ZD
ZD
Ziff Davis, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $406.71M ▲ | $197.54M ▼ | $370K ▲ | 0.09% ▲ | $0.01 ▲ | $64.86M ▼ |
| Q3-2025 | $363.71M ▲ | $282.13M ▲ | $-3.6M ▼ | -0.99% ▼ | $-0.09 ▼ | $98.3M ▲ |
| Q2-2025 | $352.21M ▲ | $212.15M ▼ | $26.34M ▲ | 7.48% ▲ | $0.63 ▲ | $89.64M ▲ |
| Q1-2025 | $328.64M ▼ | $246.3M ▼ | $24.24M ▼ | 7.38% ▼ | $0.57 ▼ | $88.16M ▼ |
| Q4-2024 | $412.82M | $286.88M | $64.09M | 15.52% | $1.51 | $140.93M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $607.01M ▲ | $3.66B ▲ | $1.91B ▲ | $1.75B ▼ |
| Q3-2025 | $503.37M ▲ | $3.48B ▼ | $1.68B ▲ | $1.8B ▼ |
| Q2-2025 | $457.26M ▲ | $3.52B ▲ | $1.68B ▼ | $1.84B ▲ |
| Q1-2025 | $431.01M ▼ | $3.52B ▼ | $1.69B ▼ | $1.82B ▲ |
| Q4-2024 | $505.88M | $3.7B | $1.89B | $1.81B |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $370K ▲ | $191.08M ▲ | $-29.38M ▲ | $-58.83M ▼ | $103.64M ▲ | $157.77M ▲ |
| Q3-2025 | $-3.6M ▼ | $138.3M ▲ | $-44.77M ▼ | $-44.58M ▼ | $46.11M ▲ | $108.16M ▲ |
| Q2-2025 | $26.34M ▲ | $57.07M ▲ | $-6.77M ▲ | $-31.88M ▲ | $26.25M ▲ | $26.94M ▲ |
| Q1-2025 | $24.24M ▼ | $20.61M ▼ | $-64.83M ▼ | $-35.01M ▼ | $-74.87M ▼ | $-5.01M ▼ |
| Q4-2024 | $64.09M | $158.23M | $-32.88M | $2.1M | $119.76M | $131.07M |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Connectivity | $60.00M ▲ | $60.00M ▲ | $60.00M ▲ | $60.00M ▲ |
Cybersecurity and Martech Segment | $70.00M ▲ | $70.00M ▲ | $70.00M ▲ | $70.00M ▲ |
Gaming and Entertainment | $40.00M ▲ | $50.00M ▲ | $50.00M ▲ | $50.00M ▲ |
Health and Wellness | $90.00M ▲ | $100.00M ▲ | $100.00M ▲ | $110.00M ▲ |
Technology and Shopping | $80.00M ▲ | $80.00M ▲ | $90.00M ▲ | $110.00M ▲ |
Revenue by Geography
| Region | Q1-2022 | Q2-2022 | Q3-2022 | Q4-2022 |
|---|---|---|---|---|
All Other Countries | $30.00M ▲ | $30.00M ▲ | $30.00M ▲ | $0 ▼ |
CANADA | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
IRELAND | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
UNITED STATES | $260.00M ▲ | $290.00M ▲ | $290.00M ▲ | $340.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Ziff Davis, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a profitable and cash‑generative operating model, strong liquidity and only moderate leverage, and a portfolio of well‑known digital brands with solid authority and reach in attractive verticals. The business benefits from diversified revenue streams, rich first‑party data, and a proven record of acquiring and integrating digital assets. Its free cash flow profile provides meaningful flexibility to invest in growth, manage the balance sheet, and return capital to shareholders, all supported by a balance sheet that looks resilient in the near term.
The primary risks stem from reliance on advertising and performance marketing, which are cyclical and vulnerable to changes in search algorithms, referral traffic, and privacy rules. Heavy use of goodwill and intangibles on the balance sheet introduces impairment risk if acquired assets underperform. A large overhead base and high SG&A spending could limit flexibility if revenue slows. Competitive and technological shifts—especially from giant digital platforms and generative AI—could pressure traffic, pricing, and monetization in some segments. Finally, the absence of a long multi‑year financial history in the data provided adds uncertainty around longer‑term growth and margin trends.
Overall, Ziff Davis appears positioned as a financially sound, diversified digital media and internet business with meaningful cash generation and a defensible niche in several high‑value verticals. Its future trajectory will likely depend on its ability to keep growing subscription, licensing, connectivity, cybersecurity, and health assets; to adapt its advertising and content models to a world reshaped by AI and privacy changes; and to continue deploying capital into value‑accretive acquisitions while avoiding major missteps. With strong liquidity and cash flow as a foundation, the company has tools to navigate industry transitions, but its outlook remains closely tied to how effectively it manages structural changes in the digital ecosystem and the performance of its acquired brands.
