22 YTD Change Total Revenue $ 7.0 $ 6.9 1.0% $ 13.9 $ 12.9 7.3% Advertising Revenue $ 4.6 $ 5.7 -19.0% $ 9.1 $ 10.6 -13.9% Digital goods and services $ 1.2 $ 0.0 nm $ 2.6 $ 0.0 nm Subscription Revenue $ 0.9 $ 1.0 -8.3% $ 1.8 $ 1.9 -7.7% Other Revenue $ 0.2 $ 0.2 -5.3% $ 0.4 $ 0.4 -3.0% Operating Income $ 1.5 $ 3.1 -53.0% $ 1.3 $ 5.7 -77.9% Operating Margin 20.9% 44.9% 9.1% 44.0% Net Income $ 1.6 $ 2.3 -30.9% $ 1.4 $ 4.4 -67.2% Diluted Earnings Per Share $ 0.11 $ 0.16 -31.3% $ 0.10 $ 0.30 -66.7% Adjusted EBITDA $ 1.4 $ 3.9 -63.1% $ 2.4 $ 7.3 -67.3% Cash Flow from Operations $ 0.0 $ 3.0 -98.7% $ 1.1 $ 5.7 -80.6% nm = not measurable/meaningful *numbers may not add due to rounding Select Second Quarter Zedge App Metrics: FY23 versus FY22* (in MM except for ARPMAU and where noted) Q2 '23 Q2 '22 Change Total Installs - Cumulative 596.0 541.0 10.2 MAU 32.2 36.3 -11.3 Well-developed Markets 7.4 8.5 -12.9 Emerging Markets 24.8 27.8 -10.8 Active Subscriptions (in 000s) 654 762 -14.2 ARPMAU $ 0.052 $ 0.060 -13.0 Zedge Premium - Gross Transaction Value (GTV) $ 0.44 $ 0.43 1.0 *numbers may not add due to rounding 1 Throughout this release, Adjusted EBITDA is a Non-GAAP financial measure intended to provide useful information that supplements Zedge's results in accordance with GAAP. Please refer to the Reconciliation of Non-GAAP Financial Measure at the end of this release for an explanation of Zedge's formulation of Adjusted EBITDA and reconciliations to the most directly comparable GAAP measure. 2 We use the following business metrics in this release because we believe they are useful in evaluating Zedge as an investment. 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 the Zedge Premium Marketplace. As Zedge Premium is an internal focus for growth, we believe that this metric will help investors evaluate the progress we are making in growing this part of our business. Average Revenue Per Monthly Active User for our Zedge App, or ARPMAU, is a useful statistic in evaluating how well we are monetizing 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. Total Installs - Cumulative is a measure of the cumulative number of times our Zedge App has been downloaded since inception. Trended Financial Information* (in $M except for EPS, ARPMAU, Paid Subscriptions) Q122 Q222 Q322 Q422 Q123 Q223 FY 2021 FY 2022 FYTD 2023 Total Revenue $ 6.0 $ 6.9 $ 6.2 $ 7.4 $ 6.9 $ 7.0 $ 19.6 $ 26.5 $ 13.9 Advertising Revenue $ 4.9 $ 5.7 $ 4.8 $ 4.9 $ 4.5 $ 4.6 $ 15.7 $ 20.3 $ 9.1 Gaming Revenue $ 0.0 $ 0.0 $ 0.3 $ 1.4 $ 1.3 $ 1.2 $ 0.0 $ 1.7 $ 2.6 Subscription Revenue $ 1.0 $ 1.0 $ 0.9 $ 0.9 $ 0.9 $ 0.9 $ 3.2 $ 3.7 $ 1.8 Other Revenue $ 0.2 $ 0.2 $ 0.2 $ 0.2 $ 0.2 $ 0.2 $ 0.5 $ 0.8 $ 0.4 Operating (Loss) Income $ 2.6 $ 3.1 $ 1.3 $ 4.8 $ (0.2 ) $ 1.5 $ 7.8 $ 11.8 $ 1.3 Net (Loss) Income $ 2.1 $ 2.3 $ 0.8 $ 4.5 $ (0.2 ) $ 1.6 $ 8.2 $ 9.7 $ 1.4 Diluted (Loss) Earnings Per Share $ 0.14 $ 0.16 $ 0.05 $ 0.31 $ (0.01 ) $ 0.11 $ 0.59 $ 0.65 $ 0.10 Adjusted EBITDA $ 3.3 $ 4.0 $ 2.9 $ 2.2 $ 1.0 $ 1.4 $ 9.9 $ 12.4 $ 2.4 Adjusted EBITDA Margin 54.7% 57.6% 46.0% 30.0% 13.8% 20.5% 50.7% 46.6% 17.2% Cash Flow from Operations $ 2.7 $ 3.0 $ 5.6 $ 0.2 $ 1.1 $ 0.0 $ 10.1 $ 11.5 $ 1.1 MAU 34.2 36.3 32.1 32.0 31.9 32.2 nm nm nm Well-developed Markets 8.4 8.5 7.5 7.3 7.1 7.4 nm nm nm Emerging Markets 25.8 27.8 24.6 24.7 24.8 24.8 nm nm nm Active Subscriptions (in 000s) 763 762 713 692 674 654 752 713 654 ARPMAU $ 0.053 $ 0.060 $ 0.052 $ 0.058 $ 0.054 $ 0.052 nm nm nm Zedge Premium - GTV $ 0.33 $ 0.43 $ 0.41 $ 0.34 $ 0.31 $ 0.44 $ 0.95 $ 1.51 $ 0.75 nm = not measurable/meaningful *numbers may not add due to rounding Fiscal 2023 Commentary "In light of macroeconomic factors including inflation, recessionary fears, the ongoing war in Ukraine, supply chain disruptions