Ziff Davis, Inc. (NASDAQ: ZD) (“Ziff Davis” or “the Company”) today reported unaudited financial results for the second quarter ended June 30, 2026.

“With the successful sale of our Connectivity business, our significant share repurchases, and our robust free cash flow, Ziff Davis is in a very strong financial position,” said Vivek Shah, CEO of Ziff Davis. “We are focused on deploying capital strategically to maximize long-term shareholder returns.”

SECOND QUARTER 2026 RESULTS

During the second quarter of 2026, the Company completed the sale of its Connectivity business. The results of the Connectivity business are classified as discontinued operations for all periods presented in this press release. Unless otherwise noted, all amounts, percentages, and any discussion in this press release reflect the results from continuing operations, except for the Statements of Cash Flows and Free cash flow, which are presented on a combined continuing and discontinued operations basis. Furthermore, upon the classification of Connectivity as a discontinued operation, the Company determined that Connectivity was no longer a reportable segment.

  • Revenues (1) decreased to $286.7 million compared to $294.8 million for Q2 2025.

  • Operating (loss) income decreased to an operating loss of $(44.7) million compared to operating income of $13.8 million for Q2 2025. This includes a $54.8 million goodwill impairment recognized in Q2 2026 compared to none in Q2 2025.

  • Net (loss) income from continuing operations (2) decreased to $(52.2) million compared to $14.3 million for Q2 2025.

  • Net (loss) income per diluted share from continuing operations (2) decreased to $(1.43) compared to $0.34 for Q2 2025.

  • Adjusted EBITDA (3) decreased to $76.8 million compared to $79.8 million for Q2 2025.

  • Adjusted net income (2) (3) decreased to $37.8 million compared to $38.1 million for Q2 2025.

  • Adjusted net income per diluted share (2) (3) (or “Adjusted diluted EPS”) increased 13.2% to $1.03 compared to $0.91 for Q2 2025.

  • Net cash provided by operating activities from continuing and discontinued operations increased 55.9% to $89.0 million compared to $57.1 million in Q2 2025. Free cash flow from continuing and discontinued operations (3) increased 100.3% to $54.0 million compared to $26.9 million in Q2 2025.

  • Ziff Davis completed the sale of its Connectivity division for total proceeds of approximately $1,216.1 million, consisting of approximately $1,179.1 million cash received at closing, or $1,134.1 million net of cash divested, and $37.0 million held in escrow.

  • Ziff Davis deployed approximately $9.2 million for current and prior year acquisitions during the quarter and $121.5 million related to share repurchases in Q2 2026.

The following table reflects results from continuing operations, except for Net cash provided by operating activities and Free cash flow which are on combined basis of continuing and discontinued operations, for the three and six months ended June 30, 2026 and 2025, respectively (in millions, except per share amounts).

(Unaudited)

Three months ended June 30,

% Change

Six months ended June 30,

% Change

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Revenues (1)

 

 

 

 

 

 

Technology & Shopping

$

76.7

 

$

80.8

 

(5.0

)%

$

147.9

 

$

162.4

 

(9.0

)%

Gaming & Entertainment

$

46.6

 

$

46.2

 

0.9

%

$

87.4

 

$

84.3

 

3.7

%

Health & Wellness

$

94.7

 

$

99.5

 

(4.8

)%

$

180.6

 

$

185.2

 

(2.5

)%

Cybersecurity & Martech

$

68.7

 

$

68.3

 

0.5

%

$

138.5

 

$

135.7

 

2.1

%

Total revenues (1)

$

286.7

 

$

294.8

 

(2.7

)%

$

554.4

 

$

567.6

 

(2.3

)%

Operating (loss) income

$

(44.7

)

$

13.8

 

NM (4)

$

(41.8

)

$

28.2

 

NM (4)

Operating (loss) income margin

 

(15.6

)%

 

4.7

%

(20.3

)%

 

(7.5

)%

 

5.0

%

(12.5

)%

Net (loss) income from continuing operations (2)

$

(52.2

)

$

14.3

 

NM (4)

$

(52.9

)

$

24.1

 

NM (4)

Net (loss) income per diluted share from continuing operations (2)

$

(1.43

)

$

0.34

 

NM (4)

$

(1.43

)

