jcom-20220809

Ziff Davis Reports Second Quarter 2022 Results & Revises Full Year 2022 Guidance

NEW YORK, NY -- Ziff Davis, Inc. (NASDAQ: ZD) (“Ziff Davis”) today reported unaudited financial results for the second quarter ended June 30, 2022.

"We continue to skillfully navigate a difficult and challenging operating environment with a strategy of producing near-term earnings growth while positioning the company for an eventual macro-economic recovery," said Vivek Shah, Chief Executive Officer of Ziff Davis. "At the same time, we continue to strengthen our balance sheet as we seek acquisition opportunities that enhance our businesses and grow and diversify our revenue streams."

SECOND QUARTER 2022 RESULTS

On October 7, 2021, Ziff Davis completed the spin-off of its Consensus Cloud Solutions, Inc. (“Consensus”) business. Ziff Davis has classified Consensus as a discontinued operation in its financial statements for the three and six months ended June 30, 2021 results. Historical results in this press release represent continuing operations, except for the Statement of Cash Flows, net cash provided by operating activities and free cash flow during the three and six months ended June 30, 2021, which are on a combined continuing and discontinued operations basis.

Q2 2022 quarterly revenues decreased 1.1% to $337.4 million compared to $341.3 million for Q2 2021. On a pro-forma(1) basis, Q2 2022 quarterly revenues increased 2.2% to $337.4 million as compared to $330.0 million for Q2 2021.

GAAP net loss per diluted share from continuing operations(2) increased to $0.99 in Q2 2022 compared to $0.52 for Q2 2021. The net loss increase was primarily due to losses on our investment in Consensus.

Adjusted non-GAAP net income per diluted share from continuing operations(2)(3) for the quarter increased 5.3% to $1.58 as compared to $1.50 for Q2 2021. On a pro-forma(1) basis, Adjusted non-GAAP net income per diluted share from continuing operations(2)(3) for the quarter increased 12.1% to $1.58 compared to $1.41 for Q2 2021.

GAAP net loss from continuing operations increased to $46.4 million compared to $23.0 million for Q2 2021 primarily due to losses on our investment in Consensus.

Adjusted non-GAAP net income from continuing operations increased by 10.9% to $74.4 million as compared to $67.1 million for Q2 2021. On a pro-forma(1) basis, Adjusted non-GAAP net income from continuing operations increased by 17.7% to $74.4 million as compared to $63.2 million for Q2 2021.

Adjusted EBITDA(4) for the quarter increased 0.9% to $118.0 million compared to $117.0 million for Q2 2021. On a pro-forma(1) basis, Adjusted EBITDA(4) for the quarter increased 5.3% to $118.0 million compared to $112.1 million for Q2 2021.

Net cash provided by operating activities from continuing operations was $76.0 million in Q2 2022. Free cash flow from continuing operations(6) was $52.6 million in Q2 2022.

Ziff Davis ended the quarter with approximately $849.3 million in cash, cash equivalents, and investments after deploying during the quarter approximately $68.7 million for current and prior year acquisitions, approximately $18.2 million to repay $21.5 million of outstanding principal of its senior notes and approximately $12.7 million with respect to its share repurchase program.

Key unaudited financial results for Q2 2022 versus Q2 2021 are set forth in the following table (in millions, except per share amounts). Reconciliations of Adjusted non-GAAP net income per diluted share from continuing operations, Adjusted EBITDA and free cash flow from continuing operations to their nearest comparable GAAP financial measures are attached to this Press Release.

The following table reflects Actual and Pro-Forma Results from Continuing Operations for the second quarter of 2022 and 2021 (in millions, except per share amounts). Pro-Forma Results from Continuing Operations below excludes the operating results from the Company’s B2B Backup business that was sold in the third quarter of 2021.


	QTD	QTD		Pro-Forma Results(1)
	Q2 2022	Q2 2021	% Change	Q2 2022	Q2 2021	% Change
Revenues
Digital Media	$258.4	$253.8	1.8%	$258.4	$253.8	1.8%
Cybersecurity and Martech	$79.0	$87.5	(9.7)%	$79.0	$76.2	3.7%
Total revenue(5):	$337.4	$341.3	(1.1)%	$337.4	$330.0	2.2%
Income from operations	$45.9	$10.1	354.5%
GAAP loss per diluted share from continuing operations(2)	$(0.99)	$(0.52)	90.4%
Adjusted non-GAAP income per diluted share from continuing operations(2) (3)	$1.58	$1.50	5.3%	$1.58	$1.41	12.1%
GAAP net loss from continuing operations	$(46.4)	$(23.0)	101.7%
Adjusted non-GAAP net income from continuing operations	$74.4	$67.1	10.9%	$74.4	$63.2	17.7%
Adjusted EBITDA(4)	$118.0	$117.0	0.9%	$118.0	$112.1	5.3%
Adjusted EBITDA margin(4)	35.0%	34.3%	0.7%	35.0%	34.0%	1.0%

Net cash provided by operating activities from continuing operations(6)	$76.0	NA (7)
Free cash flow from continuing operations(6)	$52.6	NA (7)

The following table reflects Actual and Pro-Forma Results from Continuing Operations for the six months ended June 30, 2022 and 2021 (in millions, except per share amounts). Pro-Forma Results from Continuing Operations below excludes the operating results from Voice assets in the United Kingdom and the Company’s B2B Backup business that were sold in 2021.


	YTD	YTD		Pro-Forma Results(1)
	Q2 2022	Q2 2021	% Change	Q2 2022	Q2 2021	% Change
Revenues
Digital Media	$493.0	$480.6	2.6%	$493.0	$480.6	2.6%
Cybersecurity and Martech	$159.4	$172.4	(7.5)%	$159.4	$148.5	7.3%
Total revenue(5):	$652.4	$653.0	(0.1)%	$652.4	$629.1	3.7%
Income from operations	$76.4	$36.9	107.0%
GAAP (loss) income per diluted share from continuing operations(2)	$(0.47)	$0.33	(242.4)%
Adjusted non-GAAP income per diluted share from continuing operations(2) (3)	$2.81	$2.74	2.6%	$2.81	$2.60	8.1%
GAAP net (loss) income from continuing operations	$(21.9)	$15.7	(239.5)%
Adjusted non-GAAP net income from continuing operations	$132.4	$122.5	8.1%	$132.4	$116.3	13.8%
Adjusted EBITDA(4)	$218.8	$217.7	0.5%	$218.8	$208.0	5.2%
Adjusted EBITDA margin(4)	33.5%	33.3%	0.2%	33.5%	33.1%	0.4%

Net cash provided by operating activities from continuing operations(6)	$192.5	NA (7)
Free cash flow from continuing operations(6)	$138.6	NA (7)

ZIFF DAVIS GUIDANCE

The Company is revising its guidance for revenue, adjusted EBITDA and adjusted non-GAAP Diluted EPS for fiscal year 2022 as follows (in millions, except per share data):


	Current Guidance				Revised FY 2022 Range of Estimates
	Low		High		Low		High
Revenue	$	1,497	$	1,535	$	1,410	$	1,435
Adjusted EBITDA	$	538	$	555	$	507	$	519
Adjusted non-GAAP Diluted EPS	$	6.52	$	6.79	$	6.57	$	6.77

* Adjusted non-GAAP net income per diluted share for 2022 excludes share-based compensation of between $24 million and $28 million, amortization of acquired intangibles and the impact of any currently unanticipated items, in each case net of tax. It is anticipated that the non-GAAP effective tax rate for 2022 (exclusive of the release of reserves for uncertain tax positions) will be between 22.25% and 23.75%.

The Company has not reconciled the non-GAAP Business Outlook for 2022 Adjusted EBITDA or Adjusted non-GAAP Diluted EPS and the associated tax rate information included in this press release to the most directly comparable GAAP measure because this cannot be done without unreasonable effort due to the variability with respect to costs related to acquisitions and taxation, which are potential adjustments to future earnings. We expect the variability of these items to have a potentially unpredictable and significant impact on our future non-GAAP financial results.

Notes:


(1)						Pro-forma figures are provided taking into consideration the sale of certain Voice assets in the United Kingdom as well as the sale of the Company’s B2B Backup business as if they had occurred January 1, 2021.
(2)						The estimated GAAP effective tax rates were approximately (33.2)% for Q2 2022 and 37.4% for Q2 2021. The estimated Adjusted non-GAAP effective tax rates were approximately 22.7% for Q2 2022 and 22.3% for Q2 2021.
(3)						Adjusted non-GAAP net income per diluted share excludes certain non-GAAP items, as defined in the Reconciliation of GAAP to Adjusted non-GAAP financial measures, for the three months ended June 30, 2022 and 2021 which totaled $2.57 and $2.02 per diluted share, respectively.
(4)						Adjusted EBITDA is defined as net income from continuing operations before interest; gain on sale of businesses; loss on investments, net, unrealized gain (loss) on short-term investments, other income (expense), net; income tax expense (benefit); income (loss) from equity method investments, net; depreciation and amortization; and the items used to reconcile EPS to Adjusted non-GAAP EPS, as defined in the Reconciliation of GAAP to Adjusted non-GAAP financial measures. Adjusted EBITDA amounts are not meant as a substitute for GAAP, but are solely for informational purposes.
(5)						The revenues associated with each of the businesses may not foot precisely since each is presented independently.
(6)						Free cash flow from continuing operations is defined as net cash provided by operating activities from continuing operations, less purchases of property and equipment from continuing operations, plus contingent consideration from continuing operations. Free cash flow amounts are not meant as a substitute for GAAP, but are solely for informational purposes. There were no discontinued operations in 2022.
(7)						NA = Not available. The Company has not prepared net cash provided by operating activities from continuing operations and free cash flow from continuing operations for the second quarter of 2021. Net cash provided by operating activities from continuing and discontinued operations on a combined basis and free cash flow from continuing and discontinued operations on a combined basis for the three months ended June 30, 2021 was $111.3 million and $80.5 million, respectively. Free cash flow from continuing and discontinued operations is defined as net cash provided by operating activities from continuing and discontinued operations, less purchases of property and equipment from continuing and discontinued operations, plus contingent consideration from continuing and discontinued operations.