resulting in a decline in new phone sales, the easing of Covid-19 restrictions and the resulting uptick in workers returning to the office and Apple's App Transparency Tracking (ATT) framework making paid iOS user acquisition less efficient and more expensive, we are not anticipating a return to growth in the short-term. "In addition to implementing the $2.5 - $3.0 million in cost-savings measures, we are focusing our efforts on initiatives that we believe can position us for sustainable growth as the market starts to improve. For the Zedge marketplace, our top priorities are iterating with pAInt, our generative AI wallpaper maker, in order to improve take rates and engagement, overhauling customer onboarding and upgrading Zedge+, our subscription offering. We continue scaling paid Android user acquisition as the ROI justifies the investment. "We are also advancing GuruShots with the launch of the Battles feature, which provides a casual gaming experience that enables newbies to begin competing in short-duration photo competitions that are limited in size and built on a coin-based economy. Additionally, as we navigate the challenges introduced by Apple's ATT framework, which has made it more expensive to acquire high-value iOS users, we are testing alternative acquisition channels in order to help drive new ROI-positive players to the game. "As you know, generative AI art is exploding, and GuruShots recently conducted a soft launch for a standalone casual game focused on competitive AI art generation challenges that leverage the investment we have made in developing Battles . Although we are excited by the potential of where this game can take us, it will likely take several quarters to iterate, tune and scale. "Finally, we plan to continue building on the momentum we are experiencing with Emojipedia and expect to release new features during the second half of our fiscal year. "In all, we are focused on improving the things that we control and expect to come out of the current downturn in a stronger position than we have been in as a Company, with multiple avenues to exploit in order to deliver sustainable long-term profits and growth," concluded Reich. Earnings Announcement and Supplemental Information Zedge's earnings release will be filed on Form 8-K and posted on the Zedge investor relations website ( investor.zedge.net ) at approximately 4:10 p.m. Eastern on March 15, 2023. Management will host an earnings conference call beginning at 4:30 p.m. Eastern. Management's presentation of the results, outlook and strategy will be followed by Q&A with investors. Live Call Information: Toll Free: 888-506-0062International: 973-528-0011 Participant Access Code: 748705Webcast: https://www.webcaster4.com/Webcast/Page/2205/47829 Replay: Toll Free: 877-481-4010International: 919-882-2331Replay Passcode: 47829 About Zedge Zedge builds marketplaces and games around digital content that people use to express themselves. We monetize our user base through advertising, subscriptions, and a virtual token-based economy. Our leading products are the GuruShots photography game and Zedge's freemium digital content marketplace, which today offers mobile phone wallpapers, video wallpapers, ringtones, and notification sounds. The synergy between the game and the marketplace unlocks additional engagement and enables our community to earn money from their artwork. We also own Emojipedia, a website that is the leading source of information about emojis. In May 2022, we served more than 40 million users. For more information, visit https://www.investor.zedge.net/ 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, MBASenior Managing Director Hayden IR(346) 396-8696ir@zedge.net CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except par value