STOCK TITAN

Ziff Davis Inc Financials

ZD
Source SEC Filings (10-K/10-Q) Updated Dec 31, 2025 Currency USD FYE December

This page shows Ziff Davis Inc (ZD) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 18 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).

Financial Health Signals

Profitability Growth Leverage Liquidity Cash Flow Returns 49 / 100
Financial Profile 49/100

Based on FY2025 annual data. Scores normalized against common benchmarks. How we calculate these scores

Profitability
50

Ziff Davis Inc has an operating margin of 12.6%, meaning the company retains $13 of operating profit per $100 of revenue. This results in a moderate score of 50/100, indicating healthy but not exceptional operating efficiency. This is up from 8.1% the prior year.

Growth
39

Ziff Davis Inc's revenue grew a modest 3.5% year-over-year to $1.5B. This slow but positive growth earns a score of 39/100.

Leverage
94

Ziff Davis Inc carries a low D/E ratio of 0.41, meaning only $0.41 of long-term debt for every $1 of shareholders' equity. This conservative leverage earns a score of 94/100, indicating a strong balance sheet with room for future borrowing.

Liquidity
21

Ziff Davis Inc's current ratio of 1.27 means current assets barely cover short-term liabilities. This tight liquidity results in a low score of 21/100, which could limit financial flexibility.

Cash Flow
75

Ziff Davis Inc converts 19.8% of revenue into free cash flow ($287.9M). This strong cash generation earns a score of 75/100.

Returns
17

Ziff Davis Inc generates a 2.7% ROE, indicating limited profit relative to shareholders' investment. This results in a returns score of 17/100. This is down from 3.5% the prior year.

Altman Z-Score Distress
1.68

Ziff Davis Inc scores 1.68, below the 1.81 distress threshold. This indicates elevated financial distress risk and warrants close attention to liquidity and debt levels.

Piotroski F-Score Strong
7/9

Ziff Davis Inc passes 7 of 9 financial strength tests. 3 of 4 profitability signals pass, 2 of 3 leverage/liquidity signals pass, both operating efficiency signals pass.

Earnings Quality Cash-Backed
8.60x

For every $1 of reported earnings, Ziff Davis Inc generates $8.60 in operating cash flow ($407.1M OCF vs $47.4M net income). This indicates profits are well-supported by actual cash generation, not accounting adjustments.

Interest Coverage Adequate
4.9x

Ziff Davis Inc earns $4.9 in operating income for every $1 of interest expense ($183.1M vs $37.6M). This adequate coverage means the company can meet its interest obligations, but has limited cushion if earnings fall.

Key Financial Metrics

Export CSV

Earnings & Revenue

Revenue
$1.5B
YoY+3.5%
5Y CAGR+4.6%
10Y CAGR+7.2%

Ziff Davis Inc generated $1.5B in revenue in fiscal year 2025. This represents an increase of 3.5% from the prior year.

EBITDA
$411.8M
YoY+26.5%
5Y CAGR+2.3%
10Y CAGR+3.5%

Ziff Davis Inc's EBITDA was $411.8M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization. This represents an increase of 26.5% from the prior year.

Net Income
$47.4M
YoY-24.9%
5Y CAGR-20.7%
10Y CAGR-9.9%

Ziff Davis Inc reported $47.4M in net income in fiscal year 2025. This represents a decrease of 24.9% from the prior year.

EPS (Diluted)
$1.15
YoY-19.0%
5Y CAGR-18.4%
10Y CAGR-8.3%

Ziff Davis Inc earned $1.15 per diluted share (EPS) in fiscal year 2025. This represents a decrease of 19.0% from the prior year.

Cash & Balance Sheet

Free Cash Flow
$287.9M
YoY+1.5%
5Y CAGR-5.8%
10Y CAGR+3.1%

Ziff Davis Inc generated $287.9M in free cash flow in fiscal year 2025, representing cash available after capex. This represents an increase of 1.5% from the prior year.

Cash & Debt
$607.0M
YoY+20.0%
5Y CAGR+28.0%
10Y CAGR+9.0%

Ziff Davis Inc held $607.0M in cash against $717.8M in long-term debt as of fiscal year 2025.

Dividends Per Share
N/A
Shares Outstanding
38M
YoY-10.4%
5Y CAGR-2.9%
10Y CAGR-2.2%

Ziff Davis Inc had 38M shares outstanding in fiscal year 2025. This represents a decrease of 10.4% from the prior year.

