Ziff Davis Inc.
02/23/2026 | Press release | Distributed by Public on 02/23/2026 17:04
Ziff Davis Reports Fourth Quarter and Full Year 2025 Financial Results
NEW YORK--(BUSINESS WIRE)-- Ziff Davis, Inc. (NASDAQ: ZD) ("Ziff Davis" or "the Company") today reported unaudited financial results for the fourth quarter and year ended December 31, 2025.
"In 2025, Ziff Davis grew Revenues, Adjusted EBITDA, and Adjusted diluted EPS, while generating almost $290 million in Free cash flow," said Vivek Shah, CEO of Ziff Davis. "We deployed $174 million in share repurchases during the year with the conviction that our share price does not adequately reflect the intrinsic value of our businesses."
FOURTH QUARTER 2025 RESULTS
- Revenues (1) decreased to $406.7 million compared to $412.8 million for Q4 2024.
- Income from operations increased 9.6% to $86.0 million compared to $78.5 million for Q4 2024.
- Net income (2) decreased to $0.4 million compared to $64.1 million for Q4 2024. This includes a pre-tax $58.0 million loss on sale of business and $19.7 million loss on equity method investment, net of tax in Q4 2025 compared to $3.1 million income from equity method investment, net of tax in Q4 2024.
- Net income per diluted share (2) decreased to $0.01 in Q4 2025 compared to $1.43 for Q4 2024.
- Adjusted EBITDA (3) decreased to $163.2 million compared to $171.8 million for Q4 2024.
- Adjusted net income (2) (3) decreased to $100.5 million compared to $110.2 million for Q4 2024.
- Adjusted net income per diluted share (2) (3) (or "Adjusted diluted EPS") decreased to $2.56 compared to $2.58 for Q4 2024.
- Net cash provided by operating activities increased 20.8% to $191.1 million compared to $158.2 million in Q4 2024. Free cash flow (3) increased 20.4% to $157.8 million compared to $131.1 million in Q4 2024.
- Ziff Davis deployed approximately $1.4 million for current and prior year acquisitions in Q4 2025 and $60.6 million related to share repurchases in Q4 2025.
FULL YEAR 2025 RESULTS
- Revenues (1) increased 3.5% to $1.45 billion compared to $1.40 billion for 2024.
- Income from operations increased 61.1% to $183.1 million compared to $113.6 million for 2024. This includes a $17.6 million goodwill impairment recognized in 2025 compared to a $85.3 million goodwill impairment recognized in 2024.
- Net income (2) decreased to $47.4 million compared to $63.0 million for 2024. This includes a pre-tax $58.0 million loss on sale of business recognized in 2025 compared to $3.8 million loss on sale of business recognized in 2024, and a $7.9 million loss on equity method investment, net of tax in 2025 compared to $11.2 million income from equity method investment, net of tax in 2024.
- Net income per diluted share (2) decreased to $1.15 in 2025 compared to $1.42 for 2024.
- Adjusted EBITDA (3) increased 0.3% to $495.1 million compared to $493.5 million for 2024.
- Adjusted net income (2) (3) decreased to $272.5 million compared to $294.5 million for 2024.
- Adjusted diluted EPS (2) (3) increased 0.2% to $6.63 compared to $6.62 for 2024.
- Net cash provided by operating activities increased 4.3% to $407.1 million compared to $390.3 million in 2024. Free cash flow (3) increased 1.5% to $287.9 million compared to $283.7 million in 2024.
- Ziff Davis deployed approximately $68.7 million for current and prior year acquisitions in 2025 and $173.8 million related to share repurchases in 2025.
The following table reflects results for the three months and years ended December 31, 2025 and 2024, respectively (in millions, except per share amounts).
|
(Unaudited) |
Three months ended December 31, |
% Change |
Years ended December 31, |
% Change |
||
|
2025 |
2024 |
2025 |
2024 |
|||
|
Revenues(1) |
||||||
|
Technology & Shopping |
$108.9 |
$132.9 |
(18.0)% |
$356.6 |
$361.9 |
(1.5)% |
|
Gaming & Entertainment |
$51.7 |
$50.9 |
1.5% |
$183.6 |
$180.3 |
1.8% |
|
Health & Wellness |
$114.9 |
$105.7 |
8.6% |
$402.4 |
$362.4 |
11.0% |
|
Connectivity |
$60.3 |
$54.3 |
11.2% |
$230.7 |
$213.6 |
8.0% |
|
Cybersecurity & Martech |
$70.9 |
$69.0 |
2.7% |
$278.0 |
$283.5 |
(1.9)% |
|
Total revenues(1) |
$406.7 |
$412.8 |
(1.5)% |
$1,451.3 |
$1,401.7 |
3.5% |
|
Income from operations |
$86.0 |
$78.5 |
9.6% |
$183.1 |
$113.6 |
61.1% |
|
Operating income margin |
21.2% |
19.0% |
2.2% |
12.6% |
8.1% |
4.5% |
|
Net income(2) |
$0.4 |
$64.1 |
(99.4)% |
$47.4 |
$63.0 |
(24.8)% |
|
Net income per diluted share (2) |
$0.01 |
$1.43 |
(99.3)% |
$1.15 |
$1.42 |
(19.0)% |
|
Adjusted EBITDA(3) |
$163.2 |
$171.8 |
(5.0)% |
$495.1 |
$493.5 |
0.3% |
|
Adjusted EBITDA margin(3) |
40.1% |
41.6% |
(1.5)% |
34.1% |
35.2% |
(1.1)% |
|
Adjusted net income(2)(3) |
$100.5 |
$110.2 |
(8.8)% |
$272.5 |
$294.5 |
(7.4)% |
|
Adjusted diluted EPS(2)(3) |
$2.56 |
$2.58 |
(0.8)% |
$6.63 |
$6.62 |
0.2% |
|
Net cash provided by operating activities |
$191.1 |
$158.2 |
20.8% |
$407.1 |
$390.3 |
4.3% |
|
Free cash flow(3) |
$157.8 |
$131.1 |
20.4% |
$287.9 |
$283.7 |
1.5% |
Notes:
|
(1) |
The revenues associated with each of the reportable segments may have been rounded when presented independently so they foot precisely to Total Revenues. |
|
|
(2) |
GAAP effective tax rates were approximately (1.0)% and 18.3% for the three months ended December 31, 2025 and 2024, respectively, and 31.5% and 44.4% for the years ended December 31, 2025 and 2024, respectively. Adjusted effective tax rates were approximately 21.4% and 22.8% for the three months ended December 31, 2025 and 2024, respectively, and 23.5% and 23.5% for the years ended December 31, 2025 and 2024, respectively. |
|
|
(3) |
For definitions of non-GAAP financial measures and reconciliations of GAAP to non-GAAP financial measures refer to section "Non-GAAP Financial Measures" further in this release. |
|
ZIFF DAVIS GUIDANCE
As noted in the Company's Third Quarter 2025 earnings release, Ziff Davis has engaged outside advisors to assist in evaluating value-creating opportunities, including the potential sale of entire divisions of the Company. As this process is ongoing, the Company is deferring its fiscal 2026 guidance.
