Ziff Davis, Inc.
Communication ServicesNASDAQ:ZD · NASDAQ Global Select
+$0.52 today
Vol 0.53M · Avg 0.66M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $106.2M +68.4% | $63.0M +51.9% | $41.5M -36.6% | $65.4M -86.8% | $496.7M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $228.7M +7.9% | $211.9M -10.6% | $237.0M -4.0% | $246.8M -4.4% | $258.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 +100.0% | -$18.8M +37.3% | -$30.0M -131.1% | -$13.0M +3.3% | -$13.4M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $44.9M +9.8% | $40.9M +28.2% | $31.9M | $0 -100.0% | $25.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$27.2M -181.8% | -$9.6M +86.9% | -$73.6M -11.5% | -$66.0M -33.8% | -$49.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$8.4M +94.5% | -$153.1M -332.9% | -$35.4M -336.6% | $14.9M +182.8% | -$18.1M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $2.6M -98.5% | $171.3M +1718.5% | $9.4M +125.1% | -$37.6M -7943.2% | $479.0K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$21.4M +23.1% | -$27.8M +41.7% | -$47.7M -9.9% | -$43.4M -36.5% | -$31.8M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $54.4M -47.1% | $102.9M -9.1% | $113.2M +9.7% | $103.2M +151.4% | -$200.9M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $407.1M +4.3% | $390.3M +22.0% | $320.0M -4.9% | $336.4M -34.9% | $516.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$119.2M -11.8% | -$106.6M +1.9% | -$108.7M -2.4% | -$106.2M +6.7% | -$113.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$190.3M -2911.3% | -$6.3M +93.9% | -$104.1M +9.9% | -$115.5M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 +100.0% | -$11.9M +20.9% | -$15.0M -1401.5% | -$999.0K | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $26.1M | $0 -100.0% | $3.2M -29.9% | $4.5M -69.8% | $15.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$52.7M -9221.6% | -$565.0K +84.6% | -$3.7M | $0 -100.0% | $274.4M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$145.8M +51.0% | -$297.5M -133.5% | -$127.4M +42.3% | -$220.8M -473.6% | $59.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 +100.0% | -$135.0M | $0 +100.0% | -$54.6M -99.4% | -$27.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $6.5M | $0 | $0 -100.0% | $9.6M -21.3% | $12.2M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$173.8M +6.2% | -$185.2M -70.6% | -$108.5M -38.6% | -$78.3M +0.0% | -$78.3M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$3.0M -269.4% | -$824.0K +86.8% | -$6.3M +64.2% | -$17.5M +10.4% | -$19.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$170.3M +46.9% | -$321.0M -179.6% | -$114.8M +18.5% | -$140.8M -24.5% | -$113.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $10.1M +381.0% | -$3.6M -151.0% | $7.1M +141.8% | -$16.9M -63.3% | -$10.3M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $101.1M +143.6% | -$231.7M -373.2% | $84.8M +301.7% | -$42.0M -109.3% | $452.2M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $287.9M +1.5% | $283.7M +34.3% | $211.2M -8.3% | $230.3M -42.8% | $402.8M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Cimpress plc
NASDAQ:CMPR
$2.15B
Integral Ad Science Holding Corp.
IAS
$1.74B
Stagwell Inc.
NASDAQ:STGW
$1.64B
Opera Limited
NASDAQ:OPRA
$1.63B
Grupo Televisa, S.A.B.
NYSE:TV
$1.52B
AMC Entertainment Holdings, Inc.
NYSE:AMC
$1.43B
IDT Corporation
NYSE:IDT
$1.36B
Criteo S.A.
NASDAQ:CRTO
$896.86M
MNTN Inc.
NYSE:MNTN
$641.66M
fuboTV Inc.
NYSE:FUBO
$289.35M
SEC Filings
Recent regulatory filings
No filings found.
Does ZD generate free cash flow?
Ziff Davis, Inc. (ZD) generated $287.87M of free cash flow in fiscal 2025.
How much operating cash flow does ZD produce?
Operating cash flow was $407.07M, before capital expenditures of $119.20M.
Explore More
Continue the stock analysis
Jump to another research area for this company.