2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.5B | $1.4B | $1.4B | $1.4B | $1.4B |
Cost of Revenue | $232M | $188M | $196M | $197M | $200M |
Gross Profit | $1.3B | $1.2B | $1.2B | $1.2B | $1.2B |
Gross Profit % | 84% | 87% | 86% | 86% | 86% |
R&D Expenses | $64M | $79M | $74M | $69M | $67M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $151M | $495M | $64M | $42M | $63M |
Dep. & Amort. | $229M | $258M | $233M | $237M | $212M |
Def. Tax | $5.8M | -$9.4M | -$13M | -$30M | $0 |
Stock Comp. | $24M | $25M | $27M | $32M | $41M |
Chg. in WC | -$19M | -$60M | -$66M | -$74M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $243M | $695M | $653M | $738M | $506M |
ST Investments | $663K | $229M | $58M | $27M | $0 |
Cash & ST Inv. | $243M | $924M | $711M | $765M | $506M |
Receivables | $310M | $316M | $305M | $338M | $660M |
Inventory | $1 | $4.6M | $1 | $0 | $0 |
Ziff Davis reported Q4 2024 revenue growth of 5.9% to $412.8M, with adjusted diluted EPS increasing by 10.7% to $2.58. Fiscal year 2024 revenue grew 2.8% to $1.4B, and adjusted EBITDA increased by 2.3% to $493.5M.
The company introduced a new reporting structure with five segments: Technology & Shopping, Gaming & Entertainment, Health & Wellness, Connectivity, and Cybersecurity & Martech. This aims to provide greater transparency and highlight the intrinsic value of its businesses.
For 2025, Ziff Davis projects revenue growth of 2.9%-7.2%, adjusted EBITDA growth of 2.3%-9.8%, and adjusted diluted EPS growth of 2.3%-10%. The midpoint guidance reflects a 5% revenue growth and a 35.5% adjusted EBITDA margin.
The company highlighted strong performance in its advertising and performance marketing business, with Q4 ad revenue growing 10.6%. Health & Wellness and Connectivity segments are expected to return to robust growth in 2025, while Cybersecurity & Martech is anticipated to improve in the second half of the year.
Ziff Davis deployed over $225M in M&A during 2024 and repurchased $185M worth of shares, retiring 7.6% of its outstanding shares. The company plans to maintain an active capital allocation strategy in 2025, focusing on M&A opportunities across all segments.