EARNINGS CONFERENCE CALL AND AUDIO WEBCAST
Ziff Davis will host a live audio webcast and conference call discussing its fourth quarter and year-end 2025 financial results on Tuesday, February 24, 2026, at 8:30AM ET. The live webcast and call will be accessible by phone by dialing (844) 985-2014 or via https://www.ziffdavis.com. Following the event, the audio recording and presentation materials will be archived and made available at https://www.ziffdavis.com.
ABOUT ZIFF DAVIS
Ziff Davis, Inc. (NASDAQ: ZD) is a vertically focused digital media and internet company whose portfolio includes leading brands in technology, shopping, gaming and entertainment, health and wellness, connectivity, cybersecurity, and martech. For more information, visit https://www.ziffdavis.com.
"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 "Ziff Davis Guidance" section. 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, licensing, and subscription revenues, profitability, and cash flows, particularly in light of an uncertain U.S. or worldwide economy, including the possibility of economic downturn or recession; the Company's ability to make interest and debt payments; the Company's ability to identify, close, and successfully transition acquisitions or divestitures; customer growth and retention; the Company's ability to create compelling content; our reliance on third-party platforms; the threat of content piracy and developments related to artificial intelligence; increased competition and rapid technological changes; variability of the Company's revenue based on changing conditions in particular industries and the economy generally; protection of the Company's proprietary technology; the risk of alleged 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 risks related to supply chain disruptions, increased tariffs and trade protection measures, inflationary conditions, and rising interest rates; the risk of liability for legal and other claims; our ability to consummate a sale of one or more of our business lines pursuant to our announced review of potential value-creating opportunities; and the numerous other factors set forth in Ziff Davis' filings with the Securities and Exchange Commission ("SEC"). For a more detailed description of the risk factors and uncertainties affecting Ziff Davis, refer to our most recent Annual Report on Form 10-K and the other reports filed by Ziff Davis from time-to-time with the SEC, each of which is available at https://www.sec.gov. The forward-looking statements provided in this press release, including those contained in Vivek Shah's quote and the "Ziff Davis Guidance" section 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.
|
ZIFF DAVIS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED, IN THOUSANDS) |
|||||||
|
December 31, 2025 |
December 31, 2024 |
||||||
|
ASSETS |
|||||||
|
Cash and cash equivalents |
$ |
607,011 |
$ |
505,880 |
|||
|
Accounts receivable, net of allowances of $9,216 and $8,148, respectively |
667,216 |
660,223 |
|||||
|
Prepaid expenses and other current assets |
96,172 |
105,966 |
|||||
|
Total current assets |
1,370,399 |
1,272,069 |
|||||
|
Long-term investments |
93,228 |
158,187 |
|||||
|
Property and equipment, net of accumulated depreciation of $463,649 and $361,710, respectively |
213,179 |
197,216 |
|||||
|
Intangible assets, net |
344,212 |
425,749 |
|||||
|
Goodwill |
1,607,537 |
1,580,258 |
|||||
|
Deferred income taxes |
5,286 |
7,487 |
|||||
|
Other assets |
29,465 |
63,368 |
|||||
|
TOTAL ASSETS |
$ |
3,663,306 |
$ |
3,704,334 |
|||
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||
|
Accounts payable and accrued expenses |
$ |
709,434 |
$ |
670,769 |
|||
|
Income taxes payable, current |
9,509 |
19,715 |
|||||
|
Deferred revenue, current |
189,992 |
199,664 |
|||||
|
Current portion of long-term debt |
148,685 |
- |
|||||
|
Other current liabilities |
17,333 |
9,499 |
|||||
|
Total current liabilities |
1,074,953 |
899,647 |
|||||
|
Long-term debt |
717,815 |
864,282 |
|||||
|
Deferred revenue, noncurrent |
18,948 |
5,504 |
|||||
|
Liability for uncertain tax positions |
19,733 |
30,296 |
|||||
|
Deferred income taxes |
41,412 |
46,018 |
|||||
|
Other noncurrent liabilities |
36,870 |
47,705 |
|||||
|
TOTAL LIABILITIES |
1,909,731 |
1,893,452 |
|||||
|
Common stock |
384 |
428 |
|||||
|
Additional paid-in capital |
472,723 |
491,891 |
|||||
|
Retained earnings |
1,337,542 |
1,401,034 |
|||||
|
Accumulated other comprehensive loss |
(57,074 |
) |
(82,471 |
) |
|||
|
TOTAL STOCKHOLDERS' EQUITY |
1,753,575 |
1,810,882 |
|||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
3,663,306 |
$ |
3,704,334 |
|||
|
ZIFF DAVIS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED, IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA) |
|||||||||||||||
|
Three months ended December 31, |
Years ended December 31, |
||||||||||||||
|
2025 |
2024 |
2025 |
2024 |
||||||||||||
|
Total revenues |
$ |
406,712 |
$ |
412,823 |
$ |
1,451,268 |
1,401,688 |
||||||||
|
Operating costs and expenses: |
|||||||||||||||
|
Direct costs |
57,264 |
53,242 |
206,598 |
200,323 |
|||||||||||
|
Sales and marketing |
136,212 |
150,510 |
543,325 |
519,694 |
|||||||||||
|
Research, development, and engineering |
14,206 |
17,549 |
61,962 |
67,373 |
|||||||||||
|
General, administrative, and other related costs |
55,051 |
53,029 |
210,027 |
203,461 |
|||||||||||
|
Depreciation and amortization |
57,934 |
59,971 |
228,691 |
211,916 |
|||||||||||
|
Goodwill impairment |
- |
- |
17,579 |
85,273 |
|||||||||||
|
Total operating costs and expenses |
320,667 |
334,301 |
1,268,182 |
1,288,040 |
|||||||||||
|
Income from operations |
86,045 |
78,522 |
183,086 |
113,648 |
|||||||||||
|
Interest expense, net |
(6,760 |
) |
(6,391 |
) |
(25,910 |
) |
(13,988 |
) |
|||||||
|
Loss on sale of businesses |
(57,988 |
) |
- |
(57,988 |
) |
(3,780 |
) |
||||||||
|
Gain (loss) on investments, net |
- |
- |
5,018 |
(7,654 |
) |
||||||||||
|