About Ziff Davis, Inc.
https://www.ziffdavis.comZiff Davis, Inc., together with its subsidiaries, provides internet information and services in the United States, Canada, Ireland, and internationally. It operates in two segments, Digital Media, and Cybersecurity and Martech.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $406.71M ▲ | $197.54M ▼ | $370K ▲ | 0.09% ▲ | $0.01 ▲ | $64.86M ▼ |
| Q3-2025 | $363.71M ▲ | $282.13M ▲ | $-3.6M ▼ | -0.99% ▼ | $-0.09 ▼ | $98.3M ▲ |
| Q2-2025 | $352.21M ▲ | $212.15M ▼ | $26.34M ▲ | 7.48% ▲ | $0.63 ▲ | $89.64M ▲ |
| Q1-2025 | $328.64M ▼ | $246.3M ▼ | $24.24M ▼ | 7.38% ▼ | $0.57 ▼ | $88.16M ▼ |
| Q4-2024 | $412.82M | $286.88M | $64.09M | 15.52% | $1.51 | $140.93M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $607.01M ▲ | $3.66B ▲ | $1.91B ▲ | $1.75B ▼ |
| Q3-2025 | $503.37M ▲ | $3.48B ▼ | $1.68B ▲ | $1.8B ▼ |
| Q2-2025 | $457.26M ▲ | $3.52B ▲ | $1.68B ▼ | $1.84B ▲ |
| Q1-2025 | $431.01M ▼ | $3.52B ▼ | $1.69B ▼ | $1.82B ▲ |
| Q4-2024 | $505.88M | $3.7B | $1.89B | $1.81B |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $370K ▲ | $191.08M ▲ | $-29.38M ▲ | $-58.83M ▼ | $103.64M ▲ | $157.77M ▲ |
| Q3-2025 | $-3.6M ▼ | $138.3M ▲ | $-44.77M ▼ | $-44.58M ▼ | $46.11M ▲ | $108.16M ▲ |
| Q2-2025 | $26.34M ▲ | $57.07M ▲ | $-6.77M ▲ | $-31.88M ▲ | $26.25M ▲ | $26.94M ▲ |
| Q1-2025 | $24.24M ▼ | $20.61M ▼ | $-64.83M ▼ | $-35.01M ▼ | $-74.87M ▼ | $-5.01M ▼ |
| Q4-2024 | $64.09M | $158.23M | $-32.88M | $2.1M | $119.76M | $131.07M |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Connectivity | $60.00M ▲ | $60.00M ▲ | $60.00M ▲ | $60.00M ▲ |
Cybersecurity and Martech Segment | $70.00M ▲ | $70.00M ▲ | $70.00M ▲ | $70.00M ▲ |
Gaming and Entertainment | $40.00M ▲ | $50.00M ▲ | $50.00M ▲ | $50.00M ▲ |
Health and Wellness | $90.00M ▲ | $100.00M ▲ | $100.00M ▲ | $110.00M ▲ |
Technology and Shopping | $80.00M ▲ | $80.00M ▲ | $90.00M ▲ | $110.00M ▲ |
Revenue by Geography
| Region | Q1-2022 | Q2-2022 | Q3-2022 | Q4-2022 |
|---|---|---|---|---|
All Other Countries | $30.00M ▲ | $30.00M ▲ | $30.00M ▲ | $0 ▼ |
CANADA | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
IRELAND | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
UNITED STATES | $260.00M ▲ | $290.00M ▲ | $290.00M ▲ | $340.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Ziff Davis, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a profitable and cash‑generative operating model, strong liquidity and only moderate leverage, and a portfolio of well‑known digital brands with solid authority and reach in attractive verticals. The business benefits from diversified revenue streams, rich first‑party data, and a proven record of acquiring and integrating digital assets. Its free cash flow profile provides meaningful flexibility to invest in growth, manage the balance sheet, and return capital to shareholders, all supported by a balance sheet that looks resilient in the near term.
The primary risks stem from reliance on advertising and performance marketing, which are cyclical and vulnerable to changes in search algorithms, referral traffic, and privacy rules. Heavy use of goodwill and intangibles on the balance sheet introduces impairment risk if acquired assets underperform. A large overhead base and high SG&A spending could limit flexibility if revenue slows. Competitive and technological shifts—especially from giant digital platforms and generative AI—could pressure traffic, pricing, and monetization in some segments. Finally, the absence of a long multi‑year financial history in the data provided adds uncertainty around longer‑term growth and margin trends.
Overall, Ziff Davis appears positioned as a financially sound, diversified digital media and internet business with meaningful cash generation and a defensible niche in several high‑value verticals. Its future trajectory will likely depend on its ability to keep growing subscription, licensing, connectivity, cybersecurity, and health assets; to adapt its advertising and content models to a world reshaped by AI and privacy changes; and to continue deploying capital into value‑accretive acquisitions while avoiding major missteps. With strong liquidity and cash flow as a foundation, the company has tools to navigate industry transitions, but its outlook remains closely tied to how effectively it manages structural changes in the digital ecosystem and the performance of its acquired brands.

CEO
Vivek R. Shah
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2021-10-08 | Forward | 23:20 |
| 2006-05-25 | Forward | 2:1 |
ETFs Holding This Stock
Summary
Showing Top 3 of 120
Ratings Snapshot
Rating : B+
Most Recent Analyst Grades
Price Target
Institutional Ownership
BLACKROCK, INC.
Shares:6.22M
Value:$168.49M
BLACKROCK INC.
Shares:5.72M
Value:$154.77M
VANGUARD GROUP INC
Shares:4.63M
Value:$125.47M
Summary
Showing Top 3 of 427

