VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ZDZiff Davis, Inc.
$50.42$1.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksZDCash Flow

Ziff Davis, Inc. (ZD) Cash Flow Statement

28Y historyFree accessUpdated daily

Free cash flow volatility is pronounced, swinging from a $157.8 million surplus in 2025Q4 to a $3.2 million deficit in 2026Q1, exacerbated by a $40.0 million working capital outflow.

ZD Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98
Cash from Operations416.41M407.07M390.31M319.96M336.44M516.54M480.08M412.54M401.32M264.42M282.39M229.06M175.9M193.32M169.91M150.75M96.39M101.83M90.72M94.21M73M64.34M51.32M32.63M16.36M1.68M-11.93M-12.1M-10M
Operating CF Margin %-28.05%27.85%23.46%24.19%36.46%41.43%30.07%33.24%23.65%32.3%31.78%29.36%37.12%45.75%45.66%37.74%41.47%37.56%42.69%40.32%44.7%48.26%45.56%33.92%5.05%-85.63%-159.21%-285.71%
Operating CF Growth %109.47%4.29%21.99%-4.9%-34.87%7.59%16.37%2.79%51.78%-6.36%23.28%30.22%-9.01%13.78%12.71%56.4%-5.35%12.25%-3.71%29.04%13.46%25.38%57.29%99.49%873.83%114.08%1.4%-21%-
Net Income45.38M106.19M63.05M41.5M65.45M496.71M150.67M218.81M128.69M139.43M152.44M133.64M125.33M107.52M121.66M114.77M83.05M66.83M72.56M68.46M53.13M51.26M31.61M35.81M14.32M-7.83M-22.22M-13M-17.2M
Depreciation & Amortization222.64M228.69M211.92M236.97M246.81M258.3M228.74M232.03M187.17M162.04M122.09M93.21M62.95M39.79M22.16M19.76M14.51M14.71M13.18M10.13M8.23M7.11M4.55M3.91M3.49M9.69M6.99M1.9M1.1M
Stock-Based Compensation46.09M44.93M40.91M31.92M025.25M24.01M23.92M28.09M22.74M13.65M11.79M8.91M9.72M9.08M8.97M10.94M11.02M00429K00000000
Deferred Taxes619K0-18.82M-30.02M-12.99M-13.43M5.84M-63.44M25.05M-26.04M-13.78M-17.08M-10.03M1.2M1.15M6.82M-541K-629K-2.91M212K-1.96M2.15M11.68M-15.72M00000
Other Non-Cash Items104.4M54.44M102.91M113.23M103.2M-200.94M89.85M59.21M58.17M8.29M14.03M12.15M4.15M17.29M4.91M-6.15M-1.67M9.38M11.27M2.68M5.52M501K3.12M7.23M-624.4K1.13M1.04M1M6M
Working Capital Changes-2.72M-27.19M-9.65M-73.64M-66.02M-49.36M-19.02M-57.99M-25.85M-42.03M-6.04M-4.65M-15.4M17.81M10.94M6.59M-9.9M531K-3.79M12.49M7.66M3.32M363K1.4M-824.78K-1.31M2.26M-2M100K
Change in Receivables43.2M-8.38M-153.12M-35.37M14.95M-18.05M-31.61M-30.68M4.03M-37.55M-30.69M-18.51M-11.08M-9.59M-5.42M-9.51M-246K-6K00000000000
Change in Inventory0000005.68M0-6.66M28.69M22.49M8.58M1.83M5.9M9.6M00000000000284K00
Change in Payables-34.26M2.58M171.28M9.42M-37.57M479K2.18M-770K-35.22M-34.12M6.36M8.76M-5.45M9.13M5.14M00000258K00000000
Cash from Investing-114.13M-145.75M-297.45M-127.41M-220.77M59.09M-586.22M-505.27M-406.61M-158.49M-448.86M-335.7M-275.47M-167.4M-249.49M-76.18M-231.13M-61.45M14.93M-6.98M-4.95M-49.06M-65.41M-20.86M-2.89M644.92K24.42M-39.4M-500K
Capital Expenditures-126.71M-119.2M-106.64M-108.73M-106.2M-113.74M-95.67M-70.59M-57.05M-41.84M-29.07M-18.75M-16.56M-32.83M-11.2M-11.16M-10.15M-8.72M-6.33M-16.35M-10.72M-8.93M-6.98M-3.57M-2.83M-2.72M-3.04M-2.5M-500K