Provision for credit losses on investments |
- |
- |
(17,566 |
) |
- |
||||||||||
|
Other (loss) income, net |
(1,402 |
) |
2,438 |
(5,893 |
) |
4,968 |
|||||||||
|
Income before income tax expense and (loss) income from equity method investment |
19,895 |
74,569 |
80,747 |
93,194 |
|||||||||||
|
Income tax benefit (expense) |
204 |
(13,610 |
) |
(25,447 |
) |
(41,370 |
) |
||||||||
|
(Loss) income from equity method investment, net of tax |
(19,729 |
) |
3,128 |
(7,946 |
) |
11,223 |
|||||||||
|
Net income |
$ |
370 |
$ |
64,087 |
$ |
47,354 |
$ |
63,047 |
|||||||
|
Net income per common share: |
|||||||||||||||
|
Basic |
$ |
0.01 |
$ |
1.51 |
$ |
1.16 |
$ |
1.42 |
|||||||
|
Diluted |
$ |
0.01 |
$ |
1.43 |
$ |
1.15 |
$ |
1.42 |
|||||||
|
Weighted average shares outstanding: |
|||||||||||||||
|
Basic |
39,101,794 |
42,577,188 |
40,977,183 |
44,457,071 |
|||||||||||
|
Diluted |
39,281,790 |
46,690,090 |
41,098,514 |
44,519,693 |
|||||||||||
|
ZIFF DAVIS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED, IN THOUSANDS) |
|||||||
|
Years ended December 31, |
|||||||
|
2025 |
2024 |
||||||
|
Cash flows from operating activities: |
|||||||
|
Net income |
$ |
47,354 |
$ |
63,047 |
|||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
|
Depreciation and amortization |
228,691 |
211,916 |
|||||
|
Non-cash operating lease costs |
9,001 |
10,923 |
|||||
|
Share-based compensation |
44,927 |
40,915 |
|||||
|
Provision for credit losses on accounts receivable |
4,027 |
2,898 |
|||||
|
Provision for credit losses on investments |
17,566 |
- |
|||||
|
Deferred income taxes, net |
3,961 |
(18,822 |
) |
||||
|
Loss on sale of businesses |
57,988 |
3,780 |
|||||
|
Goodwill impairment |
17,579 |
85,273 |
|||||
|
Changes in fair value of contingent consideration |
(2,834 |
) |
- |
||||
|
Loss (income) from equity method investments |
7,946 |
(11,223 |
) |
||||
|
(Gain) loss on investment, net |
(5,018 |
) |
7,654 |
||||
|
Other |
3,067 |
3,601 |
|||||
|
Decrease (increase) in: |
|||||||
|
Accounts receivable |
(8,381 |
) |
(153,121 |
) |
|||
|
Prepaid expenses and other current assets |
(9,347 |
) |
(17,153 |
) |
|||
|
Other assets |
9,759 |
11,367 |
|||||
|
Increase (decrease) in: |
|||||||
|
Accounts payable and income taxes payable |
2,578 |
171,280 |
|||||
|
Deferred revenue |
(4,584 |
) |
5,043 |
||||
|
Accrued liabilities and other current liabilities |
(17,212 |
) |
(27,063 |
) |
|||
|
Net cash provided by operating activities |
407,068 |
390,315 |
|||||
|
Cash flows from investing activities: |
|||||||
|
Purchases of property and equipment |
(119,198 |
) |
(106,635 |
) |
|||
|
Acquisitions, net of cash received |
(67,340 |
) |
(217,570 |
) |
|||
|
Distribution from equity method investment |
10,756 |
- |
|||||
|
Proceeds from sale of equity investments |
25,250 |
19,455 |
|||||
|
Proceeds from sale of equity method investment |
860 |
- |
|||||
|
Proceeds from sale of businesses, net of cash divested |
3,579 |
7,860 |
|||||
|
Other |
338 |
(565 |
) |
||||
|
Net cash used in investing activities |
(145,755 |
) |
(297,455 |
) |
|||
|
Cash flows from financing activities: |
|||||||
|
Payment of debt |
- |
(134,989 |
) |
||||
|
Debt extinguishment costs |
- |
(277 |
) |
||||
|
Repurchase of common stock |
(173,792 |
) |
(185,181 |
) |
|||
|
Issuance of common stock under employee stock purchase plan |
6,542 |
8,371 |
|||||
|
Deferred payments for acquisitions |
(1,344 |
) |
(7,842 |
) |
|||
|
Other |
(1,700 |
) |
(1,076 |
) |
|||
|
Net cash used in financing activities |
(170,294 |
) |
(320,994 |
) |
|||
|
Effect of exchange rate changes on cash and cash equivalents |
10,112 |
(3,598 |
) |
||||
|
Net change in cash and cash equivalents |
101,131 |
(231,732 |
) |
||||
|
Cash and cash equivalents at beginning of year |
505,880 |
737,612 |
|||||
|
Cash and cash equivalents at end of year |
$ |
607,011 |
$ |
505,880 |
|||
Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with U.S. generally accepted accounting principles ("GAAP"), we use the following non-GAAP financial measures: Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income (loss), Adjusted net income (loss) per diluted share, Free cash flow, and Adjusted effective tax rate (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 GAAP.
We use these non-GAAP financial measures for financial and operational decision making and as means to evaluate period-to-period comparisons. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain items that may not be indicative of our recurring core business operating results or, in certain cases, may be non-cash in nature. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, and analyzing future periods. These non-GAAP financial measures also facilitate management's internal comparisons to our historical performance and liquidity. We believe these 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, (2) certain measures are used to determine the amount of annual incentive compensation paid to our named executive officers, and (3) they are used by the analyst community to help them analyze the health of our business.
These non-GAAP financial measures are not measures presented in accordance with GAAP, and our use of these terms may vary from that of other companies, limiting their usefulness for comparison purposes. These non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles. These non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations determined in accordance with GAAP.
Non-GAAP financial measures exclude the certain items listed below. We believe that excluding these items from the non-GAAP measures facilitates comparisons to historical operating results and comparisons to peers, many of which exclude similar items. We believe that non-GAAP financial measures provide meaningful supplemental information regarding operational performance. We further believe these measures are useful to investors in that they allow for greater transparency of certain line items in the Company's financial statements.