Margins & Returns

Gross Margin
85.8%
YoY+0.1pp
5Y CAGR+1.2pp
10Y CAGR+2.8pp

Ziff Davis Inc's gross margin was 85.8% in fiscal year 2025, indicating the percentage of revenue retained after direct costs. This is up 0.1 percentage points from the prior year.

Operating Margin
12.6%
YoY+4.5pp
5Y CAGR+0.7pp
10Y CAGR-15.0pp

Ziff Davis Inc's operating margin was 12.6% in fiscal year 2025, reflecting core business profitability. This is up 4.5 percentage points from the prior year.

Net Margin
3.3%
YoY-1.2pp
5Y CAGR-9.7pp
10Y CAGR-15.3pp

Ziff Davis Inc's net profit margin was 3.3% in fiscal year 2025, showing the share of revenue converted to profit. This is down 1.2 percentage points from the prior year.

Return on Equity
2.7%
YoY-0.8pp
5Y CAGR-9.7pp
10Y CAGR-12.3pp

Ziff Davis Inc's ROE was 2.7% in fiscal year 2025, measuring profit generated per dollar of shareholder equity. This is down 0.8 percentage points from the prior year.

Capital Allocation

R&D Spending
$62.0M
YoY-8.0%
5Y CAGR+1.6%
10Y CAGR+6.1%

Ziff Davis Inc invested $62.0M in research and development in fiscal year 2025. This represents a decrease of 8.0% from the prior year.

Share Buybacks
$173.8M
YoY-6.2%
5Y CAGR-8.8%
10Y CAGR+47.1%

Ziff Davis Inc spent $173.8M on share buybacks in fiscal year 2025, returning capital to shareholders by reducing shares outstanding. This represents a decrease of 6.2% from the prior year.

Capital Expenditures
$119.2M
YoY+11.8%
5Y CAGR+5.2%
10Y CAGR+21.3%

Ziff Davis Inc invested $119.2M in capex in fiscal year 2025, funding long-term assets and infrastructure. This represents an increase of 11.8% from the prior year.

ZD Income Statement

Metric Q4'25 Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24 Q1'24
Revenue $406.7M+11.8% $363.7M+3.3% $352.2M+7.2% $328.6M-20.4% $412.8M+16.8% $353.6M+10.2% $320.8M+2.0% $314.5M
Cost of Revenue $57.3M+7.7% $53.2M+8.5% $49.0M+3.7% $47.2M-11.3% $53.2M+4.0% $51.2M+2.3% $50.0M+9.0% $45.9M
Gross Profit $349.4M+12.5% $310.6M+2.4% $303.2M+7.7% $281.4M-21.7% $359.6M+18.9% $302.4M+11.7% $270.8M+0.8% $268.6M
R&D Expenses $14.2M-7.8% $15.4M-6.5% $16.5M+3.8% $15.9M-9.5% $17.5M+15.0% $15.3M-9.2% $16.8M-5.5% $17.8M
SG&A Expenses $55.1M+2.0% $54.0M-0.1% $54.1M+15.3% $46.9M-11.5% $53.0M+1.2% $52.4M+8.1% $48.5M-2.0% $49.5M
Operating Income $86.0M+202.7% $28.4M-15.1% $33.5M-4.7% $35.1M-55.3% $78.5M+368.0% -$29.3M-202.6% $28.6M-20.3% $35.9M
Interest Expense N/A N/A N/A N/A N/A N/A N/A -$1.8M
Income Tax -$204K-101.6% $12.8M+198.1% $4.3M-50.1% $8.6M-36.9% $13.6M+8.5% $12.5M+79.4% $7.0M-15.1% $8.2M
Net Income $370K+110.3% -$3.6M-113.7% $26.3M+8.7% $24.2M-62.2% $64.1M+231.9% -$48.6M-231.6% $36.9M+247.3% $10.6M
EPS (Diluted) N/A $-0.09-114.5% $0.62+10.7% $0.56 N/A $-1.11-244.2% $0.77+234.8% $0.23