CapEx % of Revenue9.11%8.21%7.61%7.97%7.64%8.03%8.26%5.14%4.73%3.74%3.32%2.6%2.76%6.3%3.02%3.38%3.98%3.55%2.62%7.41%5.92%6.2%6.56%4.98%5.87%8.17%21.79%32.89%14.29%
Acquisitions-27.03M0-190.25M-6.32M-104.09M-115.52M-490.21M-444.93M-349.06M-116.65M-580.69M-302.81M-245.28M-126.34M-198.34M-3.93M-248.57M-12.5M-42.83M-11.16M-7.35M-10.86M-8.61M-757K00-4.85M00
Investments-----------------------------
Other Investing5.16M-52.67M-565K-3.68M0274.35M3.63M10.24M-669K56.06M156.58M-62K-65K-22.07M-34.67M4K31.67M1.34M25K010K110.9M-5.88M340K-228.63K-920.48K-1K-500K0
Cash from Financing-188.78M-170.29M-320.99M-114.79M-140.83M-113.09M-234.63M456.69M-131.36M111.82M41.15M-67.36M328.86M-35.69M158.39M338K2.67M5.42M-104.92M-29.88M-9.35M2.77M-72K2.33M221.52K-7.06M-922K56.5M17.8M
Debt Issued (Net)00-134.99M0-54.62M-27.39M99.6M544.9M-2.2M214.98M00402.5M0245M0000-153K-599K-1.32M-1.97M-1.02M-1.4M-1.48M-1.08M-10.6M5.3M
Equity Issued (Net)-183.94M-167.25M-185.18M-108.53M-68.71M-66.16M-275.65M-15.53M-45.56M-9.85M-56.5M1.28M958K9.02M-54.64M5.81M2.5M-350K-106.48M-34.46M-10.21M4.09M1.9M3.36M1.63M-5.58M103.76K67.1M12.5M
Dividends Paid0000000-43.92M-81.68M-73.47M-65.83M-58.83M-52.27M-45.13M-40.26M-19.17M0000000000000
Share Repurchases-190.49M-173.79M-185.18M-108.53M-78.29M-78.33M-275.65M-20.8M-47.1M-9.85M-56.5M-3.67M-5.66M-4.59M-60.28M-1.28M-4.22M-470K-108.49M-42.43M-11.61M000-98K-5.59M0-6.8M0
Other Financing-4.84M-3.04M-824K-6.26M-17.5M-19.54M-58.58M-28.76M-1.02M-19.84M163.48M-9.82M-23.66M424K8.29M13.7M171K5.77M1.56M4.73M1.46M000-483050K00
Net Change in Cash114.81M101.13M-231.73M84.82M-42.05M452.19M-332.96M366.14M-141.47M227M-131.58M-178.13M225.86M-10.88M79.32M74.61M-132.66M46.63M-3.44M58.62M59.3M17.49M-14.07M14.11M13.69M-4.74M11.57M5M17.8M
Free Cash Flow289.7M287.87M283.68M211.23M230.29M402.8M384.41M341.9M344.28M222.58M253.32M210.31M159.35M160.5M158.71M139.59M86.23M93.11M84.39M77.85M62.29M55.42M44.34M29.06M13.53M-1.04M-14.97M-14.6M-10.5M
FCF Margin %20.84%19.84%20.24%15.49%16.56%28.43%33.17%24.92%28.52%19.91%28.98%29.18%26.6%30.82%42.73%42.28%33.76%37.92%34.94%35.28%34.4%38.5%41.7%40.58%28.06%-3.12%-107.42%-192.11%-300%
FCF Growth %25.28%1.48%34.3%-8.28%-42.83%4.78%12.43%-0.69%54.68%-12.13%20.45%31.98%-0.72%1.13%13.7%61.88%-7.39%10.33%8.4%24.99%12.4%24.98%52.57%114.85%1403.46%93.07%-2.51%-39.05%-
FCF per Share7.717.006.374.554.908.428.166.977.044.575.284.373.383.483.473.011.882.061.841.531.221.080.890.590.29-0.02-0.41-0.52-0.47
FCF Conversion (FCF/Net Income)6.38x8.60x6.19x7.71x5.28x1.04x3.19x1.89x3.12x1.90x1.85x1.71x1.40x1.80x1.40x1.31x1.16x1.52x1.25x1.38x1.37x1.26x1.62x0.91x1.14x-0.21x0.54x0.70x0.58x
Interest Paid00000000000000000000000000000
Taxes Paid00000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Search algorithm traffic volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Amortization