Adjusted EBITDA is defined as Net income (loss) with adjustments to reflect the addition or elimination of certain items including, but not limited to:
- Interest expense, net. Interest expense is generated primarily from interest due on outstanding debt, partially offset by interest income generated from the interest earned on cash, cash equivalents, and investments;
- (Gain) loss on debt extinguishment, net. This is a non-cash expense that relates to extinguishments of long-term debt obligations. We believe this (gain) loss does not represent recurring core business operating results of the Company;
- (Gain) loss on sale of businesses. This gain or loss relates to the sales of businesses and does not represent recurring core business operating results of the Company;
- (Gain) loss on investments, net. This item includes realized gains and losses, unrealized gains and losses, and impairment charges on debt and equity investments. The amount of gain or loss depends on the share price for investments with readily determinable fair value and on observable price changes for investments without a readily determinable fair value, and does not represent core business operating results of the Company;
- Provision for credit losses on investments. This is a non-cash expense that includes changes in the provision for credit losses on investments of the Company in debt and equity instruments and does not represent recurring core business operating results of the Company;
- Other (income) loss, net. This income or expense relates to other non-operating items and does not represent recurring core business operating results of the Company;
- Income tax (benefit) expense. This benefit or expense depends on the pre-tax loss or income of the Company, statutory tax rates, tax regulations, and different tax rates in various jurisdictions in which the Company operates and which the Company does not have the control over;
- (Income) loss from equity method investment, net of tax. This is a non-cash income or expense as it relates primarily to our investment in OCV Fund I, LP (the "OCV Fund"). We believe that gain or loss resulting from our equity method investment does not represent core business operating results of the Company;
- Depreciation and amortization. This is a non-cash expense at it relates to use and associated reduction in value of certain assets including equipment, fixtures, and certain capitalized internal-use software and website development costs, and identifiable definite-lived intangible assets of the acquired businesses;
- Share-based compensation. This is a non-cash expense as it relates to awards granted under the various share-based incentive plans of the Company. We view the economic cost of share-based awards to be the dilution to our share base;
- Transaction, integration, and other charges. This includes expenses associated with the acquisition or disposal of certain businesses, lease agreement terminations, retention bonuses, and other transaction-specific items, as well as certain other items, such as severance, adjustments to contingent consideration, third-party debt modification costs, litigation costs from discrete, complex, or unusual proceedings, and legal settlements. These expenses do not represent core business operating results of the Company;
- Lease asset impairments and other charges. These expenses are incurred in connection with impaired right-of-use ("ROU") assets of the Company. Associated expenses are comprised of insurance, utility, and other charges related to assets that are no longer in use, and partially offset by the sublease income earned. These expenses do not represent core business operating results of the Company; and
- Goodwill impairment. This is a non-cash expense that is recorded when the carrying value of the reporting unit exceeds its fair value and does not represent core business operating results of the Company.
Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by Total Revenues.
Adjusted net income (loss) is defined as Net income (loss) with adjustments to reflect the addition or elimination of certain statement of operations items including, but not limited to:
- Interest, net. This reflects the difference between the imputed and coupon interest expense associated with the 4.625% Senior Notes and a charge that the Company determined to be penalty interest associated with the 1.75% Convertible Notes, offset in part by a certain interest income earned by the Company. These net expenses do not represent core business operating results of the Company;
- (Gain) loss on debt extinguishment, net. This is a non-cash expense that relates to extinguishments of long-term debt obligations. We believe this gain or loss does not represent recurring core business operating results of the Company;
- (Gain) loss on sale of businesses. This gain or loss relates to the sales of businesses and does not represent recurring core business operating results of the Company;
- (Gain) loss on investments, net. This item includes realized gains and losses, unrealized gains and losses, and impairment charges on debt and equity investments. The amount of gain or loss depends on the share price for investments with readily determinable fair value and on observable price changes for investments without a readily determinable fair value, and does not represent core business operating results of the Company;
- Provision for credit losses on investments. This is a non-cash expense that includes changes in the provision for credit losses on investments of the Company in debt and equity instruments and does not represent recurring core business operating results of the Company;
- (Income) loss from equity method investment, net of tax. This is a non-cash income or expense as it relates primarily to our investment in the OCV Fund. We believe that gains or losses resulting from our equity method investment do not represent core business operating results of the Company;
- Amortization. Includes the amortization of patents and intangible assets that we acquired. This is a non-cash expense as it primarily relates to identifiable definite-lived intangible assets of the acquired businesses. We believe that acquired intangible assets represent cost incurred by the acquiree to build value prior to the acquisition and the amortization of this cost does not represent core business operating results of the Company;
- Share-based compensation. This is a non-cash expense as it relates to awards granted under the various share-based incentive plans of the Company. We view the economic cost of share-based awards to be the dilution to our share base;
- Transaction, integration, and other charges. This includes expenses associated with the acquisition or disposal of certain businesses, lease agreement terminations, retention bonuses, and other transaction-specific items, as well as certain other items, such as severance, adjustments to contingent consideration, third-party debt modification costs, litigation costs from discrete, complex, or unusual proceedings, and legal settlements. These expenses do not represent core business operating results of the Company;
- Lease asset impairments and other charges. These expenses are incurred in connection with impaired ROU assets of the Company. Associated expenses are comprised of insurance, utility, and other charges related to assets that are no longer in use, and partially offset by the sublease income earned. These expenses do not represent core business operating results of the Company; and
- Goodwill impairment. This is a non-cash expense that is recorded when the carrying value of the reporting unit exceeds its fair value and does not represent core business operating results of the Company.
Adjusted net income (loss) per diluted share is calculated by dividing Adjusted net income (loss) by the diluted weighted average shares of common stock outstanding excluding the effect of convertible debt dilution.
Free cash flow is defined as Net cash provided by operating activities, less purchases of property and equipment, plus changes in contingent consideration (if any).
Adjusted effective tax rate is calculated based upon the GAAP effective tax rate with adjustments for the tax applicable to non-GAAP adjustments to Net income (loss), generally based upon the effective marginal tax rate of each adjustment.