$

0.57

 

NM (4)

Adjusted EBITDA (3)

$

76.8

 

$

79.8

 

(3.7

)%

$

140.2

 

$

151.2

 

(7.3

)%

Adjusted EBITDA margin (3)

 

26.8

%

 

27.1

%

(0.3

)%

 

25.3

%

 

26.6

%

(1.3

)%

Adjusted net income (2)(3)

$

37.8

 

$

38.1

 

(0.6

)%

$

65.4

 

$

71.1

 

(8.0

)%

Adjusted diluted EPS (2)(3)

$

1.03

 

$

0.91

 

13.2

%

$

1.75

 

$

1.68

 

4.2

%

 

 

 

 

 

 

 

Net cash provided by operating activities from continuing and discontinued operations

$

89.0

 

$

57.1

 

55.9

%

$

118.9

 

$

77.7

 

53.1

%

Free cash flow from continuing and discontinued operations (3)

$

54.0

 

$

26.9

 

100.3

%

$

50.8

 

$

21.9

 

131.5

%

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 (1.8)% and (0.8)% for the three months ended June 30, 2026 and 2025, respectively, and (6.6)% and 22.3% for the six months ended June 30, 2026 and 2025, respectively. Adjusted effective tax rates were approximately 23.9% and 24.2% for the three months ended June 30, 2026 and 2025, respectively, and 23.9% and 23.9% for the six months ended June 30, 2026 and 2025, 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.

(4)

 

NM: Not meaningful.

EARNINGS CONFERENCE CALL AND AUDIO WEBCAST

Ziff Davis will host a live audio webcast and conference call discussing its second quarter 2026 financial results on Friday, August 7, 2026, at 8:30AM ET. The live webcast and call will be accessible by phone by dialing (844) 985-2014 or via www.ziffdavis.com. Following the event, the audio recording and presentation materials will be archived and made available at 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, cybersecurity, and martech. For more information, visit 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. 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; the Company’s ability to realize the anticipated benefits from the divestiture of the Connectivity business; 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 the Company’ filings with the Securities and Exchange Commission (“SEC”). For a more detailed description of the risk factors and uncertainties affecting the Company, refer to our most recent Annual Report on Form 10-K and the other reports filed by the Company from time-to-time with the SEC, each of which is available at www.sec.gov. The forward-looking statements provided in this press release, including those contained in Vivek Shah’s quote 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)

 

 

June 30, 2026

 

December 31, 2025

ASSETS

 

 

 

Cash and cash equivalents

$

1,606,112

 

 

$

573,777

 

Accounts receivable, net of allowances of $6,343 and $8,141, respectively

 

418,846

 

 

 

623,441

 

Prepaid expenses and other current assets

 

59,804

 

 

 

81,964

 

Current assets – discontinued operations

 

 

 

 

91,217

 

Total current assets

 

2,084,762

 

 

 

1,370,399

 

Long-term investments

 

99,936

 

 

 

93,228

 

Property and equipment, net of accumulated depreciation of $419,396 and $382,187, respectively

 

171,481

 

 

 

162,130

 

Intangible assets, net

 

293,773

 

 

 

338,178

 

Goodwill

 

1,291,002

 

 

 

1,346,964

 

Deferred income taxes

 

5,444

 

 

 

5,107

 

Other assets

 

51,629

 

 

 

24,523

 

Noncurrent assets – discontinued operations

 

 

 

 

322,777

 

TOTAL ASSETS

$

3,998,027

 

 

$

3,663,306

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Accounts payable and accrued expenses

$

489,554

 

 

$

696,918

 

Income taxes payable, current

 

185,637

 

 

 

7,345

 

Deferred revenue, current

 

126,974

 

 

 

129,700

 

Current portion of long-term debt

 

148,937

 

 

 

148,685

 

Other current liabilities

 

12,228

 

 

 

16,089

 

Current liabilities – discontinued operations

 

 

 

 

76,216

 

Total current liabilities

 

963,330

 

 

 

1,074,953

 

Long-term debt

 

718,703

 

 

 

717,815

 

Deferred revenue, noncurrent

 

5,903

 

 

 

6,518

 

Liability for uncertain tax positions

 

19,619

 

 

 

19,733

 