About Ziff Davis

Ziff Davis, Inc. (NASDAQ: ZD) is a vertically focused digital media and internet company whose portfolio includes leading brands in technology, entertainment, shopping, health, cybersecurity, and martech. For more information, visit www.ziffdavis.com.

Contact:

Rebecca Wright

Ziff Davis, Inc.

800-577-1790

[email protected]

“Safe Harbor” Statement Under the Private Securities Litigation Reform Act of 1995: Certain statements in this Press Release are “forward-looking statements” within the meaning of The Private Securities Litigation Reform Act of 1995, including those contained in Vivek Shah’s quote and the “Business Outlook” portion regarding the Company’s expected fiscal 2022 financial performance. These forward-looking statements are based on management’s current expectations or beliefs and are subject to numerous assumptions, risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. These factors and uncertainties include, among other items: the Company’s ability to grow advertising revenues, profitability and cash flows; the Company’s ability to make interest and debt payments; the Company’s ability to identify, close and successfully transition acquisitions; subscriber growth and retention; variability of the Company’s revenue based on changing conditions in particular industries and the economy generally; protection of the Company’s proprietary technology or infringement by the Company of intellectual property of others; the risk of losing critical third-party vendors or key personnel; the risks associated with fraudulent activity, system failure or a security breach; risks related to our ability to adhere to our internal controls and procedures; the risk of adverse changes in the U.S. or international regulatory environments, including but not limited to the imposition or increase of taxes or regulatory-related fees; the risk of liability for legal and other claims; and the numerous other factors set forth in Ziff Davis’s (formerly J2 Global, Inc.) filings with the Securities and Exchange Commission (“SEC”). For a more detailed description of the risk factors and uncertainties affecting Ziff Davis, refer to the 2021 Annual Report on Form 10-K filed by Ziff Davis on March 15, 2022, and the other reports filed by Ziff Davis from time-to-time with the SEC, each of which is available at www.sec.gov. The forward-looking statements provided in this press release, including those contained in Vivek Shah’s quote and in the “Business Outlook” portion regarding the Company’s expected fiscal 2022 financial performance are based on limited information available to the Company at this time, which is subject to change. Although management’s expectations may change after the date of this press release, the Company undertakes no obligation to revise or update these statements.

About Non-GAAP Financial Measures

To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use the following Adjusted non-GAAP financial measures: Adjusted non-GAAP and Pro Forma net income, Adjusted non-GAAP and Pro Forma net income per diluted share, Adjusted and Pro Forma EBITDA and free cash flow. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

We use these Adjusted non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons. Our management believes that these Adjusted non-GAAP financial measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain expenses and expenditures that may not be indicative of our recurring core business operating results. We believe that both management and investors benefit from referring to these Adjusted non-GAAP financial measures in assessing our performance and when planning, forecasting, and analyzing future periods. These Adjusted non-GAAP financial measures also facilitate management’s internal comparisons to our historical performance and liquidity. We believe these Adjusted non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making and (2) they are used by our institutional investors and the analyst community to help them analyze the health of our business.

For more information on these Adjusted non-GAAP financial measures, please see the appropriate GAAP to Adjusted non-GAAP reconciliation tables included within the attached Exhibit to this press release.

ZIFF DAVIS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED, IN THOUSANDS)


	June 30, 2022		December 31, 2021
ASSETS
Cash and cash equivalents	$	648,290	$	694,842

Short-term investments	72,535		229,200
Accounts receivable, net of allowances	243,300		316,342
Prepaid expenses and other current assets	60,956		60,290

Total current assets	1,025,081		1,300,674
Long-term investments	128,460		122,593
Property and equipment, net	166,152		161,209
Operating lease right-of-use assets	48,565		55,617
Trade names, net	147,621		147,761
Customer relationships, net	248,522		275,451
Goodwill	1,603,340		1,531,455
Other purchased intangibles, net	140,597		149,513
Deferred income taxes, noncurrent	7,321		5,917
Other assets	27,436		20,090
TOTAL ASSETS	$	3,543,095	$	3,770,280

LIABILITIES AND STOCKHOLDERS’ EQUITY
Accounts payable and accrued expenses	$	191,922	$	226,621
Income taxes payable, current	4,027		3,151
Deferred revenue, current	194,522		185,571


Operating lease liabilities, current	24,867		27,156


Current portion of long-term debt	68,506		54,609
Other current liabilities	203		130
Total current liabilities	484,047		497,238
Long-term debt	1,033,695		1,036,018
Deferred revenue, noncurrent	9,246		14,839

Operating lease liabilities, noncurrent	43,634		53,708
Income taxes payable, noncurrent	11,675		11,675
Liability for uncertain tax positions	43,597		42,546
Deferred income taxes	88,217		108,982
Other long-term liabilities	34,788		37,542
TOTAL LIABILITIES	1,748,899		1,802,548
Commitments and contingencies	—		—
Preferred stock	—		—
Common stock	472		474
Additional paid-in capital	426,104		509,122

Retained earnings	1,451,316		1,515,358
Accumulated other comprehensive loss	(83,696)		(57,222)
TOTAL STOCKHOLDERS’ EQUITY	1,794,196		1,967,732
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	3,543,095	$	3,770,280

ZIFF DAVIS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED, IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)


	Three Months Ended June 30,				Six months ended June 30,
	2022		2021		2022		2021
Total revenues	$	337,356	$	341,293	$	652,424	$	652,950
Cost of revenues (1)	46,004		48,785		92,104		92,637
Gross profit	291,352		292,508		560,320		560,313
Operating expenses:
Sales and marketing (1)	123,777		120,421		241,539		228,372
Research, development and engineering (1)	19,721		17,705		38,148		37,380
General and administrative (1)	101,967		111,698		204,184		224,996
Goodwill impairment on business	—		32,629		—		32,629
Total operating expenses	245,465		282,453		483,871		523,377
Income from operations	45,887		10,055		76,449		36,936
Interest expense, net	(6,956)		(21,013)		(18,466)		(42,490)

Gain on sale of businesses	—		823		—		2,802

Loss on investments, net	(48,243)		(16,677)		(48,243)		(16,677)
Unrealized loss on short-term investments	(27,317)		—		(18,366)		—
Other income (loss), net	6,345		(816)		8,744		(573)
(Loss) income from continuing operations before income taxes and (loss) income from equity method investment, net	(30,284)		(27,628)		118		(20,002)
Income tax expense (benefit)	10,051		(10,334)		15,131		(17,218)
(Loss) income from equity method investment, net	(6,101)		(5,751)		(6,886)		18,519
Net (loss) income from continuing operations	(46,436)		(23,045)		(21,899)		15,735
Income from discontinued operations, net of income taxes	—		38,762		—		77,905
Net (loss) income	$	(46,436)	$	15,717	$	(21,899)	$	93,640

Net (loss) income per common share from continuing operations:
Basic	$	(0.99)	$	(0.52)	$	(0.47)	$	0.35
Diluted	$	(0.99)	$	(0.52)	$	(0.47)	$	0.33
Net income per common share from discontinued operations:
Basic	$	—	$	0.87	$	—	$	1.75
Diluted	$	—	$	0.87	$	—	$	1.65
Net (loss) income per common share:
Basic	$	(0.99)	$	0.35	$	(0.47)	$	2.10
Diluted	$	(0.99)	$	0.35	$	(0.47)	$	1.98
Weighted average shares outstanding:
Basic	46,978,709		44,613,533		47,016,351		44,506,933
Diluted	46,978,709		44,613,533		47,016,351		47,130,979



(1) Includes share-based compensation expense as follows:
Cost of revenues	$	142	$	67	$	226	$	150
Sales and marketing	1,106		278		1,675		544
Research, development and engineering	852		458		1,481		876
General and administrative	5,603		5,066		11,038		10,029
Total	$	7,703	$	5,869	$	14,420	$	11,599

ZIFF DAVIS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED, IN THOUSANDS)


	Six Months Ended June 30,
	2022		2021
Cash flows from operating activities:
Net (loss) income	$	(21,899)	$	93,640
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and amortization	118,943		130,226

Amortization of financing costs and discounts	1,398		14,058
Non-cash operating lease costs	5,913		6,714
Share-based compensation	14,420		12,363
Provision for credit losses on accounts receivable	(1,376)		4,329
Deferred income taxes, net	(10,266)		(11,853)
Gain on extinguishment of debt, net	(1,393)		—