ZD Balance Sheet

Metric Q4'25 Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24 Q1'24
Total Assets $3.7B+5.4% $3.5B-1.2% $3.5B+0.1% $3.5B-5.1% $3.7B+8.3% $3.4B-6.7% $3.7B-1.7% $3.7B
Current Assets $1.4B+21.9% $1.1B+2.0% $1.1B+2.8% $1.1B-15.7% $1.3B+33.8% $951.0M-22.8% $1.2B-4.8% $1.3B
Cash & Equivalents $607.0M+20.6% $503.4M+10.1% $457.3M+6.1% $431.0M-14.8% $505.9M+31.0% $386.1M-43.8% $687.2M-6.5% $734.8M
Inventory N/A N/A N/A N/A N/A N/A N/A N/A
Accounts Receivable $667.2M+41.0% $473.2M-9.5% $523.0M+1.0% $517.9M-21.6% $660.2M+40.3% $470.6M+4.5% $450.4M+0.8% $446.9M
Goodwill $1.6B+0.1% $1.6B-0.8% $1.6B+1.3% $1.6B+1.2% $1.6B+0.5% $1.6B-3.3% $1.6B+0.1% $1.6B
Total Liabilities $1.9B+13.8% $1.7B+0.1% $1.7B-1.0% $1.7B-10.5% $1.9B+13.6% $1.7B-7.1% $1.8B-1.7% $1.8B
Current Liabilities $1.1B+54.0% $698.0M+0.7% $692.8M-1.7% $704.8M-21.7% $899.6M+34.8% $667.4M+3.7% $643.8M-2.9% $663.3M
Long-Term Debt $717.8M-17.1% $865.9M+0.1% $865.4M+0.1% $864.8M+0.1% $864.3M+0.1% $863.7M-13.8% $1.0B+0.1% $1.0B
Total Equity $1.8B-2.5% $1.8B-2.4% $1.8B+1.2% $1.8B+0.6% $1.8B+3.3% $1.8B-6.3% $1.9B-1.7% $1.9B
Retained Earnings $1.3B-2.7% $1.4B-2.5% $1.4B+0.2% $1.4B+0.4% $1.4B+4.9% $1.3B-9.3% $1.5B-2.1% $1.5B

ZD Cash Flow Statement

Metric Q4'25 Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24 Q1'24
Operating Cash Flow $191.1M+38.2% $138.3M+142.3% $57.1M+176.9% $20.6M-87.0% $158.2M+49.3% $106.0M+109.6% $50.6M-33.1% $75.6M
Capital Expenditures $33.3M+10.5% $30.1M0.0% $30.1M+17.6% $25.6M-5.7% $27.2M+5.1% $25.8M+1.3% $25.5M-9.3% $28.1M
Free Cash Flow $157.8M+45.9% $108.2M+301.5% $26.9M+638.2% -$5.0M-103.8% $131.1M+63.6% $80.1M+219.7% $25.1M-47.2% $47.4M
Investing Cash Flow -$29.4M+34.4% -$44.8M-561.2% -$6.8M+89.6% -$64.8M-97.1% -$32.9M+81.9% -$181.4M-1456.1% -$11.7M+83.7% -$71.5M
Financing Cash Flow -$58.8M-32.0% -$44.6M-39.8% -$31.9M+8.9% -$35.0M-1765.4% $2.1M+100.9% -$231.3M-170.7% -$85.4M-1254.0% -$6.3M
Dividends Paid N/A N/A N/A N/A N/A N/A N/A N/A
Share Buybacks $60.6M+36.5% $44.4M+30.8% $33.9M-2.8% $34.9M+2808.3% $1.2M-98.8% $96.1M+14.3% $84.0M+2041.3% $3.9M

ZD Financial Ratios

Metric Q4'25 Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24 Q1'24
Gross Margin 85.9%+0.5pp 85.4%-0.7pp 86.1%+0.5pp 85.6%-1.5pp 87.1%+1.6pp 85.5%+1.1pp 84.4%-1.0pp 85.4%
Operating Margin 21.2%+13.3pp 7.8%-1.7pp 9.5%-1.2pp 10.7%-8.3pp 19.0%+27.3pp -8.3%-17.2pp 8.9%-2.5pp 11.4%
Net Margin 0.1%+1.1pp -1.0%-8.5pp 7.5%+0.1pp 7.4%-8.1pp 15.5%+29.3pp -13.7%-25.3pp 11.5%+8.1pp 3.4%
Return on Equity 0.0%+0.2pp -0.2%-1.6pp 1.4%+0.1pp 1.3%-2.2pp 3.5%+6.3pp -2.8%-4.7pp 2.0%+1.4pp 0.6%
Return on Assets 0.0%+0.1pp -0.1%-0.9pp 0.8%+0.1pp 0.7%-1.0pp 1.7%+3.1pp -1.4%-2.4pp 1.0%+0.7pp 0.3%
Current Ratio 1.27-0.3 1.61+0.0 1.59+0.1 1.52+0.1 1.41-0.0 1.43-0.5 1.91-0.0 1.95
Debt-to-Equity 0.41-0.1 0.48+0.0 0.470.0 0.470.0 0.48-0.0 0.49-0.0 0.540.0 0.53
FCF Margin 38.8%+9.1pp 29.7%+22.1pp 7.6%+9.2pp -1.5%-33.3pp 31.8%+9.1pp 22.7%+14.8pp 7.8%-7.3pp 15.1%

Similar Companies

Frequently Asked Questions

Ziff Davis Inc (ZD) reported $1.5B in total revenue for fiscal year 2025. This represents a 3.5% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.