Deferred income taxes

 

20,773

 

 

 

41,116

 

Other noncurrent liabilities

 

32,241

 

 

 

33,055

 

Noncurrent liabilities – discontinued operations

 

 

 

 

16,541

 

TOTAL LIABILITIES

 

1,760,569

 

 

 

1,909,731

 

 

 

 

 

Common stock

 

350

 

 

 

384

 

Additional paid-in capital

 

436,450

 

 

 

472,723

 

Retained earnings

 

1,867,704

 

 

 

1,337,542

 

Accumulated other comprehensive loss

 

(67,046

)

 

 

(57,074

)

TOTAL STOCKHOLDERS’ EQUITY

 

2,237,458

 

 

 

1,753,575

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

3,998,027

 

 

$

3,663,306

 

 

ZIFF DAVIS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED, IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

2026

 

 

 

2025

 

 

 

2026

 

 

 

2025

 

Total revenues

$

286,738

 

 

$

294,803

 

 

$

554,379

 

 

$

567,619

 

Operating costs and expenses:

 

 

 

 

 

 

 

Direct costs

 

45,711

 

 

 

40,663

 

 

 

90,028

 

 

 

81,064

 

Sales and marketing

 

122,172

 

 

 

127,044

 

 

 

237,405

 

 

 

239,455

 

Research, development, and engineering

 

14,369

 

 

 

14,197

 

 

 

28,006

 

 

 

28,117

 

General, administrative, and other related costs

 

47,496

 

 

 

48,794

 

 

 

94,140

 

 

 

91,957

 

Depreciation and amortization

 

46,874

 

 

 

50,335

 

 

 

91,752

 

 

 

98,787

 

Goodwill impairment

 

54,839

 

 

 

 

 

 

54,839

 

 

 

 

Total operating costs and expenses

 

331,461

 

 

 

281,033

 

 

 

596,170

 

 

 

539,380

 

Operating (loss) income

 

(44,723

)

 

 

13,770

 

 

 

(41,791

)

 

 

28,239

 

Interest expense, net

 

(5,770

)

 

 

(6,584

)

 

 

(12,666

)

 

 

(12,778

)

Gain on investments, net

 

 

 

 

4,340

 

 

 

 

 

 

4,340

 

Other (loss) income, net

 

(586

)

 

 

(2,402

)

 

 

102

 

 

 

(3,877

)

(Loss) income from continuing operations before income tax expense and income from equity method investment

 

(51,079

)

 

 

9,124

 

 

 

(54,355

)

 

 

15,924

 

Income tax (expense) benefit

 

(941

)

 

 

69

 

 

 

(3,578

)

 

 

(3,549

)

(Loss) income from equity method investment, net of tax

 

(133

)

 

 

5,115

 

 

 

5,005

 

 

 

11,745

 

Net (loss) income from continuing operations

 

(52,153

)

 

 

14,308

 

 

 

(52,928

)

 

 

24,120

 

Net income from discontinued operations, net of tax

 

676,614

 

 

 

12,035

 

 

 

699,650

 

 

 

26,462

 

Net income

$

624,461

 

 

$

26,343

 

 

$

646,722

 

 

$

50,582

 

 

 

 

 

 

 

 

 

Net (loss) income per common share from continuing operations:

 

 

 

 

 

 

 

Basic

$

(1.43

)

 

$

0.34

 

 

$

(1.43

)

 

$

0.57

 

Diluted

$

(1.43

)

 

$

0.34

 

 

$

(1.43

)

 

$

0.57

 

Net income per common share from discontinued operations:

 

 

 

 

 

 

 

Basic

$

18.60

 

 

$

0.29

 

 

$

18.92

 

 

$

0.63

 

Diluted

$

18.60

 

 

$

0.29

 

 

$

18.92

 

 

$

0.63

 

Net income per common share:

 

 

 

 

 

 

 

Basic

$

17.16

 

 

$

0.63

 

 

$

17.49

 

 

$

1.20

 

Diluted

$

17.16

 

 

$

0.63

 

 

$

17.49

 

 

$

1.20

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

36,381,271

 

 

 

41,732,800

 

 

 

36,985,872

 

 

 

42,143,165

 

Diluted

 

36,381,271

 