Gain on sale of businesses	—		(2,802)
Lease asset impairments and other charges	168		7,829

Changes in fair value of contingent consideration	(9)		562
Foreign currency remeasurement gain	549		415
Loss (income) from equity method investments	6,886		(18,519)
Unrealized loss on short-term investments	18,366		—
Loss on investments, net	48,243		16,677
Decrease (increase) in:
Accounts receivable	77,168		65,312
Prepaid expenses and other current assets	5,804		(7,720)
Operating lease right-of-use assets	2,260		689
Other assets	(7,250)		(701)
Increase (decrease) in:
Accounts payable and accrued expenses	(45,329)		(23,438)
Income taxes payable	8,825		(15,123)
Deferred revenue	(11,882)		2,499
Operating lease liabilities	(13,721)		(14,218)
Liability for uncertain tax positions	403		(3,567)
Other long-term liabilities	(3,737)		21


Net cash provided by operating activities	192,484		290,022
Cash flows from investing activities:
Proceeds from sale of available-for-sale investments	—		663

Purchases of equity method investment	—		(11,053)

Investment in available-for-sale securities	(15,000)		—
Purchases of property and equipment	(53,876)		(57,766)
Purchases of equity investments	—		(999)

Proceeds from sale of assets	—		6,033
Acquisition of businesses, net of cash received	(92,425)		(89,489)




Net cash used in investing activities	(161,301)		(152,611)
Cash flows from financing activities:

Payment of debt	(72,853)		(2,802)

Debt issuance cost	—		—
Proceeds from term loan	89,991		2,811
Debt extinguishment costs	(756)		—

Repurchase of common stock	(76,345)		(22,934)
Issuance of common stock under employee stock purchase plan	5,235		4,232


Exercise of stock options	148		1,331

Deferred payments for acquisitions	(7,094)		(12,934)
Other	(5)		(1,294)


Net cash used in financing activities	(61,679)		(31,590)
Effect of exchange rate changes on cash and cash equivalents	(16,056)		(616)
Net change in cash and cash equivalents	(46,552)		105,205
Cash and cash equivalents at beginning of period	694,842		242,652
Cash and cash equivalents at beginning of period associated with discontinued operations	—		66,210
Cash and cash equivalents at beginning of period associated with continuing operations	694,842		176,442
Cash and cash equivalents at end of period	648,290		347,857
Cash and cash equivalents at end of period associated with discontinued operations	—		107,666
Cash and cash equivalents at end of period associated with continuing operations	$	648,290	$	240,191

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES

THREE MONTHS ENDED JUNE 30, 2022 AND 2021

(UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Adjusted non-GAAP net income from continuing operations is GAAP net income from continuing operations with the following modifications: (1) elimination of share-based compensation; (2) elimination of certain acquisition related integration costs; (3) elimination of certain interest costs; (4) elimination of amortization of patents and intangible assets that we acquired; (5) elimination of change in value of investments; (6) elimination of gain/loss on sale of assets; (7) elimination of lease asset impairments and other charges; (8) elimination of disposal related costs and (9) elimination of goodwill impairment on business.


	Three months ended June 30,
	2022		Per diluted share*		2021		Per diluted share*
Net loss from continuing operations	$	(46,436)	$	(0.99)	$	(23,045)	$	(0.52)
Plus:
Share based compensation (1)	6,798		0.14		3,815		0.09
Acquisition related integration costs (2)	2,627		0.06		872		0.02
Interest costs (3)	(2,226)		(0.05)		4,761		0.11
Amortization (4)	32,064		0.68		34,159		0.77
Investments (5)	80,485		1.71		18,490		0.41
Sale of assets (6)	—		—		(823)		(0.02)
Lease asset impairments and other charges (7)	808		0.02		4,665		0.10
Disposal related costs (8)	305		0.01		(421)		(0.01)
Goodwill impairment on business (9)	—		—		24,635		0.55

Adjusted non-GAAP net income from continuing operations	$	74,425	$	1.58	$	67,108	$	1.50

* The reconciliation of net income from continuing operations per diluted share from GAAP to Adjusted non-GAAP net income from continuing operations per share may not foot since each is calculated independently.

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES

SIX MONTHS ENDED JUNE 30, 2022 AND 2021

(UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Adjusted non-GAAP net income from continuing operations is GAAP net income from continuing operations with the following modifications: (1) elimination of share-based compensation; (2) elimination of certain acquisition related integration costs; (3) elimination of certain interest costs; (4) elimination of amortization of patents and intangible assets that we acquired; (5) elimination of change in value of investments; (6) elimination of gain/loss on sale of assets; (7) elimination of lease asset impairments and other charges; (8) elimination of disposal related costs; (9) elimination of goodwill impairment on business; and (10) elimination of dilutive effect of the convertible debt.


	Six months ended June 30,
	2022		Per diluted share*		2021		Per diluted share*
Net (loss) income from continuing operations	$	(21,899)	$	(0.47)	$	15,735	$	0.33
Plus:
Share based compensation (1)	11,676		—		7,104		0.16
Acquisition related integration costs (2)	3,827		0.08		2,492		0.06
Interest costs (3)	(1,220)		(0.03)		9,606		0.22
Amortization (4)	64,462		1.37		66,615		1.49
Investments (5)	72,318		1.53		(6,954)		(0.16)
Sale of assets (6)	—		—		(2,845)		(0.06)
Lease asset impairments and other charges (7)	2,066		0.05		6,082		0.14
Disposal related costs (8)	1,123		0.03		70		—
Goodwill impairment on business (9)	—		—		24,635		0.55
Convertible debt dilution (10)	—		—		—		0.01
Adjusted non-GAAP net income from continuing operations	$	132,353	$	2.81	$	122,540	$	2.74

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES

THREE MONTHS ENDED JUNE 30, 2022 AND 2021

(UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


	Three months ended June 30,
	2022		2021
Cost of revenues	$	46,004	$	48,785
Plus:
Share based compensation(1)	(142)		(68)
Acquisition related integration costs(2)	(4)		(36)
Amortization(4)	(259)		(348)
Adjusted non-GAAP cost of revenues	$	45,599	$	48,333

Sales and marketing	$	123,777	$	120,421
Plus:
Share based compensation(1)	(1,106)		(278)
Acquisition related integration costs(2)	(1,219)		23
Lease asset impairments and other charges(7)	(438)		—
Adjusted non-GAAP sales and marketing	$	121,014	$	120,166

Research, development and engineering	$	19,721	$	17,705
Plus:
Share based compensation(1)	(851)		(458)
Acquisition related integration costs(2)	(195)		(206)
Adjusted non-GAAP research, development and engineering	$	18,675	$	17,041

General and administrative	$	101,967	$	111,698
Plus:
Share based compensation(1)	(5,604)		(5,066)
Acquisition related integration costs(2)	(2,013)		(1,075)
Amortization(4)	(41,642)		(46,711)

Lease asset impairments and other charges(7)	(641)		(6,167)

Disposal related costs(8)	(65)		991
Adjusted non-GAAP general and administrative	$	52,002	$	53,670

Goodwill impairment on business	$	—	$	32,629
Plus:
Goodwill impairment on business(19)	—		(32,629)
Adjusted non-GAAP goodwill impairment on business	$	—	$	—

Interest expense, net	$	(6,956)	$	(21,013)
Plus:

Interest costs (3)	(2,959)		6,078

Adjusted non-GAAP interest expense, net	$	(9,915)	$	(14,935)

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES - CONTINUED

THREE MONTHS ENDED JUNE 30, 2022 AND 2021

(UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


	Three months ended June 30,
	2022		2021
Gain on sale of businesses	$	—	$	823
Plus:
Sale of assets(6)	—		(823)
Adjusted non-GAAP gain on sale of businesses	$	—	$	—

Loss on investment, net	$	(48,243)	$	(16,677)
Plus:
Investments(5)	48,243		16,677
Adjusted non-GAAP loss on investments, net	$	—	$	—

Unrealized loss on short-term investments	$	(27,317)	$	—
Plus:

Investments(5)	27,317		—
Adjusted non-GAAP unrealized loss on short-term investments, net	$	—	$	—

Other income, net	$	6,345	$	(816)
Plus:
Investments(5)	(174)		—

Adjusted non-GAAP other income, net	$	6,171	$	(816)

Income tax expense (benefit)	$	10,051	$	(10,334)
Plus the tax effect of:
Share based compensation(1)	905		2,055
Acquisition related integration costs(2)	804		422
Interest costs(3)	(733)		1,317
Amortization(4)	9,837		12,900
Investments(5)	1,002		3,938



Lease asset impairments and other charges(7)	271		1,502

Disposal related costs(8)	(240)		(571)
Goodwill impairment on business(19)	—		7,994
Adjusted non-GAAP income tax expense	$	21,897	$	19,224

Loss from equity method investment, net	$	(6,101)	$	(5,751)
Plus:
Investments(5)	6,101		5,751
Adjusted non-GAAP income from equity method investment, net	$	—	$	—

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES - CONTINUED

THREE MONTHS ENDED JUNE 30, 2022 AND 2021

(UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


	Three months ended June 30,
	2022		2021
Total adjustments	$	(120,861)	$	(90,153)

GAAP Net income per diluted share from continuing operations	$	(0.99)	$	(0.52)
Adjustments *	$	2.57	$	2.02
Adjusted non-GAAP Net income per diluted share from continuing operations	$	1.58	$	1.50

* The reconciliation of Net income per share from GAAP to Adjusted non-GAAP may not foot since each is calculated independently.