data) January 31, July 31, 2023 2022 (Unaudited) Assets Current assets: Cash and cash equivalents $ 17,459 $ 17,085 Trade accounts receivable 2,788 2,411 Prepaid expenses and other receivables 1,334 396 Total current assets 21,581 19,892 Property and equipment, net 1,933 1,660 Intangible assets, net 19,866 21,025 Goodwill 10,716 10,788 Deferred tax assets, net 828 861 Other assets 326 400 Total assets $ 55,250 $ 54,626 Liabilities and stockholders' equity Current liabilities: Trade accounts payable $ 1,381 $ 1,180 Deferred acquisition payment payable - 962 Contingent consideration-current portion - 215 Accrued expenses and other current liabilities 3,174 2,898 Deferred revenues 2,805 3,402 Total current liabilities 7,360 8,657 Term Loan, net of deferred financing costs 1,983 - Contingent consideration-long term portion - 1,728 Other liabilities - 53 Total liabilities 9,343 10,438 Commitments and contingencies (Note 10) 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 January 31, 2023 and July 31, 2022 5 5 Class B common stock, $.01 par value; authorized shares-40,000; 14,674 shares issued and 14,152 shares outstanding at January 31, 2023, and 13,951 shares issued and 13,877 outstanding at July 31, 2022 147 139 Additional paid-in capital 44,979 43,609 Accumulated other comprehensive loss (1,498 ) (1,391 ) Retained earnings 3,597 2,160 Treasury stock, 522 shares at January 31, 2023 and 74 shares at July 31, 2022, at cost (1,323 ) (334 ) Total stockholders' equity 45,907 44,188 Total liabilities and stockholders' equity $ 55,250 $ 54,626 ZEDGE, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME (in thousands, except per share data) Three Months Ended Six Months Ended January 31 January 31 2023 2022 2023 2022 Revenues, net $ 6,983 $ 6,915 $ 13,883 12,943 Costs and expenses: Direct cost of revenues (excluding amortization of capitalized software and technology development costs which is included below) 632 342 1,264 652 Selling, general and administrative 5,871 3,106 11,697 5,838 Depreciation and amortization 815 360 1,608 758 Change in fair value of contingent consideration (1,793 ) - (1,943 ) - Income from operations 1,458 3,107 1,257 5,695 Interest and other income, net 77 14 112 27 Net gain (loss) resulting from foreign exchange transactions 160 (85 ) 84 (95 ) Income before income taxes 1,695 3,036 1,453 5,627 Provision for income taxes 89 711 16 1,247 Net income $ 1,606 $ 2,325 $ 1,437 $ 4,380 Other comprehensive income (loss): Changes in foreign currency translation adjustment 152 (222 ) (107 ) (80 ) Total other comprehensive income (loss) 152 (222 ) (107 ) (80 ) Total comprehensive income $ 1,758 $ 2,103 $ 1,330 $ 4,300 Income per share attributable to Zedge, Inc. common stockholders: Basic $ 0.11 $ 0.16 $ 0.10 $ 0.31 Diluted $ 0.11 $ 0.16 $ 0.10 $ 0.29 Weighted-average number of shares used in calculation of (loss) income per share: Basic 14,087 14,297 14,208 14,289 Diluted 14,259 14,971 14,440 15,007 ZEDGE, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) Six Months Ended January 31, 2023 2022 Operating activities Net income $ 1,437 $ 4,380 Adjustments to reconcile net (loss) income to net cash provided by operating activities: Depreciation 30 23 Amortization of intangible assets 1,158 224 Amortization of capitalized software and technology development costs 420 511 Amortization of deferred financing costs 1 - Change in fair value of contingent consideration (1,943 ) - Stock-based compensation 1,378 808 Deferred income taxes 33 (50 ) Change in assets and liabilities: Trade accounts receivable (377 ) (741 ) Prepaid expenses and other current assets (938 ) (244 ) Other assets 22 1 Trade accounts payable and accrued expenses 497 806 Deferred revenue (597 ) (39 ) Net cash provided by operating activities 