ZD · Ziff Davis, Inc.
$54.38
+0.40 (+0.74%)
At close · Jul 20
Market Cap
$2.00B
Shares
36.84M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.45B
+3.5%
FY2025
Net Income
$47.35M
-24.9%
FY2025
Gross Margin
86.73%
+2.1pp
FY2021
Operating Margin
12.62%
+4.5pp
FY2025
Diluted EPS
$1.15
-19%
FY2025
Operating Cash Flow
$407.07M
+4.3%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.45B | $1.45B | $1.4B | $1.36B | $1.39B | $1.42B | $1.16B | $1.05B | $1.21B | $1.12B | $874.26M | $720.82M | $599.03M | $520.8M | $371.4M | $330.16M | $255.39M | $245.57M | $241.51M | |
| -$17.32M | — | — | -$20.03M | -$33.84M | -$72.02M | -$56.19M | -$26.89M | -$61.99M | -$67.78M | -$41.37M | -$42.46M | -$31.2M | -$21.25M | -$7.65M | $629K | — | — | — | |
| $210.51M | $206.6M | $200.32M | $185.65M | $184.55M | $188.05M | $178.4M | $187.33M | $201.07M | $172.31M | $147.1M | — | — | — | — | — | — | — | — | |
| $1.21B | — | — | — | — | $1.23B | $980.43M | $863.13M | $1.01B | $945.53M | $727.16M | $597.86M | $493.04M | $433.91M | $304.38M | $269.55M | $211.31M | $200.84M | $195.26M | |
| — | — | — | — | — | 86.73% | 84.6% | 82.17% | 83.35% | 84.59% | 83.17% | 82.94% | 82.31% | 83.32% | 81.96% | 81.64% | 82.74% | 81.79% | 80.85% | |
| $61.68M | $61.96M | $67.37M | $68.86M | $74.09M | $78.87M | $57.15M | $44.65M | $48.37M | $46M | $38.05M | $34.33M | $30.68M | $25.49M | $18.62M | $16.37M | $12.83M | $11.66M | $12.03M | |
| $546.15M | $543.33M | $519.69M | $487.37M | $490.78M | $493.05M | $366.36M | $327.66M | $338.3M | $330.3M | $206.87M | $159.01M | $141.97M | $131.32M | $62.83M | $59.07M | $46.33M | $37.01M | $41.27M | |
| $213.51M | $210.03M | $203.46M | $195.73M | $181.87M | $456.78M | $418.58M | $402.6M | $375.27M | $323.52M | $239.67M | $205.14M | $134.19M | $101.68M | $60.77M | $58.16M | $48.23M | $45.28M | $44.03M | |
| $117.6M | $121.7M | $117.5M | $144.9M | $156.7M | $185.7M | $156.4M | $173.8M | $145.9M | $129M | $95.3M | $74M | $47.4M | $30.2M | $16M | $13.4M | $8.8M | — | — | |
| $222.64M | $228.69M | $211.92M | $236.97M | $233.4M | $258.3M | $228.74M | $232.03M | $187.17M | $162.04M | $122.09M | $93.21M | $62.95M | $39.79M | $22.16M | $19.76M | $14.51M | $14.71M | $13.18M | |
| — | — | — | — | — | $1.06B | $842.09M | $774.91M | $761.94M | $699.82M | $484.59M | $398.48M | $306.84M | $258.49M | $142.22M | $133.6M | $107.39M | $96.38M | $97.33M | |
| — | — | — | — | — | — | — | — | $1.08B | — | — | — | — | — | — | — | — | — | — | |
| $171.55M | $183.09M | $113.65M | $132.61M | $198.94M | $167.34M | $138.34M | $88.22M | $244.28M | $245.71M | $242.57M | $199.38M | $186.21M | $175.42M | $162.16M | $135.95M | $103.92M | $104.46M | $97.93M | |
| — | 12.62% | 8.11% | 9.72% | 14.3% | 11.81% | 11.94% | 8.4% | 20.23% | 21.98% | 27.75% | 27.66% | 31.08% | 33.68% | 43.66% | 41.18% | 40.69% | 42.54% | 40.55% | |
| $394.19M | $411.78M | $325.56M | $369.58M | $432.34M | $425.64M | $367.08M | $320.26M | $431.45M | $407.75M | $364.66M | $292.6M | $249.16M | $215.21M | $184.33M | $155.71M | $118.43M | $119.17M | $111.11M | |
| — | $37.6M | $35.3M | $41.6M | $37.1M | $79.6M | $58.1M | $26.1M | $63.5M | $59.2M | $42.7M | $43.6M | $32.5M | $22.3M | $9M | — | — | — | — | |
| -$3.73M | -$5.89M | $4.97M | -$9.47M | $8.44M | $1.29M | $65K | -$2.31M | -$4.63M | $22.04M | $10.24M | -$5000 | $165K | -$11.47M | $410K | $537K | $6.71M | -$6.68M | $4.22M | |
| -$9.44M | -$7.95M | $11.22M | -$9.33M | -$7.73M | $35.85M | -$11.34M | -$168K | -$4.14M | $0 | $0 | — | $0 | $0 | $0 | — | — | — | — | |
| — | $5.02M | -$7.65M | -$28.14M | -$53.89M | -$16.68M | -$20.99M | -$4.21M | -$73K | — | — | — | — | — | — | — | — | — | — | |
| $70.67M | $80.75M | $93.19M | $74.97M | $131.15M | $351.35M | $78.35M | $54.82M | $177.59M | $199.97M | $211.44M | $156.92M | $155.17M | $142.7M | $154.92M | $137.12M | $110.64M | $97.78M | $102.15M | |