 

 

41,750,114

 

 

 

36,985,872

 

 

 

42,257,116

 

 

ZIFF DAVIS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED, IN THOUSANDS)

 

 

Six months ended June 30,

 

 

2026

 

 

 

2025

 

Cash flows from operating activities:

 

 

 

Net income

$

646,722

 

 

$

50,582

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

96,656

 

 

 

113,438

 

Non-cash operating lease costs

 

3

 

 

 

4,325

 

Share-based compensation

 

23,897

 

 

 

21,479

 

Provision for credit losses on accounts receivable

 

1,994

 

 

 

1,012

 

Deferred income taxes, net

 

(22,542

)

 

 

(7,320

)

Gain on sale of businesses

 

(860,597

)

 

 

 

Goodwill impairment

 

54,839

 

 

 

 

Changes in fair value of contingent consideration

 

124

 

 

 

(2,318

)

Income from equity method investments, net of tax

 

(5,005

)

 

 

(11,745

)

Gain on investments, net

 

 

 

 

(4,340

)

Other

 

3,826

 

 

 

1,701

 

Decrease (increase) in:

 

 

 

Accounts receivable

 

204,820

 

 

 

147,417

 

Prepaid expenses and other current assets

 

(2,972

)

 

 

(523

)

Other assets

 

3,480

 

 

 

1,900

 

Increase (decrease) in:

 

 

 

Accounts payable and accrued expenses

 

(230,206

)

 

 

(209,583

)

Income taxes payable

 

204,345

 

 

 

(21,482

)

Deferred revenue

 

7,402

 

 

 

464

 

Other current liabilities

 

(7,870

)

 

 

(7,320

)

Net cash provided by operating activities

 

118,916

 

 

 

77,687

 

Cash flows from investing activities:

 

 

 

Purchases of property and equipment

 

(68,126

)

 

 

(55,752

)

Acquisitions, net of cash received

 

(8,030

)

 

 

(50,345

)

Distribution from equity method investment

 

 

 

 

9,196

 

Proceeds from sale of equity investments

 

 

 

 

25,250

 

Proceeds from sale of businesses, net of cash divested

 

1,134,081

 

 

 

 

Other

 

(209

)

 

 

51

 

Net cash provided by (used in) investing activities

 

1,057,716

 

 

 

(71,600

)

Cash flows from financing activities:

 

 

 

Repurchase of common stock

 

(173,058

)

 

 

(68,834

)

Issuance of common stock under employee stock purchase plan

 

3,477

 

 

 

3,751

 

Deferred payments for acquisitions

 

(1,162

)

 

 

(213

)

Other

 

(3,041

)

 

 

(1,592

)

Net cash used in financing activities

 

(173,784

)

 

 

(66,888

)

Effect of exchange rate changes on cash and cash equivalents

 

(3,747

)

 

 

12,180

 

Net change in cash and cash equivalents

 

999,101

 

 

 

(48,621

)

Cash and cash equivalents at beginning of period

 

607,011

 

 

 

505,880

 

Cash and cash equivalents at beginning of period associated with discontinued operations

 

33,234

 

 

 

18,380

 

Cash and cash equivalents at beginning of period associated with continuing operations

 

573,777

 

 

 

487,500

 

Cash and cash equivalents at end of period

 

1,606,112

 

 

 

457,259

 

Cash and cash equivalents at end of period associated with discontinued operations

 

 

 

 

18,141

 

Cash and cash equivalents at end of period associated with continuing operations

$

1,606,112

 

 

$

439,118

 

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 from continuing and discontinued operations, 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) from continuing operations 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;

  • Long-lived asset impairments and other charges. These expenses are incurred in connection with impaired long-lived assets, including 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) from continuing operations 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;

  • Long-lived asset impairments and other charges. These expenses are incurred in connection with impaired long-lived assets, including 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) from continuing operations by the diluted weighted average shares of common stock outstanding excluding the effect of convertible debt dilution.

