Leverage has improved dramatically with D/E down to 0.21 from 0.96, but goodwill of $525M (35% of assets) and a -$1.1B retained earnings deficit suggest asset quality is acquisition-driven and equity is largely paid-in capital.
Zeta Global Holdings Corp. (ZETA) balance sheet — 7-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 |
|---|
| Total Current Assets | 677.73M | 685.78M | 616.54M | 309.75M | 236.45M | 196.06M | 141.37M | 150.92M |
| Cash & Short-Term Investments | 309.95M | 319.76M | 366.16M | 131.73M | 121.11M | 103.86M | 50.73M | 37.48M |
| Cash Only | 309.95M | 319.76M | 366.16M | 131.73M | 121.11M | 103.86M | 50.73M | 37.48M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 327.13M | 322.39M | 235.23M | 170.13M | 106.32M | 83.58M | 79.37M | 102.4M |
| Days Sales Outstanding | 72.23 | 90.19 | 85.37 | 85.21 | 65.67 | 66.56 | 78.69 | 122.12 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - |
| Other Current Assets | 12.2M | 14.66M | 1.81M | 1.62M | 1.87M | 1.65M | 7.37M | 7.69M |
| Total Non-Current Assets | 790.11M | 817.74M | 514.62M | 255.03M | 243.56M | 206.02M | 148.43M | 169.18M |
| Property, Plant & Equipment | 40M | 34.49M | 17.66M | 14.05M | 13.37M | 5.63M | 6.12M | 6.99M |
| Fixed Asset Turnover | 47.94x | 37.82x | 56.94x | 51.85x | 44.20x | 81.41x | 60.18x | 43.77x |
| Goodwill | 524.71M | 527.89M | 325.99M | 140.91M | 133.07M | 114.51M | 76.43M | 78.15M |
| Intangible Assets | 185.35M | 249.46M | 144.13M | 80.91M | 81.07M | 79M | 61.48M | 74.66M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 334K |
| Other Non-Current Assets | 38.92M | 4.69M | 6.43M | 4.37M | 1.8M | 1.11M | 521K | 2M |
| Total Assets | 1.47B | 1.5B | 1.13B | 564.78M | 480.01M | 402.07M | 289.8M | 320.1M |
| Asset Turnover | 1.13x | 0.87x | 0.89x | 1.29x | 1.23x | 1.14x | 1.27x | 0.96x |
| Asset Growth % | 131.83% | 32.92% | 100.28% | 17.66% | 19.38% | 38.74% | -9.47% | - |
| Total Current Liabilities | 284.57M | 429.48M | 199.34M | 176.38M | 128.71M | 105.76M | 103.98M | 110.18M |
| Accounts Payable | 32.35M | 40.14M | 43.66M | 63.57M | 33.67M | 21.71M | 40.98M | 36.53M |
| Days Payables Outstanding | 20.08 | 28.52 | 34.98 | 71.26 | 45.97 | 35.92 | 79.16 | 92.14 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 110.72M | 35.4M | 10.35M | 3.3M | 2.23M | 6.87M | 4.05M | 1.47M |
| Other Current Liabilities | 53.12M | 353.95M | 89.25M | 109.51M | 92.81M | 77.18M | 39.25M | 62.16M |
| Current Ratio | 2.38x | 1.60x | 3.09x | 1.76x | 1.84x | 1.85x | 1.36x | 1.37x |
| Quick Ratio | 2.38x | 1.60x | 3.09x | 1.76x | 1.84x | 1.85x | 1.36x | 1.37x |
| Cash Conversion Cycle | 52.15 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 256.77M | 269.45M | 255.02M | 207.88M | 223.27M | 205.83M | 270.83M | 242.04M |
| Long-Term Debt | 197.48M | 197.08M | 196.29M | 184.15M | 183.95M | 183.61M | 189.69M | 183.1M |
| Capital Lease Obligations | 11.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 52.19M | 17.27M | 19.79M | 14.07M | 13.51M | 4.81M | 3.52M | 6.78M |
| Other Non-Current Liabilities | 42.16M | 55.1M | 38.95M | 9.66M | 25.81M | 17.41M | 77.62M | 52.16M |
| Total Liabilities | 541.35M | 698.93M | 454.36M | 384.26M | 351.98M | 311.59M | 374.81M | 352.22M |
| Total Debt | 197.48M | 197.08M | 196.29M | 184.15M | 183.95M | 183.61M | 189.69M | 183.1M |
| Net Debt | -112.47M | -122.68M | -169.87M | 52.41M | 62.84M | 79.75M | 138.97M | 145.62M |
| Debt / Equity | 0.21x | 0.24x | 0.29x | 1.02x | 1.44x | 2.03x | - | - |
| Debt / EBITDA | 1.75x | 2.55x | - | - | - | - | 4.80x | 7.59x |
| Net Debt / EBITDA | -0.99x | -1.58x | - | - | - | - | 3.52x | 6.04x |
| Interest Coverage | -4.57x | -88.18x | -9.49x | -16.04x | -37.44x | -34.57x | -2.22x | -1.42x |
| Total Equity | 926.5M | 804.59M | 676.8M | 180.52M | 128.03M | 90.49M | -85.01M | -32.12M |
| Equity Growth % | 131.74% | 18.88% | 274.92% | 41% | 41.49% | 206.44% | -164.63% | - |
| Book Value per Share | 4.17 | 3.62 | 3.64 | 1.15 | 0.92 | 0.71 | -2.61 | -0.99 |
| Total Shareholders' Equity | 926.5M | 804.59M | 676.8M | 180.52M | 128.03M | 90.49M | -85.01M | -32.12M |
| Common Stock | 251K | 245K | 237K | 218K | 207K | 198K | 115K | 102K |
| Retained Earnings | -1.06B | -1.06B | -1.03B | -958.54M | -771.06M | -491.82M | -242.25M | -189.03M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | -23.47M | -23.47M |
| Accumulated OCI | -6.36M | 466K | -2.01M | -2.01M | -2.04M | -2.1M | -2.04M | -1.85M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying ZETA stock.