1,121 5,679 Investing activities Final payments for asset acquisitions (962 ) - Capitalized software and technology development costs (668 ) (305 ) Purchase of property and equipment (53 ) (18 ) Net cash used in investing activities (1,683 ) (323 ) Financing activities Proceeds from term loan payable 2,000 - Payment of deferred financing costs (18 ) - Proceeds from exercise of stock options - 7 Purchase of treasury stock in connection with share buyback program and restricted stock vesting (989 ) (232 ) Net cash provided by (used in) financing activities 993 (225 ) Effect of exchange rate changes on cash and cash equivalents (57 ) (23 ) Net increase in cash and cash equivalents 374 5,108 Cash and cash equivalents at beginning of period 17,085 24,908 Cash and cash equivalents at end of period $ 17,459 $ 30,016 SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Cash payments made for income taxes $ 711 $ 309 Cash payments made for interest expenses $ 31 $ - SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES Acquistion of Emojipedia through release of escrow funds of $4,776, plus additional amounts due to seller of $1,923 and legal fees of $12 $ - $ 6,711 Accounts receivable from certain Emojipedia websites collected by Seller $ - $ 45 Use of Adjusted EBITDA as a Non-GAAP Measure Adjusted EBITDA is defined as earnings (loss) before interest, taxes, depreciation and amortization, stock compensation expense, transaction-related expenses and other non-recurring expenses. This metric represents a measure that we believe is customarily used by investors and analysts to evaluate the financial performance of companies in addition to the GAAP measures that we present. Our management also believes that this measure is useful in evaluating our core operating results. However, Adjusted EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States of America and should not be considered an alternative to net income or operating income 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 Q122 Q222 Q322 Q422 Q123 Q223 FY 2021 FY 2022 YTD FY2023 Net (Loss) Income $ 2.1 $ 2.3 $ 0.8 $ 4.5 $ (0.2 ) $ 1.6 $ 8.2 $ 9.7 $ 1.4 Excluding: Interest and other income (expense), net $ (0.0 ) $ (0.0 ) $ (0.0 ) $ (0.0 ) $ (0.0 ) $ (0.1 ) $ (0.0 ) $ (0.0 ) $ (0.1 ) Provision for (benefit from) income taxes $ 0.5 $ 0.7 $ 0.4 $ 0.2 $ (0.1 ) $ 0.1 $ (0.2 ) $ 1.9 $ 0.0 Depreciation and amortization $ 0.4 $ 0.4 $ 0.4 $ 0.8 $ 0.8 $ 0.8 $ 1.3 $ 2.0 $ 1.6 EBITDA $ 3.0 $ 3.4 $ 1.6 $ 5.5 $ 0.5 $ 2.4 $ 9.3 $ 13.5 $ 2.9 Change in fair value of contingent consideration $ 0.0 $ 0.0 $ 0.0 $ (4.0 ) $ (0.2 ) $ (1.8 ) $ 0.0 $ (4.0 ) $ (1.9 ) Stock-based compensation $ 0.3 $ 0.5 $ 0.5 $ 0.6 $ 0.6 $ 0.8 $ 0.7 $ 1.9 $ 1.4 Transaction costs related to business combination $ 0.0 $ 0.1 $ 0.7 $ 0.0 $ 0.0 $ 0.0 $ 0.0 $ 0.9 $ 0.0 Adjusted EBITDA $ 3.3 $ 4.0 $ 2.9 $ 2.2 $ 1.0 $ 1.4 $ 9.9 $ 12.4 $ 2.4 *numbers may not add due to rounding SOURCE: Zedge, Inc. View source version on accesswire.com: https://www.accesswire.com/743852/Zedge-Announces-Second-Quarter-Fiscal-2023-Results
NEW YORK, NY / ACCESSWIRE / March 15, 2023 / Zedge, Inc. (NYSE AMERICAN:ZDGE), a leader in building marketplaces and games around digital content that enable self-expression, today announced results for its second quarter fiscal year 2023, ended January 31, 2023. "Our second quarter was a mixed one as we navigated geopolitical, economic and industry-specific challenges, and we were not immune to the forces impacting gaming and other advertising-based business models," said Jonathan Reich, chief executive officer. "Despite this, we saw nominal revenue growth, remained roughly break-even and generated positive Adjusted EBITDA, while seeing growth from Emojipedia and Zedge Premium. "Due to the