Free cash flow from continuing and discontinued operations is defined as Net cash provided by operating activities, which includes both continuing and discontinued operations, 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) from continuing operations, 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 (loss) income from continuing operations to Adjusted EBITDA:

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

2026

 

 

 

2025

 

 

 

2026

 

 

 

2025

 

Net (loss) income from continuing operations

$

(52,153

)

 

$

14,308

 

 

$

(52,928

)

 

$

24,120

 

Interest expense, net

 

5,770

 

 

 

6,584

 

 

 

12,666

 

 

 

12,778

 

Gain on investment, net

 

 

 

 

(4,340

)

 

 

 

 

 

(4,340

)

Other loss (income), net

 

586

 

 

 

2,402

 

 

 

(102

)

 

 

3,877

 

Income tax (benefit) expense

 

941

 

 

 

(69

)

 

 

3,578

 

 

 

3,549

 

Income (loss) from equity method investment, net of tax

 

133

 

 

 

(5,115

)

 

 

(5,005

)

 

 

(11,745

)

Depreciation and amortization

 

46,874

 

 

 

50,334

 

 

 

91,752

 

 

 

98,787

 

Share-based compensation

 

11,520

 

 

 

10,848

 

 

 

20,068

 

 

 

19,930

 

Transaction, integration, and other charges

 

5,092

 

 

 

3,980

 

 

 

11,724

 

 

 

3,339

 

Long-lived asset impairments and other charges

 

3,242

 

 

 

851

 

 

 

3,609

 

 

 

871

 

Goodwill impairment

 

54,839

 

 

 

 

 

 

54,839

 

 

 

 

Adjusted EBITDA

$

76,844

 

 

$

79,783

 

 

$

140,201

 

 

$

151,166

 

 

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 Operating (loss) income to Adjusted EBITDA by segment:

 

 

Three months ended June 30, 2026

 

Technology &

Shopping

 

Gaming &

Entertainment

 

Health &

Wellness

 

Cybersecurity &

Martech

 

Corporate

 

Total

Revenues

$

76,757

 

 

$

46,619

 

$

94,658

 

 

$

68,704

 

 

$

 

 

$

286,738

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

$

(3,306

)

 

$

9,017

 

$

(42,291

)

 

$

13,378

 

 

$

(21,521

)

 

$

(44,723

)

Depreciation and amortization

 

20,500

 

 

 

3,385

 

 

13,440

 

 

 

9,372

 

 

 

177

 

 

 

46,874

 

Share-based compensation

 

1,681

 

 

 

658

 

 

2,095

 

 

 

1,366

 

 

 

5,720

 

 

 

11,520

 

Transaction, integration, and other charges

 

897

 

 

 

177

 

 

378

 

 

 

(656

)

 

 

4,296

 

 

 

5,092

 

Long-lived asset impairments and other charges

 

66

 

 

 

1,302

 

 

1,734

 

 

 

140

 

 

 

 

 

 

3,242

 

Goodwill impairment

 

 

 

 

 

 

54,839

 

 

 

 

 

 

 

 

 

54,839

 

Adjusted EBITDA

$

19,838

 

 

$

14,539

 

$

30,195

 

 

$

23,600

 

 

$

(11,328

)

 

$

76,844

 

 

 

Three months ended June 30, 2025

 

Technology &

Shopping

 

Gaming &

Entertainment

 

Health &

Wellness

 

Cybersecurity &

Martech

 

Corporate (1)

 

Total

Revenues

$

80,776

 

 

$

46,226

 

$

99,452

 

$

68,349

 

$

 

 

$

294,803

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

$

(7,944

)

 

$

11,255

 

$

16,018

 

$

12,235

 

$

(17,794

)

 

$

13,770

Depreciation and amortization

 

23,049

 

 

 

3,054

 

 

14,371

 

 

9,821

 

 

39

 

 

 

50,334

Share-based compensation

 

1,437

 

 

 

449

 

 

1,626

 

 

1,135

 

 

6,201

 

 

 

10,848

Transaction, integration, and other charges

 

1,720

 

 

 

331

 

 

771

 

 

79

 

 

1,079

 

 

 

3,980

Long-lived asset impairments and other charges

 

4

 

 

 

100

 

 

653

 

 

99

 

 

(5

)

 

 

851

Adjusted EBITDA

$

18,266

 

 

$

15,189

 

$

33,439

 

$

23,369

 

$

(10,480

)

 

$

79,783

______________________________________________________

(1)

Includes certain allocated overhead expenses previously reported in the Connectivity reportable segment.