As of 2025, Zeta Global Holdings Corp. (ZETA) had total assets of $1.50B including $685.8M in current assets.
Zeta Global Holdings Corp. (ZETA) carries total debt of $197.1M, offset by $319.8M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Zeta Global Holdings Corp. (ZETA) has total shareholders' equity (book value) of $804.6M ($3.62 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Zeta Global Holdings Corp. (ZETA) reported a current ratio of 1.60x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
SBC dilution and goodwill impairment
Metrics are mathematically derived from official filings.
Balance Sheet Strengthens Amid Rapid Growth
ZETA's total assets grew 173% from $550M to $1.5B over ten quarters, while equity expanded from $192M to $927M, per reported financials, indicating a rapidly strengthening balance sheet.
The surge in assets is driven by a combination of retained losses narrowing and a significant increase in goodwill, which jumped from $141M to $525M, reflecting acquisition activity. Equity growth outpaced asset growth, improving the equity buffer, but the reliance on acquisitions for growth introduces integration risk. The trajectory suggests a company scaling aggressively, though the quality of that growth depends on the performance of acquired assets.
Leverage Declines as Debt Stays Flat
Total debt remained stable around $197M, while equity tripled, reducing D/E from 0.96 to 0.21, as per balance sheet data, indicating a deleveraging trend despite ongoing acquisitions.
The stable debt level suggests that ZETA is funding its expansion primarily through equity and cash flow, not additional borrowing. The D/E ratio now sits well below peers like MDLZ (0.87) and APPS (1.92), indicating a conservative leverage posture. However, the absolute debt of ~$200M is not negligible, and with interest rates elevated, refinancing risk exists, though the low leverage provides ample headroom.
Asset Mix Shifts Toward Intangibles
Goodwill rose from $141M to $525M over ten quarters, now representing 35% of total assets, while PPE remains minimal at $40M, per financial statements, highlighting an asset-light model with acquisition-driven intangibles.
The dramatic increase in goodwill indicates a series of acquisitions, which now dominate the asset base. This raises impairment risk if acquired businesses underperform, especially given the company's history of operating losses. The minimal PPE confirms a software-as-a-service model with low capital intensity, but the concentration in intangibles means the balance sheet's value is heavily dependent on the continued success of these acquisitions.
Equity Quality Marred by Accumulated Deficit
Retained earnings remain deeply negative at -$1.1B, yet total equity reached $927M, as reported, implying that equity is largely composed of paid-in capital from stock issuance and acquisitions.
The persistent negative retained earnings indicate that ZETA has not yet generated cumulative profits, relying instead on external capital to build equity. This suggests that the equity base is of lower quality, as it is not derived from organic earnings. The rapid increase in equity from $192M to $927M, driven by stock-based compensation and acquisition-related issuance, may dilute existing shareholders, a concern highlighted in prior income statement analysis.
Liquidity Buffer Remains Robust
Current ratio improved from 1.89 to 2.38 over ten quarters, with cash at $310M against total debt of $197.5M, per balance sheet data, indicating a strong liquidity position to weather shocks.
The current ratio, though dipping in 2025Q4 to 1.60, has generally remained above 2, indicating ample short-term assets to cover liabilities. Cash alone exceeds total debt, providing a net cash position that offers flexibility for strategic initiatives or downturns. However, the working capital drag noted in cash flow analysis suggests that some of this liquidity is tied up in operations, but the overall buffer appears sufficient.
Goodwill Impairment and SBC Distortions
Goodwill of $525M and cumulative SBC exceeding net income, as per financial data, may overstate asset quality and understate dilution, posing risks not captured by headline balance sheet metrics.
The substantial goodwill on the balance sheet is a potential impairment risk if acquisitions fail to deliver expected synergies, especially given the company's volatile margins. Additionally, the heavy use of stock-based compensation, which has averaged over $45M per quarter, inflates equity but dilutes existing shareholders, making reported equity growth less meaningful. Investors should monitor these factors as they could lead to future write-downs and earnings dilution.