As reported in financial statements, Ziff Davis consistently generates operating cash flow significantly exceeding net income, with the OCF/NI ratio reaching an extreme 516.44 in 2025Q4, primarily driven by substantial non-cash amortization charges inherent to the company's aggressive acquisition-led growth strategy and intangible asset base.

The persistent gap between GAAP net income and operating cash flow suggests that reported earnings are a poor proxy for the company's actual cash-generating capacity. Investors should monitor this divergence, as it indicates that a large portion of the company's profitability is effectively consumed by the ongoing need to refresh its asset portfolio through capital-intensive acquisitions.

Free Cash Flow Volatility Intensifies

Based on Ziff Davis's reported figures, free cash flow has exhibited extreme quarterly variance, swinging from a peak of $157.8M in 2025Q4 to a negative $3.2M in 2026Q1, highlighting the company's sensitivity to seasonal advertising cycles and the high cost of maintaining its digital media properties.

The sharp contraction in FCF during the most recent quarter suggests that the company's cash-generative engine is highly susceptible to fluctuations in top-line performance. This volatility warrants further investigation into whether the current cost structure can support consistent cash flow generation during periods of reduced advertising demand.

Working Capital Swings Pressure Liquidity

According to recent SEC filings, Ziff Davis experienced a significant $40.0M working capital outflow in 2026Q1, which directly contributed to the quarter's negative free cash flow and underscores the company's vulnerability to timing differences in advertising revenue collections and performance-based affiliate payment obligations.

The erratic nature of working capital changes suggests that the company's cash conversion cycle is not yet optimized, potentially reflecting the complexity of managing diverse revenue streams across multiple digital platforms. This instability in cash flow timing may complicate short-term liquidity planning if revenue growth continues to face headwinds.

Aggressive Capital Allocation Amid Uncertainty

As evidenced by the company's financial disclosures, Ziff Davis has prioritized share repurchases, with $51.6M deployed in 2026Q1 despite negative free cash flow, suggesting a management preference for returning capital to shareholders even when operational cash generation is under significant pressure from market-wide advertising headwinds.

This capital allocation strategy appears aggressive given the recent deterioration in cash flow metrics and the ongoing need for M&A to sustain growth. Investors should monitor whether this reliance on balance sheet capacity to fund buybacks remains sustainable if the current revenue contraction persists into future quarters.

ZD — Frequently Asked Questions

Quick answers to the most common questions about buying ZD stock.

How much cash does Ziff Davis, Inc. (ZD) generate from operations?

Ziff Davis, Inc. (ZD) generated $407.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Ziff Davis, Inc.'s free cash flow?

Ziff Davis, Inc. (ZD) generated $287.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Ziff Davis, Inc.'s capital expenditure (CapEx)?

Ziff Davis, Inc. (ZD) spent $119.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Ziff Davis, Inc. distribute cash to shareholders?

In 2025, Ziff Davis, Inc. (ZD) spent $173.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.