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 (loss) income from continuing operations to Adjusted net income with adjustments presented on after-tax basis:

 

 

Three months ended June 30,

 

 

2026

 

 

Per diluted

share (1)

 

 

2025

 

 

Per diluted

share (1)

Net (loss) income from continuing operations

$

(52,153

)

 

$

(1.43

)

 

$

14,308

 

 

$

0.34

 

Interest, net

 

75

 

 

 

 

 

 

61

 

 

 

 

Gain on investments, net

 

 

 

 

 

 

 

(4,340

)

 

 

(0.10

)

Income from equity method investment, net

 

133

 

 

 

 

 

 

(5,115

)

 

 

(0.13

)

Amortization

 

19,249

 

 

 

0.52

 

 

 

22,397

 

 

 

0.54

 

Share-based compensation

 

9,120

 

 

 

0.25

 

 

 

7,051

 

 

 

0.17

 

Transaction, integration, and other charges

 

4,116

 

 

 

0.11

 

 

 

3,045

 

 

 

0.07

 

Long-lived asset impairment and other charges

 

2,468

 

 

 

0.07

 

 

 

676

 

 

 

0.02

 

Goodwill impairment

 

54,839

 

 

 

1.49

 

 

 

 

 

 

 

Adjusted net income

$

37,847

 

 

$

1.03

 

 

$

38,083

 

 

$

0.91

 

 

 

Six months ended June 30,

 

 

2026

 

 

Per diluted

share (1)

 

 

2025

 

 

Per diluted

share (1)

Net (loss) income from continuing operations

$

(52,928

)

 

$

(1.43

)

 

$

24,120

 

 

$

0.57

 

Interest, net

 

170

 

 

 

 

 

 

122

 

 

 

 

Gain on investments, net

 

 

 

 

 

 

 

(4,340

)

 

 

(0.10

)

Income from equity method investment, net

 

(5,005

)

 

 

(0.13

)

 

 

(11,745

)

 

 

(0.29

)

Amortization

 

38,812

 

 

 

1.04

 

 

 

43,504

 

 

 

1.03

 

Share-based compensation

 

16,710

 

 

 

0.45

 

 

 

16,277

 

 

 

0.39

 

Transaction, integration, and other charges

 

10,021

 

 

 

0.27

 

 

 

2,438

 

 

 

0.06

 

Long-lived asset impairment and other charges

 

2,774

 

 

 

0.07

 

 

 

703

 

 

 

0.02

 

Goodwill impairment

 

54,839

 

 

 

1.47

 

 

 

 

 

 

 

Adjusted net income

$

65,393

 

 

$

1.75

 

 

$

71,079

 

 

$

1.68

 

______________________________________________________

(1)

The reconciliation of Net (loss) income from continuing operations 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 June 30, 2026

 

GAAP amount

Adjustments

Adjusted

non-GAAP

amount

 

Interest, net

(Income) loss

from equity

method

investments, net

Amortization

Share-based

compensation

Transaction,

integration, and

other

charges

Long-lived asset

impairments and

other charges

Goodwill

impairment

Direct costs

$

(45,711

)

$

 

$

$

 

$

81

 

$

122

 

$

 

$

$

(45,508

)

Sales and marketing

$

(122,172

)

 

 

 

 

 

 

1,444

 

 

771

 

 

 

 

$

(119,957

)

Research, development, and engineering

$

(14,369

)

 

 

 

 

 

 

980

 

 

479

 

 

 

 

$

(12,910

)

General, administrative, and other related costs

$

(47,496

)

 

 

 

 

 

 

9,015

 

 

3,722

 

 

3,242

 

 

$

(31,517

)

Depreciation and amortization

$

(46,874

)

 

 

 

 

25,769

 

 

 

 

 

 

 

 

$

(21,105

)

Goodwill impairment

$

(54,839

)

 

 

 

 

 

 

 

 

 

 

 

 

54,839

$

 

Interest expense, net

$

(5,770

)

 

100

 

 

 

 

 

 

 

 

 

 

 

$

(5,670

)

Other loss, net

$

(586

)

 

 

 

 

 

 

 

 

281

 

 

 

 

$

(305

)

Income tax expense (1)