The Company discloses Adjusted non-GAAP net income per diluted share (“Adjusted Diluted EPS”) as a supplemental Non-GAAP financial performance measure, as it believes it is a useful metric by which to compare the performance of its business from period to period. The Company also understands that an Adjusted Diluted EPS measure is broadly used by analysts, rating agencies and investors in assessing the Company’s performance. Accordingly, the Company believes that the presentation of Adjusted Diluted EPS provides useful information to investors.

Adjusted Diluted EPS is not in accordance with, or an alternative to, net income per diluted share from continuing operations and may be different from Non-GAAP measures with similar or even identical names used by other companies. In addition, Adjusted Diluted EPS is not based on any comprehensive set of accounting rules or principles. The Adjusted Diluted EPS measure has limitations in that it does not reflect all of the amounts associated with the Company’s results of operations determined in accordance with GAAP.

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES

SIX MONTHS ENDED JUNE 30, 2022 AND 2021

(UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


	Six months ended June 30,
	2022		2021
Cost of revenues	$	92,104	$	92,637
Plus:
Share based compensation(1)	(226)		(150)
Acquisition related integration costs(2)	(54)		(76)
Amortization(4)	(538)		(941)
Adjusted non-GAAP cost of revenues	$	91,286	$	91,470

Sales and marketing	$	241,539	$	228,372
Plus:
Share based compensation(1)	(1,675)		(544)
Acquisition related integration costs(2)	(1,385)		(814)
Lease asset impairments and other charges(7)	(961)		—
Adjusted non-GAAP sales and marketing	$	237,518	$	227,014

Research, development and engineering	$	38,148	$	37,380
Plus:
Share based compensation(1)	(1,480)		(876)
Acquisition related integration costs(2)	(413)		(530)
Adjusted non-GAAP research, development and engineering	$	36,255	$	35,974

General and administrative	$	204,184	$	224,996
Plus:
Share based compensation(1)	(11,038)		(10,029)
Acquisition related integration costs(2)	(3,114)		(2,304)
Amortization(4)	(82,865)		(93,920)

Lease asset impairments and other charges(7)	(1,783)		(8,041)

Disposal related costs(8)	(1,304)		(129)
Adjusted non-GAAP general and administrative	$	104,080	$	110,573

Goodwill impairment on business	—		$	32,629
Plus:
Goodwill impairment on business (10)	—		(32,629)
Adjusted non-GAAP goodwill impairment on business	$	—	$	—

Interest expense, net	$	(18,466)	$	(42,490)
Plus:

Interest costs (3)	(1,618)		12,495

Adjusted non-GAAP interest expense, net	$	(20,084)	$	(29,995)

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES - CONTINUED

SIX MONTHS ENDED JUNE 30, 2022 AND 2021

(UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


	Six months ended June 30,
	2022		2021
Gain on sale of businesses	$	—	$	2,802
Plus:
Sale of assets(6)	—		(2,802)
Adjusted non-GAAP gain on sale of businesses	$	—	$	—

Loss on investments, net	$	(48,243)	$	(16,677)
Plus:
Investments(5)	48,243		16,677
Adjusted non-GAAP loss on investments, net	$	—	$	—

Unrealized loss on short-term investments	$	(18,366)	$	—
Plus:

Investments(5)	18,366		—
Adjusted non-GAAP unrealized loss on short-term investments, net	$	—	$	—

Other income (expense), net	$	8,744	$	(573)
Plus:
Investments(5)	(174)		—

Adjusted non-GAAP other income, net	$	8,570	$	(573)

Income tax expense (benefit)	$	15,131	$	(17,218)
Plus the tax effect of:
Share based compensation(1)	2,743		4,495
Acquisition related integration costs(2)	1,139		1,232
Interest costs(3)	(398)		2,889
Amortization(4)	18,941		28,246
Investments(5)	1,003		5,112

Sale of assets(6)	—		44

Lease asset impairments and other charges(7)	678		1,959

Disposal related costs(8)	181		58
Goodwill impairment on business(10)	—		7,994
Adjusted non-GAAP income tax expense	$	39,418	$	34,811

(Loss) income from equity method investment, net	$	(6,886)	$	18,519
Plus:
Investments(5)	6,886		(18,519)
Adjusted non-GAAP income from equity method investment, net	$	—	$	—

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES - CONTINUED

SIX MONTHS ENDED JUNE 30, 2022 AND 2021

(UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


	Six months ended June 30,
	2022		2021
Total adjustments	$	(154,252)	$	(106,805)

GAAP Net income per diluted share from continuing operations	$	(0.47)	$	0.33
Adjustments *	$	3.28	$	2.41
Adjusted non-GAAP Net income per diluted share from continuing operations	$	2.81	$	2.74

* The reconciliation of Net income per share from GAAP to Adjusted non-GAAP may not foot since each is calculated independently.

Non-GAAP Financial Measures

To supplement its condensed consolidated financial statements, which are prepared and presented in accordance with US generally accepted accounting principles (“GAAP”), the Company uses the following Non-GAAP financial measures: Adjusted EBITDA, Adjusted non-GAAP net income from continuing operations, and Adjusted Diluted EPS from continuing operations (collectively the “Non-GAAP financial measures”). The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP. The Company uses these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. The Company believes that they provide useful information about core operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making.

(1) Share Based Compensation. The Company excludes stock-based compensation because it is non-cash in nature and because the Company believes that the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance. The Company further believes this measure is useful to investors in that it allows for greater transparency to certain line items in its financial statements. In addition, excluding this item from the non-GAAP measures facilitates comparisons to historical operating results and comparisons to peers, many of which similarly exclude this item.

(2) Acquisition Related Integration Costs. The Company excludes certain acquisition and related integration costs such as adjustments to contingent consideration, severance, lease terminations, retention bonuses and other acquisition-specific items. The Company believes that the Non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance. In addition, excluding this item from the non-GAAP measures facilitates comparisons to historical operating results and comparisons to peers, many of which similarly exclude this item.

(3) Interest Costs. In June 2014, the Company issued $402.5 million aggregate principal amount of 3.25% convertible senior notes and in November 2019, the Company issued $550.0 million aggregate principal amount of 1.75% convertible senior notes. For the three and six months ended June 30, 2021, the Company separately accounted for the value of the liability and equity features of its outstanding convertible senior notes in a manner that reflects the Company’s non-convertible debt borrowing rate. The value of the conversion feature, reflected as a debt discount, was amortized to interest expense over time. Accordingly, the Company recognized imputed interest expense on its 3.25% and 1.75% convertible senior notes of approximately 5.8% and 5.5%, respectively, in its statement of operations during the three and six months ended June 30, 2021. The Company excluded the difference between the imputed interest expense and the coupon interest expense of 3.25% and 1.75%, respectively, because it was non-cash in nature and because the Company believes that the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding core operational performance. During 2022, the Company adopted ASU 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, whereby a portion of the convertible senior notes is no longer recorded in equity with a debt discount and amortization in interest expense. Therefore, no similar adjustment was made for the three and six months ended June 30, 2022. The Company has excluded the difference between the imputed and coupon interest expense associated with the 4.625% Senior Notes in each period presented. Further, for the three and six months ended June 30, 2022, the Company recorded a gain on extinguishment associated with the buy-back of its 4.625% Senior Notes, which is included within this Non-GAAP adjustment. The Company has determined excluding these items from the non-GAAP measures facilitates comparisons to historical operating results and comparisons to peers, many of which similarly exclude this item.

(4) Amortization. The Company excludes amortization of patents and acquired intangible assets because it is non-cash in nature and because the Company believes that the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance. In addition, excluding this item from the non-GAAP measures facilitates comparisons to historical operating results and comparisons to peers, many of which similarly exclude this item.

(5) Change in Value on Investments. The Company excludes the change in value of its investments, which includes income (loss) from equity method investments, the unrealized gain (loss) on its investment in Consensus and other income (loss) on investments (including Consensus). The Company believes that the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance as these items are not part of the Company’s core operations. In addition, excluding these items from the non-GAAP measures facilitates comparisons to historical operating results.

(6) Gain (Loss) on Sale of Assets. The Company excludes the gain (loss) on sale of certain of its assets. The Company believes that the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance. In addition, excluding this item from the non-GAAP measures facilitates comparisons to historical operating results.

(7) Lease Asset Impairments and Other Charges. The Company excludes lease asset impairments and other charges as they are non-cash in nature and because the Company believes that the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance. In addition, excluding this item from the non-GAAP measures facilitates comparisons to historical operating results.

(8) Disposal related Costs. The Company excludes expenses associated with the disposal of certain businesses. The Company believes that the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance. In addition, excluding this item from the non-GAAP measures facilitates comparisons to historical operating results.

(9) Goodwill Impairment on Business. The Company excludes the goodwill impairment on business because it is non-cash in nature and the Company believes that the Non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance. In addition, excluding this item from the Non-GAAP measures facilitates comparisons to historical operating results.