|
ZIFF DAVIS, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED, IN THOUSANDS) |
|||||||||||||||
|
The following table sets forth a reconciliation of Net income to Adjusted EBITDA: |
|||||||||||||||
|
Three months ended December 31, |
Years ended December 31, |
||||||||||||||
|
2025 |
2024 |
2025 |
2024 |
||||||||||||
|
Net income |
$ |
370 |
$ |
64,087 |
$ |
47,354 |
$ |
63,047 |
|||||||
|
Interest expense, net |
6,760 |
6,391 |
25,910 |
13,988 |
|||||||||||
|
Loss on sale of businesses |
57,988 |
- |
57,988 |
3,780 |
|||||||||||
|
(Gain) loss on investment, net |
- |
- |
(5,018 |
) |
7,654 |
||||||||||
|
Provision for credit losses on investments |
- |
- |
17,566 |
- |
|||||||||||
|
Other loss (income), net |
1,402 |
(2,438 |
) |
5,893 |
(4,968 |
) |
|||||||||
|
Income tax (benefit) expense |
(204 |
) |
13,610 |
25,447 |
41,370 |
||||||||||
|
Loss (income) from equity method investment, net of tax |
19,729 |
(3,128 |
) |
7,946 |
(11,223 |
) |
|||||||||
|
Depreciation and amortization |
57,934 |
59,971 |
228,691 |
211,916 |
|||||||||||
|
Share-based compensation |
11,251 |
10,282 |
44,927 |
40,915 |
|||||||||||
|
Transaction, integration, and other charges |
5,870 |
23,036 |
17,116 |
40,395 |
|||||||||||
|
Lease asset impairments and other charges |
2,120 |
(9 |
) |
3,712 |
1,361 |
||||||||||
|
Goodwill impairment |
- |
- |
17,579 |
85,273 |
|||||||||||
|
Adjusted EBITDA |
$ |
163,220 |
$ |
171,802 |
$ |
495,111 |
$ |
493,508 |
|||||||
|
ZIFF DAVIS, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED, IN THOUSANDS) |
|||||||||||||||||||||||||||
|
The following tables set forth Revenues and a reconciliation of Income (loss) from operations to Adjusted EBITDA by segment: |
|||||||||||||||||||||||||||
|
Three months ended December 31, 2025 |
|||||||||||||||||||||||||||
|
Technology & Shopping |
Gaming & Entertainment |
Health & Wellness |
Connectivity |
Cybersecurity & Martech |
Corporate |
Total |
|||||||||||||||||||||
|
Revenues |
$ |
108,941 |
$ |
51,728 |
$ |
114,809 |
$ |
60,328 |
$ |
70,906 |
$ |
- |
$ |
406,712 |
|||||||||||||
|
Income (loss) from operations |
$ |
21,161 |
$ |
18,318 |
$ |
33,546 |
$ |
21,341 |
$ |
11,464 |
$ |
(19,785 |
) |
$ |
86,045 |
||||||||||||
|
Depreciation and amortization |
22,827 |
3,119 |
13,767 |
7,259 |
10,822 |
140 |
57,934 |
||||||||||||||||||||
|
Share-based compensation |
1,450 |
469 |
1,614 |
979 |
1,176 |
5,563 |
11,251 |
||||||||||||||||||||
|
Transaction, integration, and other charges |
1,355 |
22 |
359 |
468 |
(756 |
) |
4,422 |
5,870 |
|||||||||||||||||||
|
Lease asset impairments and other charges |
357 |
1,087 |
(107 |
) |
171 |
612 |
- |
2,120 |
|||||||||||||||||||
|
Adjusted EBITDA |
$ |
47,150 |
$ |
23,015 |
$ |
49,179 |
$ |
30,218 |
$ |
23,318 |
$ |
(9,660 |
) |
$ |
163,220 |
||||||||||||
|
Three months ended December 31, 2024 |
|||||||||||||||||||||||||||
|
Technology & Shopping |
Gaming & Entertainment |
Health & Wellness |
Connectivity |
Cybersecurity & Martech |
Corporate |
Total |
|||||||||||||||||||||
|
Revenues |
$ |
132,922 |
$ |
50,941 |
$ |
105,671 |
$ |
54,248 |
$ |
69,041 |
$ |
- |
$ |
412,823 |
|||||||||||||
|
Income (loss) from operations |
$ |
22,245 |
$ |
20,244 |
$ |
27,058 |
$ |
17,500 |
$ |
9,095 |
$ |
(17,620 |
) |
$ |
78,522 |
||||||||||||
|
Depreciation and amortization |
25,313 |
2,869 |
13,849 |
9,397 |
8,505 |
38 |
59,971 |
||||||||||||||||||||
|
Share-based compensation |
1,164 |
190 |
1,411 |
638 |
1,097 |
5,782 |
10,282 |
||||||||||||||||||||
|
Transaction, integration, and other charges |
9,710 |
1,323 |
4,509 |
1,987 |
3,587 |
1,920 |
23,036 |
||||||||||||||||||||
|
Lease asset impairments and other charges |
(179 |
) |
94 |
- |
- |
76 |
- |
(9 |
) |
||||||||||||||||||
|
Adjusted EBITDA |
$ |
58,253 |
$ |
24,720 |
$ |
46,827 |
$ |
29,522 |
$ |
22,360 |
$ |
(9,880 |
) |
$ |
171,802 |
||||||||||||
| ____________________ |
|
Figures above are net of inter-segment revenues and operating costs and expenses. |
|
ZIFF DAVIS, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED, IN THOUSANDS) |
|||||||||||||||||||||||||||
|
Year ended December 31, 2025 |
|||||||||||||||||||||||||||
|
Technology & Shopping |
Gaming & Entertainment |
Health & Wellness |
Connectivity |
Cybersecurity & Martech |
Corporate |
Total |
|||||||||||||||||||||
|
Revenues |
$ |
356,596 |
$ |
183,558 |
$ |
402,353 |
$ |
230,733 |
$ |
278,028 |
$ |
- |
$ |
1,451,268 |
|||||||||||||
|
Income (loss) from operations |
$ |
9,302 |
$ |
53,035 |
$ |
89,384 |
$ |
76,113 |
$ |
28,597 |
$ |
(73,345 |
) |
$ |
183,086 |
||||||||||||
|
Depreciation and amortization |
90,880 |
11,740 |
54,472 |
29,027 |
42,151 |
421 |
228,691 |
||||||||||||||||||||
|
Share-based compensation |
5,462 |
1,676 |
6,301 |
3,413 |
4,513 |
23,562 |
44,927 |
||||||||||||||||||||
|
Transaction, integration, and other charges |
7,367 |
1,198 |
(530 |
) |
2,167 |
(926 |
) |
7,840 |
17,116 |
||||||||||||||||||
|
Lease asset impairments and other charges |
804 |
1,374 |
354 |
171 |
1,009 |
- |
3,712 |
||||||||||||||||||||
|
Goodwill impairment |
- |
- |
- |
- |
17,579 |
- |
17,579 |
||||||||||||||||||||
|
Adjusted EBITDA |
$ |
113,815 |
$ |
69,023 |
$ |
149,981 |
$ |
110,891 |
$ |
92,923 |
$ |
(41,522 |
) |
$ |
495,111 |
||||||||||||
|
Year ended December 31, 2024 |
|||||||||||||||||||||||||||
|
Technology & Shopping |
Gaming & Entertainment |
Health & Wellness |
Connectivity |