current environment, we are implementing a set of cost cutting initiatives designed to yield $2.5 - $3.0 million in annualized savings. We expect that this decision will allow us to remain at roughly break-even while positioning the business for profitable growth as conditions improve." Second Quarter Highlights Financial (fiscal 2023 compared to fiscal 2022) Revenue increased 1.0% to $7.0 million; Net income and earnings per share of $1.6 million and $0.11, respectively; Adjusted EBITDA of $1.4 million; Zedge Premium Gross Transaction Value (GTV) 2 increased 1.0% to $0.4 million. Second Quarter Select Financial Metrics: FY23 versus FY22* (in $M except for EPS) Q2 '23 Q2 '22 Change FY23 YTD FY22 YTD Change Total Revenue $ 7.0 $ 6.9 1.0% $ 13.9 $ 12.9 7.3% Advertising Revenue $ 4.6 $ 5.7 -19.0% $ 9.1 $ 10.6 -13.9% Digital goods and services $ 1.2 $ 0.0 nm $ 2.6 $ 0.0 nm Subscription Revenue $ 0.9 $ 1.0 -8.3% $ 1.8 $ 1.9 -7.7% Other Revenue $ 0.2 $ 0.2 -5.3% $ 0.4 $ 0.4 -3.0% Operating Income $ 1.5 $ 3.1 -53.0% $ 1.3 $ 5.7 -77.9% Operating Margin 20.9% 44.9% 9.1% 44.0% Net Income $ 1.6 $ 2.3 -30.9% $ 1.4 $ 4.4 -67.2% Diluted Earnings Per Share $ 0.11 $ 0.16 -31.3% $ 0.10 $ 0.30 -66.7% Adjusted EBITDA $ 1.4 $ 3.9 -63.1% $ 2.4 $ 7.3 -67.3% Cash Flow from Operations $ 0.0 $ 3.0 -98.7% $ 1.1 $ 5.7 -80.6% nm = not measurable/meaningful *numbers may not add due to rounding Select Second Quarter Zedge App Metrics: FY23 versus FY22* (in MM except for ARPMAU and where noted) Q2 '23 Q2 '22 Change Total Installs - Cumulative 596.0 541.0 10.2 MAU 32.2 36.3 -11.3 Well-developed Markets 7.4 8.5 -12.9 Emerging Markets 24.8 27.8 -10.8 Active Subscriptions (in 000s) 654 762 -14.2 ARPMAU $ 0.052 $ 0.060 -13.0 Zedge Premium - Gross Transaction Value (GTV) $ 0.44 $ 0.43 1.0 *numbers may not add due to rounding 1 Throughout this release, Adjusted EBITDA is a Non-GAAP financial measure intended to provide useful information that supplements Zedge's results in accordance with GAAP. Please refer to the Reconciliation of Non-GAAP Financial Measure at the end of this release for an explanation of Zedge's formulation of Adjusted EBITDA and reconciliations to the most directly comparable GAAP measure. 2 We use the following business metrics in this release because we believe they are useful in evaluating Zedge as an investment. 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 the Zedge Premium Marketplace. As Zedge Premium is an internal focus for growth, we believe that this metric will help investors evaluate the progress we are making in growing this part of our business. Average Revenue Per Monthly Active User for our Zedge App, or ARPMAU, is a useful statistic in evaluating how well we are monetizing 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. Total Installs - Cumulative is a measure of the cumulative number of times our Zedge App has been downloaded since inception. Trended Financial Information* (in $M except for EPS, ARPMAU, Paid Subscriptions) Q122 Q222 Q322 Q422 Q123 Q223 FY 2021 FY 2022 FYTD 2023 Total Revenue $ 6.0 $ 6.9 $ 6.2 $ 7.4 $ 6.9 $ 7.0 $ 19.6 $ 26.5 $ 13.9 Advertising Revenue $ 4.9 $ 5.7 $ 4.8 $ 4.9 $ 4.5 $ 4.6 $ 15.7 $ 20.3 $ 9.1 Gaming Revenue $ 0.0 $ 0.0 $ 0.3 $ 1.4 $ 1.3 $ 1.2 $ 0.0 $ 1.7 $ 2.6 Subscription Revenue $ 1.0 $ 1.0 $ 0.9 $ 0.9 $ 0.9 $ 0.9 $ 3.2 $ 3.7 $ 1.8 Other Revenue $ 0.2 $ 0.2 $ 0.2 $ 0.2 $ 0.2 $ 0.2 $ 0.5 $ 0.8 $ 0.4 Operating (Loss) Income $ 2.6 $ 3.1 $ 1.3 $ 4.8 $ (0.2 ) $ 1.5 $ 7.8 $ 11.8 $ 1.3 Net (Loss) Income $ 2.1 $ 2.3 $ 0.8 $ 4.5 $ (0.2 ) $ 1.6 $ 8.2 $ 9.7 $ 1.4 Diluted (Loss) Earnings Per Share $ 0.14 $ 0.16 $ 0.05 $ 0.31 $ (0.01 ) $ 0.11 $ 0.59 $ 0.65 $ 0.10 Adjusted EBITDA $ 3.3 $ 4.0 $ 2.9 $ 2.2 $ 1.0 $ 1.4 $ 9.9 $ 12.4 $ 2.4 Adjusted EBITDA Margin 54.7% 57.6% 46.0% 30.0% 13.8% 