(10) Convertible Debt Dilution. The Company excludes convertible debt dilution from diluted EPS. The Company believes that the Non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance. In addition, excluding this item from the Non-GAAP measures facilitates comparisons to historical operating results.

The Company presents Adjusted non-GAAP Cost of Revenues, Adjusted non-GAAP Research, Development and Engineering, Adjusted non-GAAP Sales and Marketing, Adjusted non-GAAP General and Administrative, Adjusted non-GAAP Interest Expense, Adjusted Gain on Sale of Businesses, Adjusted non-GAAP Loss on Investments, Adjusted non-GAAP Unrealized Loss on Short-term Investments, Adjusted non-GAAP Other (Income) Expense, Adjusted non-GAAP Income Tax benefit (expense), Adjusted non-GAAP (Income) Loss from Equity Method Investment, Net and Adjusted non-GAAP Net income because the Company believes that these provide useful information about our operating results and enhance the overall understanding of past financial performance and future prospects.

Pro-Forma Financial Results

Key pro-forma financial results for the three and six months ended June 30, 2022 and 2021, are set forth in the following table (in millions, except per share amounts). The financial results below reflect the Company’s results, on a pro-forma basis, taking into consideration the sale of certain Voice assets in the United Kingdom as well as the sale of the Company’s B2B Backup business as if they had occurred January 1, 2021.


	Three months ended June 30,		Six months ended June 30,
	2022	2021		2022	2021
Total Revenues	$337.4	$341.3		$652.4	$653.0
Pro-Forma Revenue Adjustments	$—	$(11.3)		$—	$(23.9)



Pro-Forma Total Revenue: (1)	$337.4	$330.0		$652.4	$629.1

Adjusted Non-GAAP Net Income per Diluted Share from Continuing Operations (1)	$1.58	$1.50		$2.81	$2.74
Pro-Forma Net Income per Diluted Share from Continuing Operations Adjustments	$—	$(0.09)		$—	$(0.14)
Adjusted Pro Forma Net Income per Diluted Share from Continuing Operations (1)	$1.58	$1.41		$2.81	$2.60

Adjusted Non-GAAP Net Income from Continuing Operations	$74.4	$67.1		$132.4	$122.5
Pro-Forma Net Income from Continuing Operations Adjustments	$—	$(3.9)		$—	$(6.2)
Adjusted Pro-Forma Net Income from Continuing Operations	$74.4	$63.2		$132.4	$116.3

Adjusted EBITDA (1)	$118.0	$117.0		$218.8	$217.7
Pro-Forma EBITDA Adjustments	$—	$(4.9)		$—	$(9.7)
Adjusted Pro-Forma EBITDA (1)	$118.0	$112.1		$218.8	$208.0

Adjusted EBITDA Margin (1)	35.0%	34.3%		33.5%	33.3%
Pro-Forma EBITDA Margin Adjustments	0.0%	(0.3)%		0.0%	(0.2)%
Adjusted Pro-Forma EBITDA Margin (1)	35.0%	34.0%		33.5%	33.1%

(1)Refer to the notes earlier in this Press Release.

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES

THREE AND SIX MONTHS ENDED JUNE 30, 2022 AND 2021

(UNAUDITED, IN THOUSANDS)

The following table sets forth a reconciliation of Adjusted EBITDA to net (loss) income from continuing operations, the most directly comparable GAAP financial measure.


	Three months ended June 30,				Six months ended June 30,
	2022		2021		2022		2021
Net (loss) income from continuing operations	$	(46,436)	$	(23,045)	$	(21,899)	$	15,735
Plus:
Interest expense, net	6,956		21,013		18,466		42,490

Gain on sale of businesses	—		(823)		—		(2,802)
Unrealized loss on short-term investment	27,317		—		18,366		—
Loss on investments, net	48,243		16,677		48,243		16,677
Other (income) loss, net	(6,345)		816		(8,744)		573
Income tax expense (benefit)	10,051		(10,334)		15,131		(17,218)
Loss (income) from equity method investment, net	6,101		5,751		6,886		(18,519)
Depreciation and amortization	59,872		61,955		118,943		124,625
Reconciliation of GAAP to Adjusted non-GAAP financial measures:
Share-based compensation	7,703		5,869		14,420		11,599
Acquisition-related integration costs	3,431		1,294		4,965		3,724

Lease asset impairments and other charges	1,079		6,167		2,744		8,041
Disposal related costs	65		(992)		1,304		128
Goodwill impairment on business	—		32,629		—		32,629
Adjusted EBITDA	$	118,037	$	116,977	$	218,825	$	217,682

Adjusted EBITDA as calculated above represents net income from continuing operations before interest, gain on sale of businesses, unrealized gain on short-term investment, other (income) expense, net, income tax expense, (income) loss from equity method investments, net, depreciation and amortization and the items used to reconcile GAAP to Adjusted non-GAAP financial measures, including (1) share-based compensation, (2) certain acquisition-related integration costs, (3) lease asset impairments and other charges, (4) disposal related costs and (5) goodwill impairment on business. We disclose Adjusted EBITDA as a supplemental Non-GAAP financial performance measure as we believe it is a useful metric by which to compare the performance of our business from period to period. We understand that measures similar to Adjusted EBITDA are broadly used by analysts, rating agencies and investors in assessing our performance. Accordingly, we believe that the presentation of Adjusted EBITDA provides useful information to investors.

Adjusted EBITDA is not in accordance with, or an alternative to, net income from continuing operations, and may be different from non-GAAP measures used by other companies. In addition, Adjusted EBITDA is not based on any comprehensive set of accounting rules or principles. This Adjusted non-GAAP measure has limitations in that it does not reflect all of the amounts associated with the Company’s results of operations determined in accordance with GAAP.

ZIFF DAVIS, INC. AND SUBSIDIARIES

NON-GAAP FINANCIAL MEASURES

(UNAUDITED, IN THOUSANDS)


	Q1		Q2		Q3		Q4		YTD
2022
Net cash provided by operating activities	$	116,511	$	75,973	$	—	$	—	$	192,484
Less: Purchases of property and equipment	(30,502)		(23,374)		—		—		(53,876)
Add: Contingent consideration	—		—		—		—		—
Free cash flow	$	86,009	$	52,599	$	—	$	—	$	138,608


	Q1		Q2		Q3		Q4		YTD
2021
Net cash provided by operating activities from continuing and discontinued operations	$	178,724	$	111,298	$	140,230	$	85,319	$	515,571
Less: Purchases of property and equipment	(26,269)		(31,497)		(29,729)		(26,245)		(113,740)
Add: Contingent consideration(1)	—		685		—		—		685
Free cash flow from continuing and discontinued operations	$	152,455	$	80,486	$	110,501	$	59,074	$	402,516

(1)Free cash flows from continuing and discontinued operations of $80.5 million for Q2 2021 is before the effect of payments associated with certain contingent consideration related to acquisitions.

The Company discloses free cash flows from continuing and discontinued operations as supplemental non-GAAP financial performance measure, as it believes it is a useful metric by which to compare the performance of its business from period to period. The Company also understands that this non-GAAP measure is broadly used by analysts, rating agencies and investors in assessing the Company’s performance. Accordingly, the Company believes that the presentation of this non-GAAP financial measure provides useful information to investors.

Free cash flows from continuing and discontinued operations is not in accordance with, or an alternative to, Cash flows from operating activities, and may be different from non-GAAP measures with similar or even identical names used by other companies. In addition, the non-GAAP measure is not based on any comprehensive set of accounting rules or principles. This non-GAAP measure has limitations in that it does not reflect all of the amounts associated with the Company’s results of operations determined in accordance with GAAP.

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES

THREE MONTHS ENDED JUNE 30, 2022

(UNAUDITED, IN THOUSANDS)


	Digital		Cybersecurity
	Media		and Martech		Corporate		Total
Revenues
GAAP revenues	$	258,343	$	79,013	$	—	$	337,356
Gross profit
GAAP gross profit	$	232,987	$	58,365	$	—	$	291,352
Non-GAAP adjustments:
Share-based compensation	24		118		—		142
Acquisition related integration costs	—		4		—		4
Amortization	—		259		—		259
Adjusted non-GAAP gross profit	$	233,011	$	58,746	$	—	$	291,757

Operating profit
Income (loss) from operations	$	44,162	$	13,023	$	(11,298)	$	45,887
Non-GAAP adjustments:
Share-based compensation	3,306		1,389		3,008		7,703
Acquisition related integration costs	3,183		239		9		3,431
Amortization	32,734		9,103		64		41,901
Lease asset impairments and other charges	637		442		—		1,079
Disposal related costs	—		—		65		65

Adjusted non-GAAP operating profit (loss)	$	84,022	$	24,196	$	(8,152)	$	100,066
Depreciation	14,811		3,160		—		17,971
Adjusted EBITDA	$	98,833	$	27,356	$	(8,152)	$	118,037

Table above excludes certain intercompany allocations.