Cybersecurity & Martech |
Corporate |
Total |
|||||||||||||||||||||
|
Revenues |
$ |
361,882 |
$ |
180,276 |
$ |
362,408 |
$ |
213,620 |
$ |
283,502 |
$ |
- |
$ |
1,401,688 |
|||||||||||||
|
(Loss) income from operations |
$ |
(71,072 |
) |
$ |
54,001 |
$ |
67,207 |
$ |
79,374 |
$ |
54,961 |
$ |
(70,823 |
) |
$ |
113,648 |
|||||||||||
|
Depreciation and amortization |
83,424 |
10,733 |
52,766 |
31,882 |
33,025 |
86 |
211,916 |
||||||||||||||||||||
|
Share-based compensation |
5,014 |
1,070 |
5,604 |
2,658 |
4,631 |
21,938 |
40,915 |
||||||||||||||||||||
|
Transaction, integration, and other charges |
18,530 |
2,727 |
9,788 |
(3,823 |
) |
5,415 |
7,758 |
40,395 |
|||||||||||||||||||
|
Lease asset impairments and other charges |
223 |
93 |
15 |
- |
756 |
274 |
1,361 |
||||||||||||||||||||
|
Goodwill impairment |
85,273 |
- |
- |
- |
- |
- |
85,273 |
||||||||||||||||||||
|
Adjusted EBITDA |
$ |
121,392 |
$ |
68,624 |
$ |
135,380 |
$ |
110,091 |
$ |
98,788 |
$ |
(40,767 |
) |
$ |
493,508 |
||||||||||||
|
____________________ |
|
Figures above are net of inter-segment revenues and operating costs and expenses. |
|
ZIFF DAVIS, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED, IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) |
|||||||||||||||
|
The following tables set forth a reconciliation of Net income to Adjusted net income with adjustments presented on after-tax basis: |
|||||||||||||||
|
Three months ended December 31, |
|||||||||||||||
|
2025 |
Per diluted |
2024 |
Per diluted |
||||||||||||
|
Net income |
$ |
370 |
$ |
0.01 |
$ |
64,087 |
$ |
1.43 |
|||||||
|
Interest, net |
85 |
- |
60 |
- |
|||||||||||
|
Loss on sale of businesses |
43,491 |
1.11 |
- |
- |
|||||||||||
|
Loss on investments, net |
- |
- |
942 |
0.02 |
|||||||||||
|
Loss (income) from equity method investment, net |
19,729 |
0.50 |
(3,128 |
) |
(0.07 |
) |
|||||||||
|
Amortization |
20,677 |
0.53 |
25,040 |
0.59 |
|||||||||||
|
Share-based compensation |
9,611 |
0.24 |
5,178 |
0.12 |
|||||||||||
|
Transaction, integration, and other charges |
5,018 |
0.13 |
18,003 |
0.42 |
|||||||||||
|
Lease asset impairment and other charges |
1,523 |
0.04 |
7 |
- |
|||||||||||
|
Dilutive effect of the convertible debt |
- |
- |
- |
0.07 |
|||||||||||
|
Adjusted net income |
$ |
100,504 |
$ |
2.56 |
$ |
110,189 |
$ |
2.58 |
|||||||
|
Years ended December 31, |
|||||||||||||||
|
2025 |
Per diluted |
2024 |
Per diluted |
||||||||||||
|
Net income |
$ |
47,354 |
$ |
1.15 |
$ |
63,047 |
$ |
1.42 |
|||||||
|
Interest, net |
269 |
0.01 |
132 |
- |
|||||||||||
|
Loss on sale of businesses |
43,491 |
1.06 |
103 |
- |
|||||||||||
|
(Gain) loss on investments, net |
(5,018 |
) |
(0.12 |
) |
8,019 |
0.18 |
|||||||||
|
Provision for credit losses on investments |
17,566 |
0.42 |
- |
- |
|||||||||||
|
Loss (income) from equity method investment, net |
7,946 |
0.19 |
(11,223 |
) |
(0.25 |
) |
|||||||||
|
Amortization |
89,743 |
2.18 |
87,052 |
1.96 |
|||||||||||
|
Share-based compensation |
36,903 |
0.90 |
31,013 |
0.70 |
|||||||||||
|
Transaction, integration, and other charges |
13,934 |
0.34 |
30,000 |
0.67 |
|||||||||||
|
Lease asset impairment and other charges |
2,779 |
0.07 |
1,045 |
0.02 |
|||||||||||
|
Goodwill impairment |
17,579 |
0.43 |
85,273 |
1.92 |
|||||||||||
|
Adjusted net income |
$ |
272,546 |
$ |
6.63 |
$ |
294,461 |
$ |
6.62 |
|||||||
| ____________________ | ||
|
(1) |
The reconciliation of Net income per diluted share to Adjusted net income per diluted share may not foot since each is calculated independently. |
|
|
ZIFF DAVIS, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED, IN THOUSANDS) |
|||||||||||||||||||||||||||||||||||||||
|
The following are the adjustments to certain statement of operations items used to derive Adjusted net income, which we believe provide useful information about our operating results and enhance the overall understanding of past financial performance and future prospects of the Company. |
|||||||||||||||||||||||||||||||||||||||
|
Three months ended December 31, 2025 |
|||||||||||||||||||||||||||||||||||||||
|
GAAP amount |
Adjustments |
Adjusted non-GAAP amount |
|||||||||||||||||||||||||||||||||||||
|
Interest, net |
(Gain) loss on sale of business |
(Gain) loss on investments, net |
(Income) loss from equity method investments, net |
Amortization |
Share-based compensation |
Transaction, integration, and other charges |
Lease asset impairments and other charges |
||||||||||||||||||||||||||||||||
|
Direct costs |
$ |
(57,264 |
) |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
73 |
$ |
60 |
$ |
- |
$ |
(57,131 |
) |
|||||||||||||||||
|
Sales and marketing |
$ |
(136,212 |
) |
- |
- |
- |
- |
- |
1,303 |
771 |
- |
$ |
(134,138 |
) |
|||||||||||||||||||||||||
|
Research, development, and engineering |
$ |
(14,206 |
) |
- |
- |
- |
- |
- |
931 |
90 |
- |
$ |
(13,185 |
) |
|||||||||||||||||||||||||
|
General, administrative, and other related costs |
$ |
(55,051 |
) |
- |
- |
- |
- |
- |
8,944 |
4,949 |
2,120 |
$ |
(39,038 |
) |
|||||||||||||||||||||||||
|
Depreciation and amortization |
$ |
(57,934 |
) |
- |
- |
- |
- |
31,052 |
- |
- |
- |
$ |
(26,882 |
) |
|||||||||||||||||||||||||
|
Interest expense, net |
$ |
(6,760 |
) |
112 |
- |
- |
- |
- |
- |
- |
- |
$ |
(6,648 |
) |
|||||||||||||||||||||||||
|
Loss on sale of business |
$ |
(57,988 |
) |
- |
57,988 |
- |
- |
- |
- |
- |
- |
$ |
