Also trades as: ZDGGF (OTC) · $vol 0M

£14.56 ($0.19)

-0.69 (-4.52%)

Weekly Expected Move ±6.5%

£13 £14 £15 £16 £16

LSE · Technology · Software - Application · Tech Score Sell · Power 45 · £14.7M mcap · 83M float · 0.490% daily turnover

Analysis Technicals Weather Peers

Revenue

$42M -15.9% ▼

5Y CAGR: +1.1%

Gross Profit

$12M -34.3% ▼

5Y CAGR: -2.8%

Operating Income

-$1M +78.0% ▲

Net Income

-$4M +54.5% ▲

EPS (Diluted)

$-0.04 +54.7% ▲

EBITDA

$4M +1328.4% ▲

5Y CAGR: +2.9%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$70M	$90M	$41M	$50M	$42M
YoY Growth	+78.1%	+28.2%	-55.0%	+22.0%	-15.9%
Cost of Revenue	$48M	$56M	$35M	$32M	$30M
Gross Profit	$22M	$34M	$5M	$18M	$12M
Gross Margin	31.4%	37.6%	13.4%	36.4%	28.4%
R&D Expenses	$278K	$602K	$3M	$0	$406K
SG&A Expenses	$129K	$212K	$25M	$24M	$13M
Operating Expenses	$19M	$26M	$25M	$24M	$13M
Operating Income	$3M	$8M	-$19M	-$6M	-$1M
Operating Margin	4.5%	9.0%	-47.1%	-13.1%	-3.4%
Interest Expense	$519K	$620K	$566K	$422K	$461K
Income Before Tax	$1M	$8M	-$20M	-$8M	-$4M
Tax Expense	-$2M	-$370K	$1M	-$362K	-$154K
Net Income	$3M	$8M	-$22M	-$8M	-$4M
Net Margin	3.7%	9.1%	-54.0%	-16.1%	-8.7%
EPS (Diluted)	$0.03	$0.09	$-0.23	$-0.08	$-0.04
EBITDA	$8M	$14M	-$13M	-$333K	$4M
Shares Outstanding	94M	94M	97M	98M	98M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$51M	$39M	$21M	$19M	$28M	$22M	$22M	$20M
Cost of Revenue	$35M	$21M	$19M	$16M	$17M	$18M	$15M	$15M
Gross Profit	$16M	$17M	$2M	$3M	$10M	$4M	$7M	$5M
Gross Margin	32.1%	44.9%	9.7%	17.6%	36.7%	20.1%	31.1%	25.3%
R&D Expenses	$0	$2M	$0	$3M	$0	$3M	$0	$0
SG&A Expenses	$13M	$533K	$13M	$5M	$13M	$9M	$8M	$6M
Operating Expenses	$13M	$13M	$13M	$12M	$13M	$9M	$8M	$6M
Operating Income	$4M	$4M	-$11M	-$8M	-$3M	-$4M	-$1M	-$567K
Operating Margin	7.4%	11.1%	-51.0%	-42.7%	-9.1%	-18.1%	-5.2%	-2.9%
Interest Expense	$0	$0	$0	$0	$189K	$211K	$213K	$252K
Income Before Tax	$4M	$4M	-$10M	-$10M	-$3M	-$6M	-$1M	-$2M
Tax Expense	$147K	-$517K	$152K	$1M	-$41K	-$326K	-$4K	-$151K
Net Income	$3M	$5M	-$10M	-$12M	-$3M	-$5M	-$1M	-$2M
Net Margin	6.5%	12.5%	-47.8%	-60.8%	-9.5%	-24.3%	-6.0%	-11.7%
EPS (Diluted)	$0.03	$0.05	$-0.11	$-0.12	$-0.03	$-0.06	$-0.01	$-0.02
EBITDA	$6M	$6M	-$7M	-$7M	$2M	-$2M	$2M	$2M
Shares Outstanding	97M	101M	97M	98M	98M	98M	98M	98M

ZOO.L LSE