- 米国企業
- ZIFF DAVIS, INC.
ZIFF DAVIS, INC.ZD
時価総額
$24.3億
PER
2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | |
Cash and cash equivalents | 65 | 139 | 219 | 208 | 434 | 256 | 124 | 351 | 209 | 576 | 243 | 695 | 653 |
Short-term investments | 14 | 39 | 105 | 91 | 96 | 80 | 0 | - | - | - | 1 | 229 | 58 |
Accounts Receivable, after Allowance for Credit Loss, Current | 17 | 19 | 37 | 67 | 92 | 115 | 200 | 234 | 222 | 262 | 326 | 316 | 305 |
Prepaid expenses and other current assets | - | 14 | 15 | 20 | 23 | 26 | 24 | 35 | 29 | 49 | 54 | 60 | 68 |
Total current assets | 116 | 213 | 377 | 389 | 646 | 483 | 348 | 620 | 460 | 887 | 623 | 1,301 | 1,084 |
Long-term investments | 8 | 43 | 20 | 47 | 61 | 79 | - | 58 | 84 | 100 | 97 | 123 | 128 |
Property and equipment, net | 14 | 14 | 20 | 31 | 38 | 57 | 68 | 80 | 99 | 128 | 157 | 161 | 178 |
Tradenames Net | - | - | - | - | - | - | - | - | - | 138 | 188 | 148 | 136 |
Customer relationships, net | - | - | - | - | - | - | - | - | - | 239 | 377 | 275 | 208 |
Goodwill | 282 | 279 | 408 | 457 | 636 | 808 | 1,123 | 1,197 | 1,380 | 1,633 | 1,867 | 1,531 | 1,591 |
Other Intangible Assets, Net | - | - | 10 | 11 | 18 | 18 | 174 | 157 | 185 | 180 | 176 | 150 | 119 |
Other Intangible Assets, Net | - | - | 10 | 11 | 18 | 18 | 174 | 157 | 185 | 180 | 176 | 150 | 119 |
Goodwill | 282 | 279 | 408 | 457 | 636 | 808 | 1,123 | 1,197 | 1,380 | 1,633 | 1,867 | 1,531 | 1,591 |
Deferred income taxes | - | - | - | - | - | - | - | - | - | - | - | 6 | 9 |
Other assets | 1 | 1 | 3 | 3 | 13 | 14 | 6 | 13 | 11 | 16 | 17 | 20 | 80 |
TOTAL ASSETS | 533 | 651 | 995 | 1,154 | 1,705 | 1,793 | 2,062 | 2,453 | 2,561 | 3,506 | 3,665 | 3,770 | 3,533 |
Accounts payable | - | - | - | - | - | - | - | - | - | - | - | - | 121 |
Accrued employee related costs | - | - | - | - | - | - | - | - | - | - | - | - | 42 |
Other accrued liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 40 |
Taxes Payable, Current | 2 | 1 | 3 | 2 | - | 6 | 17 | - | 13 | 18 | 32 | 3 | 20 |
Deferred revenue, current | 17 | 27 | 30 | 36 | 63 | 76 | 80 | 95 | 128 | 163 | 191 | 186 | 188 |
Current portion of long-term debt | - | - | - | - | - | - | - | - | - | 386 | 397 | 55 | - |
Other current liabilities | - | - | - | - | - | - | - | 0 | 0 | 2 | 0 | 0 | 22 |
Other current liabilities | - | - | - | - | - | - | - | 0 | 0 | 2 | 0 | 0 | 22 |
Total current liabilities | 58 | 58 | 79 | 115 | 159 | 197 | 454 | 265 | 307 | 833 | 883 | 497 | 432 |
Total current liabilities | 58 | 58 | 79 | 115 | 159 | 197 | 454 | 265 | 307 | 833 | 883 | 497 | 432 |
Long-term debt | - | - | 250 | 246 | 593 | 601 | 602 | 1,002 | 1,013 | 1,063 | 1,182 | 1,036 | 999 |
Long-term debt | - | - | 250 | 246 | 593 | 601 | 602 | 1,002 | 1,013 | 1,063 | 1,182 | 1,036 | 999 |
Deferred revenue, noncurrent | - | - | - | 11 | 10 | 7 | 2 | 0 | 13 | 13 | 14 | 15 | 9 |
Deferred revenue, noncurrent | - | - | - | 11 | 10 | 7 | 2 | 0 | 13 | 13 | 14 | 15 | 9 |
Income taxes payable, noncurrent | - | - | - | - | - | - | - | 44 | 12 | 12 | 12 | 12 | 12 |