Ziff Davis Inc (ZD) revenue grew by 3.5% year-over-year, from $1.4B to $1.5B in fiscal year 2025.

Yes, Ziff Davis Inc (ZD) reported a net income of $47.4M in fiscal year 2025, with a net profit margin of 3.3%.

Ziff Davis Inc (ZD) reported diluted earnings per share of $1.15 for fiscal year 2025. This represents a -19.0% change compared to the previous fiscal year. EPS represents the portion of a company's net income allocated to each outstanding share of common stock and is widely used to evaluate profitability on a per-share basis.

Ziff Davis Inc (ZD) had EBITDA of $411.8M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization.

As of fiscal year 2025, Ziff Davis Inc (ZD) had $607.0M in cash and equivalents against $717.8M in long-term debt.

Ziff Davis Inc (ZD) had a gross margin of 85.8% in fiscal year 2025, indicating the percentage of revenue retained after direct costs of goods sold.

Ziff Davis Inc (ZD) had an operating margin of 12.6% in fiscal year 2025, reflecting the profitability of core business operations before interest and taxes.

Ziff Davis Inc (ZD) had a net profit margin of 3.3% in fiscal year 2025, representing the share of revenue converted into profit after all expenses.

Ziff Davis Inc (ZD) has a return on equity of 2.7% for fiscal year 2025, measuring how efficiently the company generates profit from shareholder equity.

Ziff Davis Inc (ZD) generated $287.9M in free cash flow during fiscal year 2025. This represents a 1.5% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.

Ziff Davis Inc (ZD) generated $407.1M in operating cash flow during fiscal year 2025, representing cash generated from core business activities.

Ziff Davis Inc (ZD) had $3.7B in total assets as of fiscal year 2025, including both current and long-term assets.

Ziff Davis Inc (ZD) invested $119.2M in capital expenditures during fiscal year 2025, funding long-term assets and infrastructure.

Ziff Davis Inc (ZD) invested $62.0M in research and development during fiscal year 2025.

Yes, Ziff Davis Inc (ZD) spent $173.8M on share buybacks during fiscal year 2025, returning capital to shareholders by reducing shares outstanding.

Ziff Davis Inc (ZD) had 38M shares outstanding as of fiscal year 2025.

Ziff Davis Inc (ZD) had a current ratio of 1.27 as of fiscal year 2025, which is considered adequate.

Ziff Davis Inc (ZD) had a debt-to-equity ratio of 0.41 as of fiscal year 2025, measuring the company's financial leverage by comparing total debt to shareholder equity.

Ziff Davis Inc (ZD) had a return on assets of 1.3% for fiscal year 2025, measuring how efficiently the company uses its assets to generate profit.

Ziff Davis Inc (ZD) has an Altman Z-Score of 1.68, placing it in the Distress Zone (elevated bankruptcy risk). The Z-Score combines five financial ratios—working capital, retained earnings, EBIT, market capitalization, and revenue relative to total assets—to predict the likelihood of bankruptcy. Scores above 2.99 indicate financial safety while scores below 1.81 suggest financial distress. Learn more in our complete guide to financial health indicators.

Ziff Davis Inc (ZD) has a Piotroski F-Score of 7 out of 9, indicating strong financial health. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7–9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.

Ziff Davis Inc (ZD) has an earnings quality ratio of 8.60x, considered cash-backed (high quality). This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.

Ziff Davis Inc (ZD) has an interest coverage ratio of 4.9x, meaning it can adequately cover its interest obligations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.

Ziff Davis Inc (ZD) scores 49 out of 100 on our Financial Profile, indicating moderate overall financial health. This composite score evaluates six dimensions: profitability (operating margin), revenue growth, leverage (debt-to-equity), liquidity (current ratio), cash flow quality (free cash flow margin), and shareholder returns (return on equity). Each dimension is normalized against standard financial benchmarks. Learn more in our complete guide to financial health indicators.

Back to top