| $24.47M | $25.45M | $41.37M | $24.14M | $57.96M | -$14.2M | $38.35M | $13.76M | $44.76M | $60.54M | $59M | $23.28M | $29.84M | $35.18M | $33.26M | $22.35M | $27.59M | $30.95M | $29.59M | |
| $45.38M | $47.35M | $63.05M | $41.5M | $63.76M | $496.71M | $150.67M | $218.81M | $128.69M | $139.43M | $152.44M | $133.64M | $124.34M | $107.52M | $121.58M | $114.77M | $83.05M | $66.83M | $72.56M | |
| — | 3.26% | 4.5% | 3.04% | 4.58% | 35.06% | 13% | 20.83% | 10.66% | 12.47% | 17.44% | 18.54% | 20.76% | 20.65% | 32.74% | 34.76% | 32.52% | 27.21% | 30.04% | |
| — | — | — | — | — | — | — | — | — | — | — | — | $0 | $0 | $83K | $0 | $0 | — | — | |
| $45.38M | $47.35M | $63.05M | $41.5M | $65.45M | $401.07M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $50.77M | $72.75M | $52.2M | $55.26M | $35.61M | $494.3M | $142.32M | $218.32M | $111.8M | $164.98M | $126.91M | $111.64M | -$11.36M | $111.85M | $124.97M | $113.32M | $81.99M | $69.75M | $65.71M | |
| USD/shares | — | $1.16 | $1.42 | $0.89 | $1.36 | $10.81 | $3.24 | $4.52 | $2.30 | $2.51 | $2.74 | $2.40 | $2.26 | $2.01 | $2.29 | $2.14 | $1.62 | $1.32 | $1.42 |
| USD/shares | — | $1.15 | $1.42 | $0.89 | $1.36 | $10.37 | $3.18 | $4.39 | $2.25 | $2.46 | $2.72 | $2.37 | $2.24 | $1.98 | $2.27 | $2.11 | $1.57 | $1.29 | $1.37 |
| shares | — | 40.98M | 44.46M | 46.4M | 46.95M | 45.89M | 46.31M | 47.65M | 55.14M | 54.72M | 54.82M | 54.77M | 53.79M | 52.38M | 52.28M | 52.67M | 51.26M | 50.53M | 51.3M |
| shares | — | 41.1M | 44.52M | 46.46M | 47.03M | 47.86M | 47.12M | 49.03M | 56.27M | 55.97M | 55.16M | 55.3M | 54.17M | 53.06M | 52.65M | 53.34M | 52.83M | 51.91M | 52.83M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $1.22B in buybacks, $481.46M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.63×
Advertising Agencies median 1.29×
EV/EBIT
13.70×
Advertising Agencies median 17.74×
P/E (TTM)
46.48×
Advertising Agencies median 36.48×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Health and Wellness | $402,353,000 | $362,408,000 | $361,923,000 | $335,883,000 | — | — | — | — |
| Technology and Shopping | $356,596,000 | $361,882,000 | $330,557,000 | $384,929,000 | — | — | — | — |
| Cybersecurity and Martech Segment | $278,028,000 | $283,502,000 | $291,209,000 | $312,606,000 | $348,611,000 | — | — | — |
| Connectivity | $230,733,000 | $213,620,000 | $211,518,000 | $191,254,000 | — | — | — | — |
| Gaming and Entertainment | $183,558,000 | $180,276,000 | $168,821,000 | $166,325,000 | — | — | — | — |
| Business Cloud Services Segment | — | — | — | — | — | — | — | $597,975,000 |
| Cloud Services | — | — | — | — | — | — | — | $597,975,000 |
| Cybersecurity and Martech Segment | — | — | — | — | — | $347,697,000 | $340,245,000 | — |
| Digital Media Segment | — | — | — | — | — | $811,360,000 | $710,511,000 | $609,374,000 |
| Fax and Martech | — | — | — | — | — | — | — | $360,479,000 |
| Fax and Martech Segment | — | — | — | — | — | — | — | $360,479,000 |
| Voice Backup Security and CPP | — | — | — | — | — | — | — | $237,496,000 |
| Voice Backup Security and CPP Segment | — | — | — | — | — | — | — | $237,496,000 |
| Corporate | — | — | — | — | — | — | — | $6,000 |
| Corporate Non Segment | — | — | — | — | — | — | — | $6,000 |
| Intersegment Elimination | — | — | — | — | — | — | — | -$60,000 |
| Operating Segments | — | — | — | — | — | — | — | $1,207,289,000 |
| Digital Media Segment | — | — | — | — | $1,069,300,000 | — | — | — |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $1,219,221,000 | $1,165,571,000 | $1,137,857,000 | $1,181,936,000 | $1,187,207,000 | $958,833,000 | $843,136,000 | $924,051,000 |
| Non Us | $232,047,000 | $236,117,000 | $226,171,000 | — | — | — | — | — |
| Canada | — | — | — | — | — | — | $30,327,000 | $73,742,000 |