$

(941

)

 

(25

)

 

 

(6,520

)

 

(2,400

)

 

(1,259

)

 

(774

)

 

$

(11,919

)

Income from equity method investment, net of tax

$

(133

)

 

 

 

133

 

 

 

 

 

 

 

 

 

$

 

Total non-GAAP adjustments

 

$

75

 

$

133

$

19,249

 

$

9,120

 

$

4,116

 

$

2,468

 

$

54,839

 

______________________________________________________

(1)

Adjusted effective tax rate was approximately 23.9% for the three months ended June 30, 2026. The calculation is based on a ratio where the numerator is the adjusted income tax expense of $11,919 and the denominator is $49,766, which equals adjusted net income of $37,847 plus adjusted income tax expense.

 

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(UNAUDITED, IN THOUSANDS)

 

 

Three months ended June 30, 2025

 

GAAP amount

Adjustments

Adjusted

non-GAAP

amount

 

Interest, net

(Gain) loss

on investments, net

(Income) loss

from equity

method

investments, net

Amortization

Share-based

compensation

Transaction,

integration, and

other charges

Long-lived asset

impairments and

other charges

Direct costs

$

(40,663

)

$

 

$

 

$

 

$

 

$

46

 

$

(3

)

$

 

$

(40,620

)

Sales and marketing

$

(127,044

)

 

 

 

 

 

 

 

 

 

1,062

 

 

1,240

 

 

 

$

(124,742

)

Research, development, and engineering

$

(14,197

)

 

 

 

 

 

 

 

 

 

810

 

 

288

 

 

 

$

(13,099

)

General, administrative, and other related costs

$

(48,794

)

 

 

 

 

 

 

 

 

 

8,930

 

 

2,455

 

 

851

 

$

(36,558

)

Depreciation and amortization

$

(50,335

)

 

 

 

 

 

 

 

29,727

 

 

 

 

 

 

 

$

(20,608

)

Interest expense, net

$

(6,584

)

 

82

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(6,502

)

Gain on investments, net

$

4,340

 

 

 

 

(4,340

)

 

 

 

 

 

 

 

 

 

 

$

 

Other loss, net

$

(2,402

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(2,402

)

Income tax expense (1)

$

69

 

 

(21

)

 

 

 

 

 

(7,330

)

 

(3,797

)

 

(935

)

 

(175

)

$

(12,189

)

Income from equity method investment, net of tax

$

5,115

 

 

 

 

 

 

(5,115

)

 

 

 

 

 

 

 

 

$

 

Total non-GAAP adjustments

 

$

61

 

$

(4,340

)

$

(5,115

)

$

22,397

 

$

7,051

 

$

3,045

 

$

676

 

 

______________________________________________________

(1)

Adjusted effective tax rate was approximately 24.2% for the three months ended June 30, 2025. The calculation is based on a ratio where the numerator is the adjusted income tax expense of $12,189 and the denominator is $50,272, which equals adjusted net income of $38,083 plus adjusted income tax expense.

 

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(UNAUDITED, IN THOUSANDS)

 

 

Six months ended June 30, 2026

 

GAAP amount

Adjustments

Adjusted non-

GAAP amount

 

Interest, net

(Income) loss

from equity

method

investments, net

Amortization

Share-based

compensation

Transaction,

integration, and

other charges

Long-lived asset

impairments and

other charges

Goodwill

impairment

Direct costs

$

(90,028

)

$

 

$

 

$

 

$

133

 

$

212

 

$

 

$

$

(89,683

)

Sales and marketing

$

(237,405

)

 

 

 

 

 

 

 

2,433

 

 

2,246

 

 

 

 

$

(232,726

)

Research, development, and engineering

$

(28,006

)

 

 

 

 

 

 

 

1,658

 

 

1,310

 

 

 

 

$

(25,038

)

General, administrative, and other related costs

$

(94,140

)

 

 

 

 

 

 

 

15,844

 

 

7,961

 

 

3,609

 

 

$

(66,726

)

Depreciation and amortization

$

(91,752

)

 

 

 

 

 

49,316

 

 

 

 

 

 

 

 

$

(42,436

)

Goodwill impairment

$

(54,839

)

 

 

 

 

 

 

 

 

 

