
Zillow Group (ZG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
598.0M
Gross Profit
459.0M
76.76%
Operating Income
-9.0M
-1.51%
Net Income
8.0M
1.34%
EPS (Diluted)
$0.03
Balance Sheet Metrics
Total Assets
5.7B
Total Liabilities
992.0M
Shareholders Equity
4.8B
Debt to Equity
0.21
Cash Flow Metrics
Operating Cash Flow
136.0M
Free Cash Flow
-40.0M
Revenue & Profitability Trend
Zillow Group Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.2B | 1.9B | 2.0B | 2.1B | 3.3B |
Cost of Goods Sold | 527.0M | 421.0M | 367.0M | 323.0M | 1.9B |
Gross Profit | 1.7B | 1.5B | 1.6B | 1.8B | 1.5B |
Gross Margin % | 76.4% | 78.4% | 81.3% | 84.8% | 44.1% |
Operating Expenses | |||||
Research & Development | 585.0M | 560.0M | 498.0M | 421.0M | 390.2M |
Selling, General & Administrative | 1.3B | 1.2B | 1.2B | 1.1B | 1.0B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.9B | 1.8B | 1.7B | 1.6B | 1.4B |
Operating Income | -190.0M | -247.0M | -69.0M | 259.0M | 35.4M |
Operating Margin % | -8.5% | -12.7% | -3.5% | 12.1% | 1.1% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 36.0M | 36.0M | 35.0M | 128.0M | 155.2M |
Other Non-Operating Income | 119.0M | 129.0M | 19.0M | -30.0M | -49.8M |
Pre-tax Income | -107.0M | -154.0M | -85.0M | 101.0M | -169.6M |
Income Tax | 5.0M | 4.0M | 3.0M | -1.0M | -7.5M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | -1.0% | 0.0% |
Net Income | -112.0M | -158.0M | -101.0M | -528.0M | -162.1M |
Net Margin % | -5.0% | -8.1% | -5.2% | -24.8% | -4.9% |
Key Metrics | |||||
EBITDA | 187.0M | 126.0M | 154.0M | 419.0M | 195.3M |
EPS (Basic) | $-0.48 | $-0.68 | $-0.42 | $-2.11 | $-0.72 |
EPS (Diluted) | $-0.48 | $-0.68 | $-0.42 | $-2.11 | $-0.72 |
Basic Shares Outstanding | 234077000 | 233575000 | 242163000 | 249937000 | 223848000 |
Diluted Shares Outstanding | 234077000 | 233575000 | 242163000 | 249937000 | 223848000 |
Income Statement Trend
Zillow Group Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.1B | 1.5B | 1.5B | 2.3B | 1.7B |
Short-term Investments | 776.0M | 1.3B | 1.9B | 514.0M | 2.2B |
Accounts Receivable | 104.0M | 96.0M | 72.0M | 77.0M | 69.9M |
Inventory | - | - | - | 3.9B | 491.3M |
Other Current Assets | 210.0M | 140.0M | 126.0M | 140.0M | 75.8M |
Total Current Assets | 2.3B | 3.1B | 3.6B | 7.7B | 5.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 59.0M | 73.0M | 126.0M | 130.0M | 188.0M |
Goodwill | 6.2B | 5.9B | 4.9B | 4.9B | 4.1B |
Intangible Assets | 522.8M | 241.0M | 154.0M | 176.0M | 94.8M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 46.0M | 44.0M | 35.0M | 120.0M | 57.9M |
Total Non-Current Assets | 3.5B | 3.5B | 3.0B | 3.0B | 2.5B |
Total Assets | 5.8B | 6.7B | 6.6B | 10.7B | 7.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 30.0M | 28.0M | 20.0M | 11.0M | 19.0M |
Short-term Debt | 577.0M | 737.0M | 68.0M | 137.0M | 698.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 33.0M | 30.0M | - | 3.5B | 9.8M |
