Ziff Davis, Inc. balance sheet
At the end of fiscal 2025, Ziff Davis, Inc. had total assets of $3.66bn, total liabilities of $1.91bn and shareholders' equity of $1.75bn. It held $574m in cash against $867m of debt.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 197 | 65 | 139 | 219 | 208 | 434 | 256 | 124 | 351 | 209 | 576 | 176 | 695 | 653 | 738 | 506 | 574 | 1,606 |
| Receivables | 12 | 17 | 19 | 37 | 67 | 92 | 115 | 200 | 234 | 222 | 262 | 310 | 316 | 305 | 338 | 660 | 623 | 419 |
| Total current assets | 256 | 116 | 213 | 377 | 389 | 646 | 483 | 348 | 620 | 460 | 887 | 623 | 1,301 | 1,084 | 1,191 | 1,272 | 1,370 | 2,085 |
| Goodwill | 81 | 282 | 279 | 408 | 457 | 636 | 808 | 1,123 | 1,197 | 1,380 | 1,313 | 1,525 | 1,531 | 1,591 | 1,546 | 1,580 | 1,347 | 1,291 |
| Total assets | 414 | 533 | 651 | 995 | 1,154 | 1,705 | 1,784 | 2,062 | 2,453 | 2,561 | 3,506 | 3,665 | 3,770 | 3,533 | 3,471 | 3,704 | 3,663 | 3,998 |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — | 131 | 121 | 123 | 164 | 145 | 146 |
| Deferred revenue (current) | 11 | 17 | 27 | 30 | 36 | 63 | 76 | 80 | 94 | 128 | 163 | 166 | 186 | 188 | 185 | 200 | 130 | 127 |
| Total current liabilities | 29 | 58 | 58 | 79 | 115 | 159 | 197 | 454 | 265 | 307 | 833 | 883 | 497 | 432 | 432 | 900 | 1,075 | 963 |
| Short-term debt | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 386 | 397 | 55 | 0 | — | 0 | 149 | 149 |
| Long-term debt | — | — | 0 | 245 | 246 | 593 | 592 | 602 | 1,002 | 1,013 | 1,063 | 1,182 | 1,036 | 999 | 1,001 | 864 | 718 | 719 |
| Total debt | 0 | 0 | 0 | 245 | 246 | 593 | 592 | 781 | 1,002 | 1,013 | 1,448 | 1,703 | 1,191 | 999 | 1,001 | 864 | 867 | 868 |
| Total liabilities | 78 | 101 | 97 | 401 | 447 | 885 | 894 | 1,148 | 1,433 | 1,525 | 2,195 | 2,454 | 1,803 | 1,641 | 1,578 | 1,893 | 1,910 | 1,761 |
| Shareholders' equity | 336 | 432 | 554 | 595 | 706 | 820 | 890 | 915 | 1,020 | 1,036 | 1,311 | 1,211 | 1,968 | 1,893 | 1,893 | 1,811 | 1,754 | 2,237 |
| Shares outstanding | 44m | 45m | 47m | 45m | 46m | 47m | 48m | 47m | 48m | 47m | 48m | 44m | 47m | 47m | 46m | 43m | 38m | 35m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 471 | 660 | 518 | 523 | 473 | 623 | 397 | 419 |
| Total current assets | 951 | 1,272 | 1,072 | 1,102 | 1,125 | 1,370 | 1,435 | 2,085 |
| Goodwill | 1,573 | 1,580 | 1,599 | 1,619 | 1,606 | 1,347 | 1,344 | 1,291 |
| Total assets | 3,419 | 3,704 | 3,516 | 3,519 | 3,477 | 3,663 | 3,394 | 3,998 |
| Accounts payable | 371 | 164 | 141 | 140 | 148 | 145 | 122 | 146 |
| Deferred revenue (current) | 204 | 200 | 218 | 209 | 203 | 130 | 132 | 127 |
| Total current liabilities | 667 | 900 | 705 | 693 | 698 | 1,075 | 864 | 963 |
| Short-term debt | — | 0 | — | — | — | 149 | 149 | 149 |
| Long-term debt | 864 | 864 | 865 | 865 | 866 | 718 | 718 | 719 |
| Total debt | 864 | 864 | 865 | 865 | 866 | 867 | 867 | 868 |
| Total liabilities | 1,667 | 1,893 | 1,695 | 1,677 | 1,678 | 1,910 | 1,673 | 1,761 |
| Shareholders' equity | 1,752 | 1,811 | 1,821 | 1,843 | 1,799 | 1,754 | 1,722 | 2,237 |
| Shares outstanding | 43m | 43m | 42m | 41m | 40m | 38m | 37m | 35m |
Compare with peers
- Mediaalpha, Inc. balance sheet
- Quinstreet, Inc balance sheet
- Webtoon Entertainment Inc. balance sheet
- Lendingtree, Inc. balance sheet
- Yelp Inc balance sheet
Head to head: MAX vs ZDQNST vs ZDWBTN vs ZD
More: Interactive Media & Services stocks compared, Communication Services sector, rankings of US companies