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED NON-GAAP FINANCIAL MEASURES

THREE MONTHS ENDED JUNE 30, 2021

(UNAUDITED, IN THOUSANDS)


	Digital		Cybersecurity
	Media		and Martech		Corporate		Total
Revenues
GAAP revenues	$	253,761	$	87,532	$	—	$	341,293
Gross profit
GAAP gross profit	$	228,622	$	63,895	$	(9)	$	292,508
Non-GAAP adjustments:
Share-based compensation	2		66		—		68
Acquisition related integration costs	4		32		—		36
Amortization	—		348		—		348
Adjusted non-GAAP gross profit	$	228,628	$	64,341	$	(9)	$	292,960

Operating profit
Income (loss) from operations	$	44,106	$	(21,195)	$	(12,856)	$	10,055
Non-GAAP adjustments:
Share-based compensation	1,784		1,047		3,038		5,869
Acquisition related integration costs	125		1,169		—		1,294
Amortization	37,483		9,531		45		47,059
Lease asset impairments and other charges	6,195		(28)		—		6,167
Disposal related costs	—		—		(992)		(992)
Goodwill impairment on a business	—		32,629		$	—	32,629
Adjusted non-GAAP operating profit (loss)	$	89,693	$	23,153	$	(10,765)	$	102,081
Depreciation	11,492		3,404		—		14,896
Adjusted EBITDA	$	101,185	$	26,557	$	(10,765)	$	116,977

Table above excludes certain intercompany allocations.

2 Certain statements in this presentation are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, particularly those regarding our 2022 Financial Guidance. Such forward-looking statements are subject to numerous assumptions, risks and uncertainties that could cause actual results to differ materially from those described in those statements. Readers should carefully review the Risk Factors slide of this presentation. These forward-looking statements are based on management’s expectations or beliefs as of August 9, 2022 as well as those set forth in our Annual Report on Form 10-K filed by us on March 15, 2022 with the Securities and Exchange Commission (“SEC”) and the other reports we file from time to time with the SEC. We undertake no obligation to revise or publicly release any updates to such statements based on future information or actual results. Such forward-looking statements address the following subjects, among others: • Future operating results • Ability to acquire businesses on acceptable terms and integrate and recognize synergies from acquired businesses • Deployment of cash and investment balances to grow the company • Subscriber growth, retention, usage levels and average revenue per account • Digital media and cloud services growth • International growth • New products, services, features and technologies • Corporate spending including stock repurchases • Intellectual property and related licensing revenues • Liquidity and ability to repay or refinance indebtedness • Systems capacity, coverage, reliability and security • Regulatory developments and taxes All information in this presentation speaks as of August 9, 2022 and any redistribution or rebroadcast of this presentation after that date is not intended and will not be construed as updating or confirming such information. Third Party Information All third-party trademarks, including names, logos and brands, referenced by the Company in this presentation are property of their respective owners. All references to third-party trademarks are for identification purposes only and shall be considered nominative fair use under trademark law. Industry, Market and Other Data Certain information contained in this presentation concerning our industry and the markets in which we operate, including our general expectations and market position, market opportunity and market size, is based on reports from various sources. Because this information involves a number of assumptions and limitations, you are cautioned not to give undue weight to such information. We have not independently verified market data and industry forecasts provided by any of these or any other third-party sources referred to in this presentation. In addition, projections, assumptions and estimates of our future performance and the future performance of the industry in which we operate are necessarily subject to a high degree of uncertainty and risk due to a variety of factors. These and other factors could cause results to differ materially from those expressed in the estimates made by third parties and by us. Non-GAAP Financial information Included in this presentation are certain financial measures that are not calculated in accordance with U.S. generally accepted accounting principles ("GAAP") designed to supplement, and not substitute, Ziff Davis’s financial information presented in accordance with GAAP. The non- GAAP measures as defined by Ziff Davis may not be comparable to similar non-GAAP measures presented by other companies. The presentation of such measures, which may include adjustments to exclude unusual or non-recurring items, should not be construed as an inference that Ziff Davis’s future results or leverage will be unaffected by other unusual or non-recurring items. Please see the appendix to this presentation for how we define these non-GAAP measures, a discussion of why we believe they are useful to investors and certain limitations thereof, and reconciliations thereof to the most directly comparable GAAP measures. Pro Forma Financial Information, Continuing Operations Unless otherwise specified, all financial data and operating metrics presented herein for Ziff Davis are presented on a pro forma (“PF”) basis adjusted non-GAAP for Ziff Davis continuing operations, giving effect to the divestitures of the Voice assets in Australia, New Zealand, and the United Kingdom, as well as the sale of the Company’s B2B Backup businesses and the separation of Consensus Cloud Solutions, Inc. (“Consensus”) as described in the Form 10 filed by Consensus with the Securities and Exchange Commission, as if they had occurred on January 1, 2020. Safe Harbor for Forward-looking Statements

3 Some factors that could cause actual results to be materially adversely affected include, but are not limited to, our ability and intention to: • Manage certain risks inherent to our business, such as costs associated with fraudulent activity, system failure or security breach; effectively maintaining and managing our billing systems; time and resources required to manage our legal proceedings; liability for legal and other claims; or adhering to our internal controls and procedures; • Compete with other similar providers with regard to price, service, functionality; • Achieve business and financial objectives in light of burdensome domestic and international telecommunications, internet or other regulations, including regulations related to data privacy, access, security, retention, and sharing; • Successfully manage our growth, including but not limited to our operational and personnel-related resources, and integration of newly acquired businesses; • Successfully adapt to technological changes and diversify services and related revenues at acceptable levels of financial return; • Successfully develop and protect our intellectual property, both domestically and internationally, including our brands, patents, trademarks and domain names, and avoid infringing upon the proprietary rights of others; • Recruit and retain key personnel; • Realize the expected benefits of the cloud fax spin-off transaction or the sale of the B2B Backup business; and • Other factors set forth in our Annual Report on Form 10-K filed by us on March 15, 2022 with the SEC and the other reports we file from time to time with the SEC. • Sustain growth or profitability, particularly in light of an uncertain U.S. or worldwide economy, including inflation, supply chain and other factors and their related impact on customer acquisition and retention rates, customer usage levels, and credit and debit card payment declines; • Maintain and increase our customer base and average revenue per user; • Generate sufficient cash flow to make interest and debt payments, reinvest in our business, and pursue desired activities and businesses plans while satisfying restrictive covenants relating to debt obligations; • Acquire businesses on acceptable terms and successfully integrate and realize anticipated synergies from such acquisitions; • Continue to expand our businesses and operations internationally in the wake of numerous risks, including adverse currency fluctuations, difficulty in staffing and managing international operations, higher operating costs as a percentage of revenues, or the implementation of adverse regulations; • Maintain our financial position, operating results and cash flows in the event that we incur new or unanticipated costs or tax liabilities, including those relating to federal and state income tax and indirect taxes, such as sales, value-added and telecommunication taxes; • Accurately estimate the assumptions underlying our effective worldwide tax rate; • Maintain favorable relationships with critical third-party vendors whose financial condition will not negatively impact the services they provide; • Create compelling digital media content causing increased traffic and advertising levels; additional advertisers or an increase in advertising spend; and effectively target digital media advertisements to desired audiences; Risk Factors

4 Q2 2022 Consolidated Financial Snapshot (1)(2) 1. Figures are adjusted non-GAAP; see slides 17-18 for a reconciliation of the pro-forma adjustments for excluded assets consisting of certain assets of the Company’s B2B Backup business, which were sold in September 2021 2. See slides 12, 14-16 for a GAAP to non-GAAP reconciliation of adjusted EBITDA and adjusted earnings per diluted share for the Company and by business, and Slide 17 for a reconciliation of non-GAAP to pro-forma Note: Pro Forma Results from Continuing Operations excludes B2B Backup assets

5 1. Figures exclude any intercompany eliminations; TTM metrics relate to last 12 months ended June 30, 2021 and June 30, 2022, respectively 2. Net Advertising Revenue Retention = (Revenue Recognized by Prior Year Advertisers in Current Year Period (excluding revenue from acquisitions during the stub period)) / (Revenue Recognized by Prior Year Advertisers in Prior Year Period (excluding revenue from acquisitions during the stub period)). Excludes advertisers that generated less than $10,000 of revenue in the measurement period; combined retention is the weighted average net advertising revenue retention of the two digital media divisions. As a result of the aggregation of certain reporting systems related to the integration of several acquisitions, retention data for Q1 2021 and Q2 2021 reflects certain estimates 3. Excludes advertisers that spent less than $2,500 in the quarter in either the Tech, Shopping, Entertainment or Health & Wellness divisions 4. Total gross quarterly advertising revenues divided by advertisers as defined in footnote (3) Advertising Performance Quarterly Advertising Metrics Q1 Q2 Q3 Q4 Q1 Q2 Net Revenue Retention (2) 103.7% 111.2% 114.1% 111.9% 106.6% 99.6% Advertisers (3) 1,705 1,913 1,908 2,198 1,950 2,016 Quarterly Revenue per Advertiser (4) $103,981 $103,704 $104,189 $119,932 $87,214 $93,848 20222021