Income taxes payable, noncurrent | - | - | - | - | - | - | - | 44 | 12 | 12 | 12 | 12 | 12 |
Liability for uncertain tax positions | 24 | 25 | 32 | 38 | 38 | 36 | 47 | 52 | 60 | 52 | 57 | 43 | 40 |
Liability for uncertain tax positions | 24 | 25 | 32 | 38 | 38 | 36 | 47 | 52 | 60 | 52 | 57 | 43 | 40 |
Deferred income taxes | - | - | - | - | - | - | - | - | - | - | - | 109 | 79 |
Deferred income taxes | - | - | - | - | - | - | - | - | - | - | - | 109 | 79 |
Other long-term liabilities | 3 | 2 | 3 | 1 | 22 | 18 | 3 | 31 | 51 | 10 | 44 | 38 | 69 |
Other long-term liabilities | 3 | 2 | 3 | 1 | 22 | 18 | 3 | 31 | 51 | 10 | 44 | 38 | 69 |
TOTAL LIABILITIES | 101 | 97 | 401 | 447 | 885 | 903 | 1,148 | 1,433 | 1,525 | 2,195 | 2,454 | 1,803 | 1,641 |
TOTAL LIABILITIES | 101 | 97 | 401 | 447 | 885 | 903 | 1,148 | 1,433 | 1,525 | 2,195 | 2,454 | 1,803 | 1,641 |
Commitments and Contingencies | - | - | - | - | - | - | - | - | - | - | - | - | - |
Commitments and Contingencies | - | - | - | - | - | - | - | - | - | - | - | - | - |
Series A Preferred Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
Series B Preferred Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred stock | - | - | - | 5 | 5 | - | - | - | - | - | - | - | - |
Series A Preferred Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
Series B Preferred Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred stock | - | - | - | 5 | 5 | - | - | - | - | - | - | - | - |
Common Stock, Value, Issued | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock, Value, Issued | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Additional paid-in capital | 165 | 197 | 170 | 217 | 273 | 292 | 308 | 326 | 354 | 466 | 456 | 509 | 440 |
Additional paid-in capital | 165 | 197 | 170 | 217 | 273 | 292 | 308 | 326 | 354 | 466 | 456 | 509 | 440 |
Retained earnings | 381 | 473 | 425 | 485 | 554 | 627 | 660 | 723 | 770 | 892 | 809 | 1,515 | 1,538 |
Retained earnings | 381 | 473 | 425 | 485 | 554 | 627 | 660 | 723 | 770 | 892 | 809 | 1,515 | 1,538 |
Accumulated other comprehensive loss | -2 | -3 | -0 | 4 | -7 | -29 | -55 | -29 | -46 | -46 | -55 | -57 | -85 |
Accumulated other comprehensive loss | -2 | -3 | -0 | 4 | -7 | -29 | -55 | -29 | -46 | -46 | -55 | -57 | -85 |
Series A Preferred Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
Series B Preferred Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
TOTAL STOCKHOLDERS’ EQUITY | 432 | 554 | 595 | 706 | 820 | 890 | 915 | 1,020 | 1,036 | 1,311 | 1,211 | 1,968 | 1,893 |
Series A Preferred Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
Series B Preferred Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
TOTAL STOCKHOLDERS’ EQUITY | 432 | 554 | 595 | 706 | 820 | 890 | 915 | 1,020 | 1,036 | 1,311 | 1,211 | 1,968 | 1,893 |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | 533 | 651 | 995 | 1,154 | 1,705 | 1,793 | 2,062 | 2,453 | 2,561 | 3,506 | 3,665 | 3,770 | 3,533 |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | 533 | 651 | 995 | 1,154 | 1,705 | 1,793 | 2,062 | 2,453 | 2,561 | 3,506 | 3,665 | 3,770 | 3,533 |