20.5% 50.7% 46.6% 17.2% Cash Flow from Operations $ 2.7 $ 3.0 $ 5.6 $ 0.2 $ 1.1 $ 0.0 $ 10.1 $ 11.5 $ 1.1 MAU 34.2 36.3 32.1 32.0 31.9 32.2 nm nm nm Well-developed Markets 8.4 8.5 7.5 7.3 7.1 7.4 nm nm nm Emerging Markets 25.8 27.8 24.6 24.7 24.8 24.8 nm nm nm Active Subscriptions (in 000s) 763 762 713 692 674 654 752 713 654 ARPMAU $ 0.053 $ 0.060 $ 0.052 $ 0.058 $ 0.054 $ 0.052 nm nm nm Zedge Premium - GTV $ 0.33 $ 0.43 $ 0.41 $ 0.34 $ 0.31 $ 0.44 $ 0.95 $ 1.51 $ 0.75 nm = not measurable/meaningful *numbers may not add due to rounding Fiscal 2023 Commentary "In light of macroeconomic factors including inflation, recessionary fears, the ongoing war in Ukraine, supply chain disruptions resulting in a decline in new phone sales, the easing of Covid-19 restrictions and the resulting uptick in workers returning to the office and Apple's App Transparency Tracking (ATT) framework making paid iOS user acquisition less efficient and more expensive, we are not anticipating a return to growth in the short-term. "In addition to implementing the $2.5 - $3.0 million in cost-savings measures, we are focusing our efforts on initiatives that we believe can position us for sustainable growth as the market starts to improve. For the Zedge marketplace, our top priorities are iterating with pAInt, our generative AI wallpaper maker, in order to improve take rates and engagement, overhauling customer onboarding and upgrading Zedge+, our subscription offering. We continue scaling paid Android user acquisition as the ROI justifies the investment. "We are also advancing GuruShots with the launch of the Battles feature, which provides a casual gaming experience that enables newbies to begin competing in short-duration photo competitions that are limited in size and built on a coin-based economy. Additionally, as we navigate the challenges introduced by Apple's ATT framework, which has made it more expensive to acquire high-value iOS users, we are testing alternative acquisition channels in order to help drive new ROI-positive players to the game. "As you know, generative AI art is exploding, and GuruShots recently conducted a soft launch for a standalone casual game focused on competitive AI art generation challenges that leverage the investment we have made in developing Battles . Although we are excited by the potential of where this game can take us, it will likely take several quarters to iterate, tune and scale. "Finally, we plan to continue building on the momentum we are experiencing with Emojipedia and expect to release new features during the second half of our fiscal year. "In all, we are focused on improving the things that we control and expect to come out of the current downturn in a stronger position than we have been in as a Company, with multiple avenues to exploit in order to deliver sustainable long-term profits and growth," concluded Reich. Earnings Announcement and Supplemental Information Zedge's earnings release will be filed on Form 8-K and posted on the Zedge investor relations website ( investor.zedge.net ) at approximately 4:10 p.m. Eastern on March 15, 2023. Management will host an earnings conference call beginning at 4:30 p.m. Eastern. Management's presentation of the results, outlook and strategy will be followed by Q&A with investors. Live Call Information: Toll Free: 888-506-0062International: 973-528-0011 Participant Access Code: 748705Webcast: https://www.webcaster4.com/Webcast/Page/2205/47829 Replay: Toll Free: 877-481-4010International: 919-882-2331Replay Passcode: 47829 About Zedge Zedge builds marketplaces and games around digital content that people use to express themselves. We monetize our user base through advertising, subscriptions, and a virtual token-based economy. Our leading products are the