6 1. Figures are pro-forma adjusted non-GAAP; TTM metrics relate to the last 12 months ended June 30, 2021 and June 30, 2022, respectively 2. Quarterly average of the end of month subscriber counts; inclusive of the Digital Media and Cybersecurity & Martech Businesses. A subscriber is defined a direct customer, including customers who have paused but not cancelled their subscription. If there is a reseller or a partner without visibility into the number of underlying subscribers, they are counted as one subscriber 3. Total gross quarterly subscription revenues divided by customers as defined in footnote (2); 4. “Churn Rate” = A / B. A = (average revenue per subscription in the prior month) x (number of cancels in current month), calculated at each business and aggregated. B = subscription revenue in the current month, calculated at each business and aggregated. Churn rate is presented on a quarterly basis. For Ookla, this is calculated by taking the sum of the monthly revenue from the specific cancelled agreements Subscription Performance Quarterly Subscription Metrics Q1 Q2 Q3 Q4 Q1 Q2 Subscribers (2) (in '000s) 2,332 2,340 2,290 2,206 2,131 2,393 Average Quarterly Revenue per Subscriber (3) $50.54 $53.17 $59.08 $60.89 $63.85 $57.64 Churn Rate (4) 2.75% 2.51% 2.99% 2.97% 3.22% 2.92% 20222021

7 1. TTM relates to the revenues of the last 12 months ended June 30, 2022 2. Revenue from an acquired business becomes organic revenue in the first month in which the company can compare a full month in the current year against a full month under its ownership in a prior year (i.e., the 12 months measurement period for acquired revenue starts with the first full month under its ownership). Year over Year Growth Rates Q1 Q2 Q3 Q4 Q1 Q2 Organic Revenue 9% 20% 12% 2% (3%) (5%) 1% Total Revenue 29% 42% 35% 10% 5% 2% 12% TTM2021 2022 Organic Growth (1)(2)

8 Ziff Davis Capital Structure 1. Reflects Ziff Davis’ retained stake in Consensus Cloud Solutions, Inc. ($ millions) June 30, 2022 Cash and Cash Equivalents $648 Short-term Investments (1) 73 Long-term Investments 128 Total Cash and Investments $849 4.625% High-Yield Notes $565 1.75% Convertible Notes 550 Total Gross Debt $1,115 Multiple of Q2 2022 TTM Adj. EBITDA Gross Debt $1,115 2.3x Gross Debt less Cash $467 0.9x Gross Debt less Cash and Investments $266 0.5x

2022 FINANCIAL GUIDANCE

10 2022 Guidance (Forward-Looking Statements) Ziff Davis revises its annual guidance of Revenues, Adjusted non-GAAP EBITDA and Adjusted non-GAAP EPS (1) 1. Figures are adjusted non-GAAP; 2021 figures are pro forma adjusted non-GAAP 2. Revised from original guidance with Revenue, Adjusted EBITDA, and Adjusted non-GAAP EPS ranges of $1,497MM-$1,535MM, $538MM-$555MM, $6.52-$6.79, respectively 3. Adjusted non-GAAP EPS (earnings per diluted share) excludes share-based compensation of between $24 million and $28 million, amortization of acquired intangibles and the impact of any currently unanticipated items, in each case net of tax. It is anticipated that the non-GAAP effective tax rate for 2022 (exclusive of the release of reserves for uncertain tax positions) will be between 22.25% and 23.75% Ziff Davis FY 2022 Guidance Range (2) $ in MM, except for per share amounts Low Midpoint High Midpoint YoY % Increase vs 2021A Revenue $1,410 $1,423 $1,435 2.8% Adjusted non-GAAP EBITDA $507 $513 $519 5.9% Adjusted non-GAAP EPS (3) $6.57 $6.67 $6.77 9.2%

SUPPLEMENTAL INFORMATION

12 Q2 2022 Reconciliation of GAAP to Adjusted non-GAAP Earnings & EPS Non-GAAP net income is GAAP net income with the following modifications: (1) elimination of share-based compensation; (2) elimination of certain acquisition related integration costs; (3) elimination of interest costs in excess of the coupon rate associated with the convertible notes and overlapping interest of senior notes prior to extinguishment; (4) elimination of amortization of patents and intangible assets that we acquired; (5) elimination of change in value on investment; (6) elimination of gain on sale of assets; (7) elimination of lease asset impairments and other charges; (8) elimination of disposal related costs; and (9) elimination of convertible debt dilution $ in 000's 2021 2022 2021 2022 Cost of revenues 48,785$ 46,004$ 92,637$ 92,104$ Plus: Share based compensation (1) (68) (142) (150) (226) Acquisition related integration costs (2) (36) (4) (76) (54) Amortization (4) (348) (259) (941) (538) Adjusted non-GAAP cost of revenues 48,333$ 45,599$ 91,470$ 91,286$ Sales and marketing 120,421$ 123,777$ 228,372$ 241,539$ Plus: Share based compensation (1) (278) (1,106) (544) (1,675) Acquisition related integration costs (2) 23 (1,219) (814) (1,385) Lease asset impairments and other charges (7) - (438) - (961) Adjusted non-GAAP sales and marketing 120,166$ 121,014$ 227,014$ 237,518$ Research, development and engineering 17,705$ 19,721$ 37,380$ 38,148$ Plus: Share based compensation (1) (458) (851) (876) (1,480) Acquisition related integration costs (2) (206) (195) (530) (413) Adjusted non-GAAP research, development and engineering 17,041$ 18,675$ 35,974$ 36,255$ General and administrative 111,698$ 101,967$ 224,996$ 204,184$ Plus: Share based compensation (1) (5,066) (5,604) (10,029) (11,038) Acquisition related integration costs (2) (1,075) (2,013) (2,304) (3,114) Amortization (4) (46,711) (41,642) (93,920) (82,865) Lease asset impairments and other charges (7) (6,167) (641) (8,041) (1,783) Disposal related costs (8) 991 (65) (129) (1,304) Adjusted non-GAAP general and administrative 53,670$ 52,002$ 110,573$ 104,080$ Goodwill impairment on business 32,629$ -$ 32,629$ -$ Plus: Goodwill impairment on business (19) (32,629) -$ (32,629) - Adjusted non-GAAP goodwill impairment on business -$ -$ -$ -$ Interest expense, net (21,013)$ (6,956)$ (42,490)$ (18,466)$ Plus: Interest costs (3) 6,078 (2,959) 12,495 (1,618) Adjusted non-GAAP interest expense, net (14,935)$ (9,915)$ (29,995)$ (20,084)$ Gain on sale of businesses 823$ -$ 2,802$ -$ Plus: Sale of assets (6) (823) - (2,802) - Adjusted non-GAAP gain on sale of businesses -$ -$ -$ -$ Loss on investment, net (16,677)$ (48,243)$ (16,677)$ (48,243)$ Plus: Investments (5) 16,677 48,243 16,677 48,243 Adjusted non-GAAP loss on investments, net -$ -$ -$ -$ Unrealized loss on short-term investments -$ (27,317)$ -$ (18,366)$ Plus: Investments (5) - 27,317 - 18,366 Adjusted non-GAAP unrealized loss on short-term investments, net -$ -$ -$ -$ Other income, net (816)$ 6,345$ (573)$ 8,744$ Plus: Investments (5) - (174) - (174) Adjusted non-GAAP other income (expense), net (816)$ 6,171$ (573)$ 8,570$ Income tax expense (benefit) (10,334)$ 10,051$ (17,218)$ 15,131$ Plus: Share based compensation (1) 2,055 905 4,495 2,743 Acquisition related integration costs (2) 422 804 1,232 1,139 Interest costs (3) 1,317 (733) 2,889 (398) Amortization (4) 12,900 9,837 28,246 18,941 Investments (5) 3,938 1,002 5,112 1,003 Sale of assets (6) - - 44 - Lease asset impairments and other charges (7) 1,502 271 1,959 678 Disposal related costs (8) (571) (240) 58 181 Goodwill impairment on business (19) 7,994 - 7,994 - Adjusted non-GAAP income tax benefit 19,224$ 21,897$ 34,811$ 39,418$ (Loss) income from equity method investment, net (5,751)$ (6,101)$ 18,519$ (6,886)$ Plus: Investments (5) 5,751 6,101 (18,519) 6,886 Adjusted non-GAAP income from equity method investment, net -$ -$ -$ -$ Total adjustments (90,153)$ (120,861)$ (106,805)$ (154,252)$ GAAP earnings per diluted share ($0.52) ($0.99) $0.33 ($0.47) Adjustments * $2.02 $2.57 $2.41 $3.28 Adjusted non-GAAP earnings per diluted share $1.50 $1.58 $2.74 $2.81 Three Months Ended June 30, Six Months Ended June 30,

13 GAAP Reconciliation – Free Cash Flow (1)(2) 1. Free Cash Flow is defined as net cash provided by operating activities, less purchases of property, plant and equipment, plus contingent consideration. Free Cash Flow amounts are not meant as a substitute for GAAP, and are solely for informational purposes. 2. Figures are adjusted non-GAAP; and 2021 figures include the contribution from Consensus and the divested B2B Backup and Voice UK assets $ in 000's Ziff Davis 2021 2022 2021 2022 Net cash provided by operating activities 111,298$ 75,973$ 290,022$ 192,484$ Less: Purchases of property and equipment (31,497) (23,374) (57,766) (53,876) Add: Contingent consideration 685 - 685 - Free cash flow (2) 80,486$ 52,599$ 232,941$ 138,608$ Three Months Ended June 30th, Six Months Ended June 30th,