- |
||||||||||||||||||||||||||
|
Other loss, net |
$ |
(1,402 |
) |
- |
- |
- |
- |
- |
- |
(369 |
) |
- |
$ |
(1,771 |
) |
||||||||||||||||||||||||
|
Income tax benefit (expense) (1) |
$ |
204 |
(27 |
) |
(14,497 |
) |
- |
- |
(10,375 |
) |
(1,640 |
) |
(483 |
) |
(597 |
) |
$ |
(27,415 |
) |
||||||||||||||||||||
|
Loss from equity method investment, net of tax |
$ |
(19,729 |
) |
- |
- |
- |
19,729 |
- |
- |
- |
- |
$ |
- |
||||||||||||||||||||||||||
|
Total non-GAAP adjustments |
$ |
85 |
$ |
43,491 |
$ |
- |
$ |
19,729 |
$ |
20,677 |
$ |
9,611 |
$ |
5,018 |
$ |
1,523 |
|||||||||||||||||||||||
| ____________________ | ||
|
(1) |
Adjusted effective tax rate was approximately 21.4% for the three months ended December 31, 2025. The calculation is based on a ratio where the numerator is the adjusted income tax expense of $27,415 and the denominator is $127,919, which equals adjusted net income of $100,504 plus adjusted income tax expense. |
|
|
ZIFF DAVIS, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED, IN THOUSANDS) |
|||||||||||||||||||||||||||||||||||||||
|
Three months ended December 31, 2024 |
|||||||||||||||||||||||||||||||||||||||
|
GAAP amount |
Adjustments |
Adjusted non-GAAP amount |
|||||||||||||||||||||||||||||||||||||
|
Interest, net |
(Gain) loss on sale of business |
(Gain) loss on investments, net |
(Income) loss from equity method investments, net |
Amortization |
Share-based compensation |
Transaction, integration, and other charges |
Lease asset impairments and other charges |
||||||||||||||||||||||||||||||||
|
Direct costs |
$ |
(53,242 |
) |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
57 |
$ |
425 |
$ |
- |
$ |
(52,760 |
) |
|||||||||||||||||
|
Sales and marketing |
$ |
(150,510 |
) |
- |
- |
- |
- |
- |
891 |
13,366 |
- |
$ |
(136,253 |
) |
|||||||||||||||||||||||||
|
Research, development, and engineering |
$ |
(17,549 |
) |
- |
- |
- |
- |
- |
735 |
3,926 |
- |
$ |
(12,888 |
) |
|||||||||||||||||||||||||
|
General, administrative, and other related costs |
$ |
(53,029 |
) |
- |
- |
- |
- |
- |
8,599 |
5,319 |
(9 |
) |
$ |
(39,120 |
) |
||||||||||||||||||||||||
|
Depreciation and amortization |
$ |
(59,971 |
) |
- |
- |
- |
- |
34,965 |
- |
- |
- |
$ |
(25,006 |
) |
|||||||||||||||||||||||||
|
Interest expense, net |
$ |
(6,391 |
) |
80 |
- |
- |
- |
- |
- |
- |
- |
$ |
(6,311 |
) |
|||||||||||||||||||||||||
|
Other income, net |
$ |
2,438 |
- |
- |
- |
- |
- |
- |
(237 |
) |
- |
$ |
2,201 |
||||||||||||||||||||||||||
|
Income tax expense (1) |
$ |
(13,610 |
) |
(20 |
) |
- |
942 |
- |
(9,925 |
) |
(5,104 |
) |
(4,796 |
) |
16 |
$ |
(32,497 |
) |
|||||||||||||||||||||
|
Income from equity method investment, net of tax |
$ |
3,128 |
- |
- |
- |
(3,128 |
) |
- |
- |
- |
- |
$ |
- |
||||||||||||||||||||||||||
|
Total non-GAAP adjustments |
$ |
60 |
$ |
- |
$ |
942 |
$ |
(3,128 |
) |
$ |
25,040 |
$ |
5,178 |
$ |
18,003 |
$ |
7 |
||||||||||||||||||||||
| ____________________ | ||
|
(1) |
Adjusted effective tax rate was approximately 22.8% for the three months ended December 31, 2024. The calculation is based on a ratio where the numerator is the adjusted income tax expense of $32,497 and the denominator is $142,686, which equals adjusted net income of $110,189 plus adjusted income tax expense. |
|
|
ZIFF DAVIS, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED, IN THOUSANDS) |
||||||||||||||||||||||||||||||||||||||||||||||||
|
Year ended December 31, 2025 |
||||||||||||||||||||||||||||||||||||||||||||||||
|
GAAP amount |
Adjustments |
Adjusted non-GAAP amount |
||||||||||||||||||||||||||||||||||||||||||||||
|
Interest, net |
(Gain) loss on sale of business |
(Gain) loss on investments, net |
Provision for credit losses on investments |
(Income) loss from equity method investments, net |
Amortization |
Share-based compensation |
Transaction, integration, and other charges |
Lease asset impairments and other charges |
Goodwill impairment |
|||||||||||||||||||||||||||||||||||||||
|
Direct costs |
$ |
(206,598 |
) |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
276 |
$ |
120 |
$ |
- |
$ |
- |
$ |
(206,202 |
) |
||||||||||||||||||||||
|
Sales and marketing |
$ |
(543,325 |
) |
- |
- |
- |
- |
- |
- |
4,958 |
5,743 |
- |
- |
$ |
(532,624 |
) |
||||||||||||||||||||||||||||||||
|
Research, development, and engineering |
$ |
(61,962 |
) |
- |
- |
- |
- |
- |
- |
3,592 |
719 |
- |
- |
$ |
(57,651 |
) |
||||||||||||||||||||||||||||||||
|
General, administrative, and other related costs |
$ |
(210,027 |
) |
- |
- |
- |
- |
- |
- |
36,101 |
10,534 |
3,712 |
- |
$ |
(159,680 |
) |
||||||||||||||||||||||||||||||||
|
Depreciation and amortization |
$ |
(228,691 |
) |
- |
- |
- |
- |
- |
121,696 |
- |
- |
- |
- |
$ |
(106,995 |
) |
||||||||||||||||||||||||||||||||
|
Goodwill impairment |
$ |
(17,579 |
) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
17,579 |
$ |
- |
|||||||||||||||||||||||||||||||||
|
Interest expense, net |
$ |
(25,910 |
) |
358 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
$ |
(25,552 |
) |
||||||||||||||||||||||||||||||||
|
Loss on sale of business |
$ |
(57,988 |
) |
- |
57,988 |
- |
- |
- |
- |
- |
- |
- |
- |
$ |
- |
|||||||||||||||||||||||||||||||||
|
Gain on investments, net |
$ |
5,018 |
- |
- |
(5,018 |
) |
- |
- |
- |
- |
- |
- |
- |
$ |
- |
|||||||||||||||||||||||||||||||||
|
Provision for credit losses on investments |
$ |