GuruShots photography game and Zedge's freemium digital content marketplace, which today offers mobile phone wallpapers, video wallpapers, ringtones, and notification sounds. The synergy between the game and the marketplace unlocks additional engagement and enables our community to earn money from their artwork. We also own Emojipedia, a website that is the leading source of information about emojis. In May 2022, we served more than 40 million users. For more information, visit https://www.investor.zedge.net/ 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, MBASenior Managing Director Hayden IR(346) 396-8696ir@zedge.net CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except par value data) January 31, July 31, 2023 2022 (Unaudited) Assets Current assets: Cash and cash equivalents $ 17,459 $ 17,085 Trade accounts receivable 2,788 2,411 Prepaid expenses and other receivables 1,334 396 Total current assets 21,581 19,892 Property and equipment, net 1,933 1,660 Intangible assets, net 19,866 21,025 Goodwill 10,716 10,788 Deferred tax assets, net 828 861 Other assets 326 400 Total assets $ 55,250 $ 54,626 Liabilities and stockholders' equity Current liabilities: Trade accounts payable $ 1,381 $ 1,180 Deferred acquisition payment payable - 962 Contingent consideration-current portion - 215 Accrued expenses and other current liabilities 3,174 2,898 Deferred revenues 2,805 3,402 Total current liabilities 7,360 8,657 Term Loan, net of deferred financing costs 1,983 - Contingent consideration-long term portion - 1,728 Other liabilities - 53 Total liabilities 9,343 10,438 Commitments and contingencies (Note 10) 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 January 31, 2023 and July 31, 2022 5 5 Class B common stock, $.01 par value; authorized shares-40,000; 14,674 shares issued and 14,152 shares outstanding at January 31, 2023, and 13,951 shares issued and 13,877 outstanding at July 31, 2022 147 139 Additional paid-in capital 44,979 43,609 Accumulated other comprehensive loss (1,498 ) (1,391 ) Retained earnings 3,597 2,160 Treasury stock, 522 shares at January 31, 2023 and 74 shares at July 31, 2022, at cost (1,323 ) (334 ) Total stockholders' equity 45,907 44,188 Total liabilities and stockholders' equity $ 55,250 $ 54,626 ZEDGE, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME (in thousands, except per share data) Three Months Ended Six Months Ended January 31 January 31 2023 2022 2023 2022 Revenues, net $ 6,983 $ 6,915 $ 13,883 12,943 Costs and expenses: Direct cost of revenues (excluding amortization of capitalized software and technology development costs which is included below) 632 342 1,264 652 Selling, general and administrative 5,871 3,106 11,697 5,838 Depreciation and amortization 815 360 1,608 758 Change in fair value of contingent consideration (1,793 ) - (1,943 ) - Income from operations 1,458 3,107 1,257 5,695 Interest and other income, net 77 14 112 27 Net gain (loss) resulting from foreign exchange transactions 160 (85 ) 84 (95 ) Income before income taxes 1,695 3,036 1,453 5,627 Provision for income taxes 89 711 16 1,247 Net income $ 1,606 $ 2,325 $ 1,437 $ 4,380 Other comprehensive income (loss): Changes in foreign currency translation adjustment 152 (222 ) (107 ) (80 ) Total other comprehensive income (loss) 152 (222 ) (107 ) (80 ) Total comprehensive income $ 1,758 $ 2,103 $ 1,330 $ 4,300 Income per share attributable to Zedge, Inc. common stockholders: Basic $ 0.11 $ 0.16 $ 0.10 $ 0.31 Diluted $ 0.11 $ 0.16 $ 0.10 $ 0.29 Weighted-average number of shares used in calculation of (loss) income per share: Basic 14,087 14,297 14,208 14,289 Diluted 14,259 14,971 14,440 15,007 ZEDGE, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) Six Months Ended January 31, 2023 2022 Operating activities