ZD
Company Description
Ziff Davis, Inc. operates internationally, delivering online information and services to users in the United States, Canada, Ireland, and other global regions. The company's operations are divided into two primary divisions: Digital Media, and Cybersecurity and Marketing Technology. Through its Digital Media segment, Ziff Davis manages an extensive portfolio of web platforms and applications, including popular names like IGN, RetailMeNot, Mashable, PCMag, Humble Bundle, and Speedtest. These properties cater to diverse markets such as technology, shopping, entertainment, and health and wellness. Concurrently, its Cybersecurity and Martech division offers cloud-based subscription solutions for both individual consumers and businesses, specializing in online security, data privacy, and marketing technology. Founded in 2014 and headquartered in New York, New York, the company adopted its current name, Ziff Davis, Inc., in October 2021, having previously operated as j2 Global, Inc.
Track Record
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.45B | 1.40B | 1.36B | 1.39B | 1.42B | 1.16B | 1.37B | 1.21B | 1.12B | 874.25M | 720.82M | 599.03M |
| Net Income | 47.35M | 63.05M | 41.50M | 63.76M | 496.71M | 150.67M | 218.81M | 128.69M | 139.43M | 152.44M | 133.64M | 125.33M |
| EPS | 1.16 | 1.42 | 0.89 | 1.36 | 10.78 | 3.24 | 4.52 | 2.68 | 2.89 | 3.15 | 2.76 | 2.60 |
| Free Cash Flow | 287.87M | 283.68M | 211.23M | 230.29M | 402.80M | 384.41M | 341.90M | 344.28M | 222.58M | 253.32M | 210.31M | 159.35M |
| FCF / Share | 7.03 | 6.38 | 4.55 | 4.90 | 8.78 | 8.30 | 7.18 | 7.18 | 4.68 | 5.31 | 4.42 | 3.41 |
| Operating CF | 407.07M | 390.31M | 319.96M | 336.44M | 516.54M | 480.08M | 412.54M | 401.32M | 264.42M | 282.39M | 229.06M | 175.90M |
| Total Assets | 3.66B | 3.70B | 3.47B | 3.53B | 3.77B | 3.67B | 3.51B | 2.56B | 2.45B | 2.06B | 1.79B | 1.71B |
| Total Debt | 891.71M | 894.75M | 1.00B | 999.05M | 1.17B | 1.68B | 1.58B | 1.01B | 1.00B | 780.63M | 601.55M | 593.35M |
| Cash & Equiv | 607.01M | 505.88M | 737.61M | 652.79M | 694.84M | 176.44M | 575.62M | 209.47M | 350.94M | 123.95M | 255.53M | 433.66M |
| Book Value | 1.75B | 1.81B | 1.89B | 1.89B | 1.97B | 1.21B | 1.31B | 1.04B | 1.02B | 914.54M | 890.21M | 824.63M |
| Return on Equity | 0.03 | 0.03 | 0.02 | 0.03 | 0.25 | 0.12 | 0.17 | 0.12 | 0.14 | 0.17 | 0.15 | 0.15 |
| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 267.64M | 406.71M | 363.71M | 352.21M | 328.64M | 412.82M | 353.58M | 320.80M | 314.49M | 389.88M | 340.99M | 326.02M |
| Net Income | 22.26M | 370,000 | (3.60M) | 26.34M | 24.24M | 64.09M | (48.58M) | 36.91M | 10.63M | 63.42M | (30.97M) | 16.68M |
| EPS | 0.59 | 0.01 | -0.09 | 0.63 | 0.57 | 1.51 | -1.11 | 0.81 | 0.23 | 1.39 | -0.67 | 0.36 |
| Free Cash Flow | (3.17M) | 157.77M | 108.16M | 26.94M | (5.01M) | 131.07M | 80.12M | 25.06M | 47.43M | 65.87M | 45.58M | 14.49M |
| FCF / Share | -0.08 | 4.03 | 2.60 | 0.64 | -0.12 | 3.08 | 1.82 | 0.55 | 1.03 | 1.44 | 0.99 | 0.31 |
| Operating CF | 29.95M | 191.08M | 138.30M | 57.07M | 20.61M | 158.23M | 105.96M | 50.56M | 75.56M | 92.12M | 72.81M | 39.73M |
| Total Assets | 3.39B | 3.66B | 3.48B | 3.52B | 3.52B | 3.70B | 3.42B | 3.66B | 3.73B | 3.47B | 3.38B | 3.47B |
| Total Debt | 867.07M | 891.71M | 865.94M | 865.38M | 864.83M | 894.75M | 863.74M | 1.00B | 1.00B | 1.00B | 1.00B | 1.00B |
| Cash & Equiv | 519.72M | 607.01M | 503.37M | 457.26M | 431.01M | 505.88M | 386.12M | 687.23M | 734.78M | 737.61M | 660.62M | 679.09M |
| Book Value | 1.72B | 1.75B | 1.80B | 1.84B | 1.82B | 1.81B | 1.75B | 1.87B | 1.90B | 1.89B | 1.80B | 1.86B |
| Return on Equity | 0.01 | 0.00 | -0.00 | 0.01 | 0.01 | 0.04 | -0.03 | 0.02 | 0.01 | 0.03 | -0.02 | 0.01 |