(17,566 |
) |
- |
- |
- |
17,566 |
- |
- |
- |
- |
- |
- |
$ |
- |
|||||||||||||||||||||||||||||||||
|
Other loss, net |
$ |
(5,893 |
) |
- |
- |
- |
- |
- |
- |
- |
(369 |
) |
(119 |
) |
- |
$ |
(6,381 |
) |
||||||||||||||||||||||||||||||
|
Income tax expense(1) |
$ |
(25,447 |
) |
(89 |
) |
(14,497 |
) |
- |
- |
- |
(31,953 |
) |
(8,024 |
) |
(2,813 |
) |
(814 |
) |
- |
$ |
(83,637 |
) |
||||||||||||||||||||||||||
|
Loss from equity method investment, net |
$ |
(7,946 |
) |
- |
- |
- |
- |
7,946 |
- |
- |
- |
- |
- |
$ |
- |
|||||||||||||||||||||||||||||||||
|
Total non-GAAP adjustments |
$ |
269 |
$ |
43,491 |
$ |
(5,018 |
) |
$ |
17,566 |
$ |
7,946 |
$ |
89,743 |
$ |
36,903 |
$ |
13,934 |
$ |
2,779 |
$ |
17,579 |
|||||||||||||||||||||||||||
| ____________________ | ||
|
(1) |
Adjusted effective tax rate was approximately 23.5% for the year ended December 31, 2025. The calculation is based on a ratio where the numerator is the adjusted income tax expense of $83,637 and the denominator is $356,183, which equals adjusted net income of $272,546 plus adjusted income tax expense. |
|
|
ZIFF DAVIS, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED, IN THOUSANDS) |
|||||||||||||||||||||||||||||||||||||||||||
|
Year ended December 31, 2024 |
|||||||||||||||||||||||||||||||||||||||||||
|
GAAP amount |
Adjustments |
Adjusted non-GAAP amount |
|||||||||||||||||||||||||||||||||||||||||
|
Interest, net |
(Gain) loss on sale of business |
(Gain) loss on investments, net |
(Income) loss from equity method investments, net |
Amortization |
Share-based compensation |
Transaction, integration, and other charges |
Lease asset impairments and other charges |
Goodwill impairment |
|||||||||||||||||||||||||||||||||||
|
Direct costs |
$ |
(200,323 |
) |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
248 |
$ |
760 |
$ |
- |
$ |
- |
$ |
(199,315 |
) |
|||||||||||||||||||
|
Sales and marketing |
$ |
(519,694 |
) |
- |
- |
- |
- |
- |
3,756 |
19,072 |
- |
- |
$ |
(496,866 |
) |
||||||||||||||||||||||||||||
|
Research, development, and engineering |
$ |
(67,373 |
) |
- |
- |
- |
- |
- |
3,665 |
6,556 |
- |
- |
$ |
(57,152 |
) |
||||||||||||||||||||||||||||
|
General, administrative, and other related costs |
$ |
(203,461 |
) |
- |
- |
- |
- |
- |
33,246 |
14,007 |
1,361 |
- |
$ |
(154,847 |
) |
||||||||||||||||||||||||||||
|
Depreciation and amortization |
$ |
(211,916 |
) |
- |
- |
- |
- |
117,748 |
- |
- |
- |
- |
$ |
(94,168 |
) |
||||||||||||||||||||||||||||
|
Goodwill impairment |
$ |
(85,273 |
) |
- |
- |
- |
- |
- |
- |
- |
- |
85,273 |
$ |
- |
|||||||||||||||||||||||||||||
|
Interest expense, net |
$ |
(13,988 |
) |
176 |
- |
- |
- |
- |
- |
- |
- |
- |
$ |
(13,812 |
) |
||||||||||||||||||||||||||||
|
Loss on sale of business |
$ |
(3,780 |
) |
- |
3,780 |
- |
- |
- |
- |
- |
- |
- |
$ |
- |
|||||||||||||||||||||||||||||
|
Loss on investments, net |
$ |
(7,654 |
) |
- |
- |
7,654 |
- |
- |
- |
- |
- |
- |
$ |
- |
|||||||||||||||||||||||||||||
|
Other income (loss), net |
$ |
4,968 |
- |
(4,903 |
) |
- |
- |
- |
- |
(774 |
) |
- |
- |
$ |
(709 |
) |
|||||||||||||||||||||||||||
|
Income tax expense(1) |
$ |
(41,370 |
) |
(44 |
) |
1,226 |
365 |
- |
(30,696 |
) |
(9,902 |
) |
(9,621 |
) |
(316 |
) |
- |
$ |
(90,358 |
) |
|||||||||||||||||||||||
|
Income from equity method investment, net |
$ |
11,223 |
- |
- |
- |
(11,223 |
) |
- |
- |
- |
- |
- |
$ |
- |
|||||||||||||||||||||||||||||
|
Total non-GAAP adjustments |
$ |
132 |
$ |
103 |
$ |
8,019 |
$ |
(11,223 |
) |
$ |
87,052 |
$ |
31,013 |
$ |
30,000 |
$ |
1,045 |
$ |
85,273 |
||||||||||||||||||||||||
| ____________________ | ||
|
(1) |
Adjusted effective tax rate was approximately 23.5% for the year ended December 31, 2024. The calculation is based on a ratio where the numerator is the adjusted income tax expense of $90,358 and the denominator is $384,819, which equals adjusted net income of $294,461 plus adjusted income tax expense. |
|
|
ZIFF DAVIS, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED, IN THOUSANDS) |
|||||||||||||||||||
|
The following tables set forth a reconciliation of Net cash provided by operating activities to Free cash flow: |
|||||||||||||||||||
|
2025 |
Q1 |
Q2 |
Q3 |
Q4 |
Full Year |
||||||||||||||
|
Net cash provided by operating activities |
$ |
20,613 |
$ |
57,074 |
$ |
138,299 |
$ |
191,082 |
$ |
407,068 |
|||||||||
|
Less: Purchases of property and equipment |
(25,619 |
) |
(30,133 |
) |
(30,136 |
) |
(33,310 |
) |
(119,198 |
) |
|||||||||
|
Free cash flow |
$ |
(5,006 |
) |
$ |
26,941 |
$ |
108,163 |
$ |
157,772 |
$ |
287,870 |
||||||||
|
2024 |
Q1 |
Q2 |
Q3 |
Q4 |
Full Year |
||||||||||||||
|
Net cash provided by operating activities |
$ |
75,558 |
$ |
50,564 |
$ |
105,960 |
$ |
158,233 |
$ |
390,315 |
|||||||||
|
Less: Purchases of property and equipment |
(28,129 |
) |
(25,504 |
) |
(25,843 |
) |
(27,159 |
) |
(106,635 |
) |
|||||||||
|
Free cash flow |
$ |
47,429 |
$ |
25,060 |
$ |
80,117 |
$ |
131,074 |
$ |
283,680 |
|||||||||
Investor Relations Ziff Davis, Inc. [email protected]
Corporate Communications Ziff Davis, Inc. [email protected]
Ziff Davis Inc. published this content on February 23, 2026, and is solely responsible for the information contained herein. Distributed via Public Technologies (PUBT), unedited and unaltered, on February 23, 2026 at 23:05 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]