| Ireland | — | — | — | — | — | — | $48,729,000 | $69,291,000 |
| All Foreign Countries | — | — | — | — | — | — | $207,328,000 | — |
| All Other Countries | — | — | — | — | — | $199,996,000 | $128,272,000 | $140,211,000 |
| All Other Countries | — | — | — | $209,061,000 | $229,515,000 | — | — | — |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Advertising and Performance Marketing | $823,585,000 | $777,843,000 | $747,101,000 | $787,582,000 | — | — | — | — |
| Subscription and Licensing | $598,668,000 | $585,660,000 | $858,156,000 | $801,766,000 | $197,354,000 | — | — | — |
| Other | $29,015,000 | $38,185,000 | $84,488,000 | $92,686,000 | $33,871,000 | — | — | — |
| Other | — | — | — | $46,343,000 | $33,871,000 | $18,391,000 | $17,310,000 | $3,748,000 |
| Subscription and Licensing | — | — | — | — | $545,965,000 | $513,916,000 | $504,297,000 | — |
| Subscription | — | — | — | $557,320,000 | $545,965,000 | $1,191,929,000 | — | $1,333,251,000 |
| Advertising | — | — | $747,254,000 | $1,576,270,000 | $1,676,150,000 | $627,198,000 | $531,191,000 | $468,325,000 |
| Subscription | — | — | $291,209,000 | $312,626,000 | $348,611,000 | — | — | — |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Health and Wellness | $89,384,000 | $67,207,000 | $63,575,000 | $66,215,000 | — | — | — | — |
| Connectivity | $76,113,000 | $79,374,000 | $70,591,000 | $78,362,000 | — | — | — | — |
| Gaming and Entertainment | $53,035,000 | $54,001,000 | $57,299,000 | $53,425,000 | — | — | — | — |
| Cybersecurity and Martech Segment | $28,597,000 | $54,961,000 | $43,210,000 | $50,962,000 | $10,147,000 | — | — | — |
| Technology and Shopping | $9,302,000 | -$71,072,000 | -$50,498,000 | $3,565,000 | — | — | — | — |
| Business Cloud Services Segment | — | — | — | — | — | — | $237,804,000 | $230,120,000 |
| Cloud Services | — | — | — | — | — | $249,203,000 | $247,540,000 | $236,192,000 |
| Cybersecurity and Martech Segment | — | — | — | $50,200,000 | $10,147,000 | $52,932,000 | $58,683,000 | — |
| Digital Media Segment | — | — | — | $198,932,000 | $217,493,000 | $139,080,000 | $77,265,000 | $47,288,000 |
| Fax and Martech | — | — | — | — | — | — | $192,476,000 | $194,957,000 |
| Fax and Martech Segment | — | — | — | — | — | $203,791,000 | $199,103,000 | $185,571,000 |
| Voice Backup Security and CPP | — | — | — | — | — | — | $45,328,000 | $35,163,000 |
| Voice Backup Security and CPP Segment | — | — | — | — | — | $45,412,000 | $48,437,000 | $50,621,000 |
| Operating Segments | — | — | — | — | — | — | $304,428,000 | $271,556,000 |
| Digital Media Segment | — | — | $140,991,000 | $198,932,000 | $217,493,000 | — | — | — |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Health and Wellness | 22.2% | 18.5% | 17.6% | 19.7% | — | — | — | — |
| Technology and Shopping | 2.6% | -19.6% | -15.3% | 0.9% | — | — | — | — |
| Cybersecurity and Martech Segment | 10.3% | 19.4% | 14.8% | 16.3% | 2.9% | — | — | — |
| Connectivity | 33% | 37.2% | 33.4% | 41% | — | — | — | — |
| Gaming and Entertainment | 28.9% | 30% | 33.9% | 32.1% | — | — | — | — |
| Business Cloud Services Segment | — | — | — | — | — | — | — | 38.5% |
| Cloud Services | — | — | — | — | — | — | — | 39.5% |
| Cybersecurity and Martech Segment | — | — | — | — | — | 15.2% | 17.2% | — |
| Digital Media Segment | — | — | — | — | — | 17.1% | 10.9% | 7.8% |
| Fax and Martech | — | — | — | — | — | — | — | 54.1% |
| Fax and Martech Segment | — | — | — | — | — | — | — | 51.5% |
| Voice Backup Security and CPP | — | — | — | — | — | — | — | 14.8% |
| Voice Backup Security and CPP Segment | — | — | — | — | — | — | — | 21.3% |
| Operating Segments | — | — | — | — | — | — | — | 22.5% |
| Digital Media Segment | — | — | — | — | 20.3% | — | — | — |
Key facts
CIK
1084048
CUSIP
48123V102
13F (30d)
35 filings
34 filers
Visit website
Investor relations