Net income $ 1,437 $ 4,380 Adjustments to reconcile net (loss) income to net cash provided by operating activities: Depreciation 30 23 Amortization of intangible assets 1,158 224 Amortization of capitalized software and technology development costs 420 511 Amortization of deferred financing costs 1 - Change in fair value of contingent consideration (1,943 ) - Stock-based compensation 1,378 808 Deferred income taxes 33 (50 ) Change in assets and liabilities: Trade accounts receivable (377 ) (741 ) Prepaid expenses and other current assets (938 ) (244 ) Other assets 22 1 Trade accounts payable and accrued expenses 497 806 Deferred revenue (597 ) (39 ) Net cash provided by operating activities 1,121 5,679 Investing activities Final payments for asset acquisitions (962 ) - Capitalized software and technology development costs (668 ) (305 ) Purchase of property and equipment (53 ) (18 ) Net cash used in investing activities (1,683 ) (323 ) Financing activities Proceeds from term loan payable 2,000 - Payment of deferred financing costs (18 ) - Proceeds from exercise of stock options - 7 Purchase of treasury stock in connection with share buyback program and restricted stock vesting (989 ) (232 ) Net cash provided by (used in) financing activities 993 (225 ) Effect of exchange rate changes on cash and cash equivalents (57 ) (23 ) Net increase in cash and cash equivalents 374 5,108 Cash and cash equivalents at beginning of period 17,085 24,908 Cash and cash equivalents at end of period $ 17,459 $ 30,016 SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Cash payments made for income taxes $ 711 $ 309 Cash payments made for interest expenses $ 31 $ - SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES Acquistion of Emojipedia through release of escrow funds of $4,776, plus additional amounts due to seller of $1,923 and legal fees of $12 $ - $ 6,711 Accounts receivable from certain Emojipedia websites collected by Seller $ - $ 45 Use of Adjusted EBITDA as a Non-GAAP Measure Adjusted EBITDA is defined as earnings (loss) before interest, taxes, depreciation and amortization, stock compensation expense, transaction-related expenses and other non-recurring expenses. This metric represents a measure that we believe is customarily used by investors and analysts to evaluate the financial performance of companies in addition to the GAAP measures that we present. Our management also believes that this measure is useful in evaluating our core operating results. However, Adjusted EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States of America and should not be considered an alternative to net income or operating income 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 Q122 Q222 Q322 Q422 Q123 Q223 FY 2021 FY 2022 YTD FY2023 Net (Loss) Income $ 2.1 $ 2.3 $ 0.8 $ 4.5 $ (0.2 ) $ 1.6 $ 8.2 $ 9.7 $ 1.4 Excluding: Interest and other income (expense), net $ (0.0 ) $ (0.0 ) $ (0.0 ) $ (0.0 ) $ (0.0 ) $ (0.1 ) $ (0.0 ) $ (0.0 ) $ (0.1 ) Provision for (benefit from) income taxes $ 0.5 $ 0.7 $ 0.4 $ 0.2 $ (0.1 ) $ 0.1 $ (0.2 ) $ 1.9 $ 0.0 Depreciation and amortization $ 0.4 $ 0.4 $ 0.4 $ 0.8 $ 0.8 $ 0.8 $ 1.3 $ 2.0 $ 1.6 EBITDA $ 3.0 $ 3.4 $ 1.6 $ 5.5 $ 0.5 $ 2.4 $ 9.3 $ 13.5 $ 2.9 Change in fair value of contingent consideration $ 0.0 $ 0.0 $ 0.0 $ (4.0 ) $ (0.2 ) $ (1.8 ) $ 0.0 $ (4.0 ) $ (1.9 ) Stock-based compensation $ 0.3 $ 0.5 $ 0.5 $ 0.6 $ 0.6 $ 0.8 $ 0.7 $ 1.9 $ 1.4 Transaction costs related to business combination $ 0.0 $ 0.1 $ 0.7 $ 0.0 $ 0.0 $ 0.0 $ 0.0 $ 0.9 $ 0.0 Adjusted EBITDA $ 3.3 $ 4.0 $ 2.9 $ 2.2 $ 1.0 $ 1.4 $ 9.9 $ 12.4 $ 2.4 *numbers may not add due to rounding SOURCE: Zedge, Inc. View source version on accesswire.com: https://www.accesswire.com/743852/Zedge-Announces-Second-Quarter-Fiscal-2023-Results