 

 

 

 

54,839

$

 

Interest expense, net

$

(12,666

)

 

226

 

 

 

 

 

 

 

 

 

 

 

 

$

(12,440

)

Other income, net

$

102

 

 

 

 

 

 

 

 

 

 

515

 

 

 

 

$

617

 

Income tax expense (1)

$

(3,578

)

 

(56

)

 

 

 

(10,504

)

 

(3,358

)

 

(2,223

)

 

(835

)

 

$

(20,554

)

Loss from equity method investment, net

$

5,005

 

 

 

 

(5,005

)

 

 

 

 

 

 

 

 

 

$

 

Total non-GAAP adjustments

 

$

170

 

$

(5,005

)

$

38,812

 

$

16,710

 

$

10,021

 

$

2,774

 

$

54,839

 

______________________________________________________

(1)

Adjusted effective tax rate was approximately 23.9% for the six months ended June 30, 2026. The calculation is based on a ratio where the numerator is the adjusted income tax expense of $20,554 and the denominator is $85,947, which equals adjusted net income of $65,393 plus adjusted income tax expense.

 

ZIFF DAVIS, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(UNAUDITED, IN THOUSANDS)

 

 

Six months ended June 30, 2025

 

GAAP amount

Adjustments

Adjusted non-GAAP amount

 

Interest, net

(Gain) loss on investments, net

(Income) loss from equity method investments, net

Amortization

Share-based compensation

Transaction, integration, and other charges

Long-lived asset impairments and other charges

Direct costs

$

(81,064

)

$

 

$

 

$

 

$

 

$

98

 

$

57

 

$

 

$

(80,909

)

Sales and marketing

$

(239,455

)

 

 

 

 

 

 

 

 

 

1,860

 

 

2,143

 

 

 

$

(235,452

)

Research, development, and engineering

$

(28,117

)

 

 

 

 

 

 

 

 

 

1,491

 

 

223

 

 

 

$

(26,403

)

General, administrative, and other related costs

$

(91,957

)

 

 

 

 

 

 

 

 

 

16,481

 

 

915

 

 

871

 

$

(73,690

)

Depreciation and amortization

$

(98,787

)

 

 

 

 

 

 

 

57,504

 

 

 

 

 

 

 

$

(41,283

)

Interest expense, net

$

(12,778

)

 

163

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(12,615

)

Gain on investments, net

$

4,340

 

 

 

 

(4,340

)

 

 

 

 

 

 

 

 

 

 

$

 

Other loss, net

$

(3,877

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(3,877

)

Income tax expense (1)

$

(3,549

)

 

(41

)

 

 

 

 

 

(14,000

)

 

(3,653

)

 

(900

)

 

(168

)

$

(22,311

)

Income from equity method investment, net

$

11,745

 

 

 

 

 

 

(11,745

)

 

 

 

 

 

 

 

 

$

 

Total non-GAAP adjustments

 

$

122

 

$

(4,340

)

$

(11,745

)

$

43,504

 

$

16,277

 

$

2,438

 

$

703

 

 

______________________________________________________

(1)

Adjusted effective tax rate was approximately 23.9% for the six months ended June 30, 2025. The calculation is based on a ratio where the numerator is the adjusted income tax expense of $22,311 and the denominator is $93,390, which equals adjusted net income of $71,079 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 from continuing and discontinued operations to Free cash flow from continuing and discontinued operations:

2026

Q1

 

Q2

 

Q3

 

Q4

 

Full Year

Net cash provided by operating activities from continuing and discontinued operations

$

29,953

 

 

$

88,963

 

 

$

 

$

 

$

118,916

 

Less: Purchases of property and equipment

 

(33,127

)

 

 

(34,999

)

 

 

 

 

 

 

(68,126

)

Free cash flow from continuing and discontinued operations

$

(3,174

)

 

$

53,964

 

 

$

 

$

 

$

50,790

 

 

2025

Q1

 

Q2

 

Q3

 

Q4

 

Full Year

Net cash provided by operating activities from continuing and discontinued operations

$

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 from continuing and discontinued operations

$

(5,006

)

 

$

26,941

 

 

$

108,163

 

 

$

157,772

 

 

$

287,870

 

 

Media gallery

About The Author