14 GAAP Reconciliation – Adjusted EBITDA (1)(2) 1. Adjusted EBITDA is defined as net income plus interest and other expense, net; income tax expense; depreciation and amortization and the items used to reconcile GAAP to Adjusted Non-GAAP EPS. Adjusted EBITDA amounts are not meant as a substitute for GAAP, and are solely for informational purposes 2. Figures are adjusted non-GAAP; and 2021 figures include the contribution from the divested B2B Backup and Voice UK assets $ in 000's Ziff Davis 2021 2022 2021 2022 Net income from continuing operations (23,045)$ (46,436)$ 15,735$ (21,899)$ Plus: Interest expense, net 21,013 6,956 42,490 18,466 Gain on sale of businesses (823) - (2,802) - Unrealized loss on short-term investment - 27,317 - 18,366 Loss on investments, net 16,677 48,243 16,677 48,243 Other (income) loss, net 816 (6,345) 573 (8,744) Income tax expense (benefit) (10,334) 10,051 (17,218) 15,131 Loss (income) from equity method investment, net 5,751 6,101 (18,519) 6,886 Depreciation and amortization 61,955 59,872 124,625 118,943 Reconciliation of GAAP to Adjusted non-GAAP financial measures: Share-based compensation 5,869 7,703 11,599 14,420 Acquisition-related integration costs 1,294 3,431 3,724 4,965 Lease asset impairments and other charges 6,167 1,079 8,041 2,744 Disposal related costs (992) 65 128 1,304 Goodwill impairment on business 32,629 - 32,629 - Adjusted EBITDA (2) 116,977$ 118,037$ 217,682$ 218,825$ Three Months Ended June 30th, Six Months Ended June 30th,

15 NOTE 1: Table above excludes certain intercompany allocations 1. Figures are adjusted non-GAAP Q2 2022 Reconciliation of GAAP to Adjusted EBITDA (1) $ in 000's Revenues GAAP revenues 258,343$ 79,013$ -$ 337,356$ Gross profit GAAP gross profit 232,987$ 58,365$ -$ 291,352$ Non-GAAP adjustments: Share-based compensation 24 118 - 142 Acquisition related integration costs - 4 - 4 Amortization - 259 - 259 Adjusted non-GAAP gross profit 233,011$ 58,746$ -$ 291,757$ Operating profit GAAP operating profit 44,162$ 13,023$ (11,298)$ 45,887$ Non-GAAP adjustments: Share-based compensation 3,306 1,389 3,008 7,703 Acquisition related integration costs 3,183 239 9 3,431 Amortization 32,734 9,103 64 41,901 Lease asset impairments and other charges 637 442 - 1,079 Disposal related costs - - 65 65 Adjusted non-GAAP operating profit 84,022 24,196 (8,152) 100,066 Depreciation 14,811 3,160 - 17,971 Adjusted EBITDA (1) 98,833$ 27,356$ (8,152)$ 118,037$ Digital Media Cybersecurity and Martech Corporate Total

16 Q2 2021 Reconciliation of GAAP to Adjusted EBITDA (1) 1. Figures are adjusted non-GAAP; and include the divested assets through the date of their respective divestiture NOTE 1: Table above excludes certain intercompany allocations $ in 000's Revenues GAAP revenues 253,761$ 87,532$ -$ 341,293$ Gross profit GAAP gross profit 228,622$ 63,895$ (9)$ 292,508$ Non-GAAP adjustments: Share-based compensation 2 66 - 68 Acquisition related integration costs 4 32 - 36 Amortization - 348 - 348 Adjusted non-GAAP gross profit 228,628$ 64,341$ (9)$ 292,960$ Operating profit GAAP operating profit 44,106$ (21,195)$ (12,856)$ 10,055$ Non-GAAP adjustments: Share-based compensation 1,784 1,047 3,038 5,869 Acquisition related integration costs 125 1,169 - 1,294 Amortization 37,483 9,531 45 47,059 Lease asset impairments and other charges 6,195 (28) - 6,167 Disposal related costs - - (992) (992) Goodwill impairment on a business - 32,629 32,629 Adjusted non-GAAP operating profit 89,693$ 23,153$ (10,765)$ 102,081$ Depreciation 11,492 3,404 - 14,896 Adjusted EBITDA (1) 101,185$ 26,557$ (10,765)$ 116,977$ Digital Media Cybersecurity and Martech Corporate Total

17 Quarterly Adjusted Pro Forma Income Statement (1)(2) 1. Figures are adjusted non-GAAP; pro forma adjustments for excluded assets consist of certain Voice assets in the United Kingdom that were sold in February 2021, and the certain assets of the Company’s B2B Backup business, which were sold in September 2021 2. Reconciliations can be found on slide 18 $ in 000's (except for per share amounts) Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Advertising 177,288$ 198,385$ 198,794$ 263,608$ 170,067$ 189,198$ Subscriptions 117,937 124,591 135,488 134,451 136,070 137,811 Other 3,961 7,293 11,625 10,992 9,184 10,601 Less : Intercompany Eliminations (118) (292) (356) (423) (253) (254) Adjusted Pro Forma Revenues 299,068$ 329,977$ 345,551$ 408,628$ 315,068$ 337,356$ Cost of Revenues 37,906 44,306 45,797 45,285 45,687 45,599 Adjusted Pro Forma Gross Profit 261,162$ 285,671$ 299,754$ 363,343$ 269,381$ 291,757$ Gross Margin 87% 87% 87% 89% 85% 86% Sales and Marketing 105,048$ 118,479$ 124,178$ 137,513$ 116,503$ 121,014$ Research, Development and Engineering 18,679 16,764 18,319 20,925 17,580 18,675 General and Administrative 55,776 53,253 57,836 59,777 52,078 52,002 Adjusted Pro Forma Operating Income 81,659$ 97,175$ 99,421$ 145,128$ 83,220$ 100,066$ Add: Depreciation and Amortization 14,244 14,899 15,613 16,487 17,568 17,971 Adjusted Pro Forma EBITDA 95,903$ 112,074$ 115,034$ 161,615$ 100,788$ 118,037$ Adjusted Pro Forma Net Income 53,066 63,230 61,884 104,295 57,928 74,425 Adjusted Pro Forma Diluted EPS $1.19 $1.41 $1.31 $2.17 $1.23 $1.58

18 Reconciliation of Adjusted Non-GAAP to Adjusted Pro Forma (1) 1. Figures are adjusted non-GAAP; pro forma adjustments for excluded assets consist of certain Voice assets in the United Kingdom that were sold in February 2021, and the certain assets of the Company’s B2B Backup business, which were sold in September 2021 $ in 000's (except for per share amounts) Q1'21 Q2'21 Q3'21 Q4'21 Q1'22 Q2'22 Revenues Stated Revenues 311,657$ 341,293$ 355,144$ 408,628$ 315,068$ 337,356$ Adjustments (12,589) (11,316) (9,593) - - - Total Adjusted Pro Forma Revenues 299,068$ 329,977$ 345,551$ 408,628$ 315,068$ 337,356$ Cost of Revenues Stated Cost of Revenues 43,137$ 48,333$ 49,062$ 45,285$ 45,685$ 45,599$ Adjustments (5,231) (4,027) (3,265) - - - Total Adjusted Pro Forma Cost of Revenues 37,906$ 44,306$ 45,797$ 45,285$ 45,685$ 45,599$ Sales and Marketing Stated Sales and Marketing 106,848$ 120,166$ 125,410$ 137,513$ 116,503$ 121,014$ Adjustments (1,800) (1,687) (1,232) - - - Total Adjusted Pro Forma Sales and Marketing 105,048$ 118,479$ 124,178$ 137,513$ 116,503$ 121,014$ Research, Development and Engineering Stated Research, Development and Engineering 18,933$ 17,041$ 18,534$ 20,925$ 17,580$ 18,675$ Adjustments (254) (277) (215) - - - Total Adjusted Pro Forma Research, Development and Engineering 18,679$ 16,764$ 18,319$ 20,925$ 17,580$ 18,675$ General and Administrative Stated General and Administrative 56,903$ 53,671$ 58,371$ 59,777$ 52,078$ 52,002$ Adjustments (1,127) (418) (535) - - - Total Adjusted Pro Forma General and Administrative 55,776$ 53,253$ 57,836$ 59,777$ 52,078$ 52,002$ Adjusted EBITDA Stated Adjusted EBITDA 100,705$ 116,977$ 119,405$ 161,615$ 100,788$ 118,037$ Adjustments (4,802) (4,903) (4,371) - - - Total Adjusted Pro Forma EBITDA 95,903$ 112,074$ 115,034$ 161,615$ 100,788$ 118,037$ Diluted EPS Stated Adjusted Non-GAAP Net Income per Diluted EPS 1.24$ 1.50$ 1.42$ 2.17$ 1.23$ 1.58$ Adjustments (0.05) (0.09) (0.11) - - - Total Adjusted Pro Forma Diluted EPS 1.19$ 1.41$ 1.31$ 2.17$ 1.23$ 1.58$


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, $0.01 par value	ZD	Nasdaq Stock Market LLC


Exhibit Number						Description
99.1						Second Quarter 2022 Results Press Release dated August 9 , 2022
99.2						August 2022 Investor Presentation
104						Cover Page Interactive Data File (embedded within the Inline XBRL document)


		Ziff Davis, Inc. (Registrant)

Date:	August 9, 2022	By:	/s/ Jeremy Rossen
			Jeremy Rossen Executive Vice President, General Counsel and Secretary