Total Current Liabilities | 831.0M | 971.0M | 270.0M | 3.9B | 908.6M |
Non-Current Liabilities | |||||
Long-term Debt | 83.0M | 1.1B | 1.8B | 1.5B | 1.8B |
Deferred Tax Liabilities | - | - | - | - | 14.9M |
Other Non-Current Liabilities | 67.0M | 60.0M | 12.0M | 5.0M | 14.9M |
Total Non-Current Liabilities | 150.0M | 1.2B | 1.8B | 1.5B | 1.8B |
Total Liabilities | 981.0M | 2.1B | 2.1B | 5.4B | 2.7B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 24.0K |
Retained Earnings | -1.9B | -1.8B | -1.6B | -1.7B | -1.1B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.8B | 4.5B | 4.5B | 5.3B | 4.7B |
Key Metrics | |||||
Total Debt | 660.0M | 1.8B | 1.9B | 1.6B | 2.5B |
Working Capital | 1.5B | 2.2B | 3.3B | 3.8B | 4.1B |
Balance Sheet Composition
Zillow Group Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -112.0M | -158.0M | -101.0M | -528.0M | -162.1M |
Depreciation & Amortization | 250.0M | 222.0M | 180.0M | 153.0M | 134.4M |
Stock-Based Compensation | 448.0M | 451.0M | 451.0M | 312.0M | 197.6M |
Working Capital Changes | -111.0M | -129.0M | 4.0B | -3.7B | 43.5M |
Operating Cash Flow | 512.0M | 410.0M | 4.6B | -3.3B | 349.5M |
Investing Activities | |||||
Capital Expenditures | -143.0M | -135.0M | -115.0M | -74.0M | -84.9M |
Acquisitions | -7.0M | -433.0M | -4.0M | -497.0M | 0 |
Investment Purchases | -706.0M | -664.0M | -2.2B | -516.0M | -3.3B |
Investment Sales | 1.3B | 1.3B | 802.0M | 2.2B | 2.4B |
Investing Cash Flow | 423.0M | 55.0M | -1.5B | 1.1B | -1.0B |
Financing Activities | |||||
Share Repurchases | -301.0M | -424.0M | -947.0M | -302.0M | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | 0 | 0 | 1.1B | 553.3M |
Debt Repayment | -1.2B | -56.0M | -3.4B | -2.0B | -873.8M |
Financing Cash Flow | -1.4B | -424.0M | -6.7B | 1.0B | 39.2M |
Free Cash Flow | 257.0M | 189.0M | 4.4B | -3.3B | 315.7M |
Net Change in Cash | -510.0M | 41.0M | -3.6B | -1.1B | -626.2M |
Cash Flow Trend
Zillow Group Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-161.63
Forward P/E
41.42
Price to Book
3.94
Price to Sales
8.12
PEG Ratio
1.41
Profitability Ratios
Profit Margin
-2.60%
Operating Margin
-1.68%
Return on Equity
-1.34%
Return on Assets
-1.38%
Financial Health
Current Ratio
3.34
Debt to Equity
6.91
Beta
2.08
Per Share Data
EPS (TTM)
$-0.27
Book Value per Share
$19.68
Revenue per Share
$10.04
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
zg | 19.4B | -161.63 | 3.94 | -1.34% | -2.60% | 6.91 |
Alphabet | 2.5T | 21.70 | 6.79 | 34.83% | 31.12% | 11.48 |
Meta Platforms | 1.7T | 27.10 | 9.47 | 39.84% | 39.11% | 26.76 |
Spotify Technology | 149.8B | 161.43 | 22.61 | 14.81% | 4.85% | 36.97 |
42.7B | 101.41 | 17.88 | 10.11% | 12.97% | 1.06 | |
23.9B | 12.76 | 4.97 | 48.08% | 49.31% | 2.86 |
Financial data is updated regularly. All figures are in the company's reporting currency.