
ZoomInfo (ZI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
305.7M
Gross Profit
258.4M
84.53%
Operating Income
50.3M
16.45%
Net Income
26.8M
8.77%
EPS (Diluted)
$0.08
Balance Sheet Metrics
Total Assets
6.4B
Total Liabilities
4.8B
Shareholders Equity
1.6B
Debt to Equity
2.89
Cash Flow Metrics
Operating Cash Flow
138.4M
Free Cash Flow
104.4M
Revenue & Profitability Trend
ZoomInfo Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.2B | 1.2B | 1.1B | 747.2M | 476.2M |
Cost of Goods Sold | 189.8M | 178.1M | 188.4M | 136.7M | 107.5M |
Gross Profit | 1.0B | 1.1B | 909.6M | 610.5M | 368.7M |
Gross Margin % | 84.4% | 85.6% | 82.8% | 81.7% | 77.4% |
Operating Expenses | |||||
Research & Development | 196.1M | 189.8M | 205.2M | 119.7M | 51.4M |
Selling, General & Administrative | 709.4M | 579.9M | 502.5M | 333.5M | 247.7M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 905.5M | 769.7M | 707.7M | 453.2M | 299.1M |
Operating Income | 97.4M | 269.8M | 179.9M | 137.0M | 50.9M |
Operating Margin % | 8.0% | 21.8% | 16.4% | 18.3% | 10.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 39.3M | 45.2M | 47.6M | 43.9M | 69.3M |
Other Non-Operating Income | -26.8M | 164.2M | 62.3M | 7.9M | -13.3M |
Pre-tax Income | 31.3M | 388.8M | 194.6M | 101.0M | -31.7M |
Income Tax | 2.2M | 281.5M | 131.4M | 6.1M | 4.7M |
Effective Tax Rate % | 7.0% | 72.4% | 67.5% | 6.0% | 0.0% |
Net Income | 29.1M | 107.3M | 63.2M | 94.9M | -36.4M |
Net Margin % | 2.4% | 8.7% | 5.8% | 12.7% | -7.6% |
Key Metrics | |||||
EBITDA | 157.0M | 529.2M | 334.1M | 245.6M | 117.1M |
EPS (Basic) | $0.08 | $0.27 | $0.16 | $0.46 | $-0.10 |
EPS (Diluted) | $0.08 | $0.27 | $0.16 | $0.43 | $-0.11 |
Basic Shares Outstanding | 361953130 | 396987015 | 395000000 | 403315989 | 173820611 |
Diluted Shares Outstanding | 361953130 | 396987015 | 395000000 | 403315989 | 173820611 |
Income Statement Trend
ZoomInfo Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 139.9M | 447.1M | 418.0M | 308.3M | 269.8M |
Short-term Investments | 0 | 82.2M | 127.7M | 18.4M | 30.6M |
Accounts Receivable | 246.1M | 272.0M | 222.9M | 187.0M | 121.2M |
Inventory | - | - | - | - | - |
Other Current Assets | 58.6M | 59.6M | 57.8M | 27.1M | 14.3M |
Total Current Assets | 451.0M | 864.3M | 832.0M | 545.7M | 439.5M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 3.7B | 3.7B | 3.8B | 3.6B | 2.4B |
Intangible Assets | 275.8M | 334.6M | 395.6M | 431.0M | 365.7M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 3.8B | 3.8B | 4.1B | 4.2B | 459.1M |
Total Non-Current Assets | 6.0B | 6.0B | 6.3B | 6.3B | 1.9B |
Total Assets | 6.5B | 6.9B | 7.1B | 6.9B | 2.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 16.6M | 34.4M | 35.6M | 15.9M | 8.6M |
Short-term Debt | 15.8M | 17.2M | 10.3M | 8.1M | 6.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | 10.4M | - |
Total Current Liabilities | 652.1M | 638.4M | 572.7M | 507.6M | 320.8M |
Non-Current Liabilities | |||||
Long-term Debt | 1.4B | 1.3B | 1.3B | 1.3B | 778.5M |
Deferred Tax Liabilities | 2.4M | 1.9M | 1.0M | 1.5M | 8.3M |
Other Non-Current Liabilities | 2.3M | 3.5M | 5.5M | 3.0B | 278.8M |
Total Non-Current Liabilities | 4.1B | 4.1B | 4.3B | 4.3B | 1.1B |
Total Liabilities | 4.8B | 4.7B | 4.9B | 4.9B | 1.4B |
Equity | |||||
Common Stock | 3.4M | 3.8M | 4.0M | 4.0M | 4.0M |
Retained Earnings | 312.4M | 283.3M | 176.0M | 112.8M | -4.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.7B | 2.1B | 2.3B | 2.0B | 939.6M |
Key Metrics | |||||
Total Debt | 1.4B | 1.3B | 1.3B | 1.3B | 784.5M |
Working Capital | -201.1M | 225.9M | 259.3M | 38.1M | 118.7M |
Balance Sheet Composition
ZoomInfo Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 29.1M | 107.3M | 63.2M | 94.9M | -36.4M |
Depreciation & Amortization | 85.7M | 80.6M | 87.8M | 69.3M | 50.8M |
Stock-Based Compensation | 138.0M | 167.6M | 192.3M | 93.0M | 121.6M |
Working Capital Changes | -37.2M | -138.4M | -53.6M | 14.2M | -11.5M |
Operating Cash Flow | 317.0M | 415.1M | 416.5M | 269.5M | 152.2M |
Investing Activities | |||||
Capital Expenditures | -68.3M | -26.5M | -28.9M | -23.6M | -16.8M |
Acquisitions | -500.0K | 0 | -143.7M | -684.2M | -65.9M |
Investment Purchases | 0 | -145.0M | -139.3M | -119.8M | -30.6M |
Investment Sales | 82.2M | 195.9M | 30.8M | 131.8M | 0 |
Investing Cash Flow | 13.4M | 24.4M | -281.1M | -695.8M | -113.3M |
Financing Activities | |||||
Share Repurchases | -565.6M | -400.1M | 0 | 0 | -332.4M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | 0 | 0 | 1.1B | 35.0M |
Debt Repayment | -5.9M | -6.0M | 0 | -581.4M | -510.9M |
Financing Cash Flow | -694.2M | -434.8M | -31.4M | 437.4M | 172.2M |
Free Cash Flow | 301.1M | 408.4M | 388.1M | 275.8M | 152.8M |
Net Change in Cash | -363.8M | 4.7M | 104.0M | 11.1M | 211.1M |
Cash Flow Trend
ZoomInfo Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
85.92
Forward P/E
10.74
Price to Book
2.09
Price to Sales
3.11
PEG Ratio
10.74
Profitability Ratios
Profit Margin
3.37%
Operating Margin
18.22%
Return on Equity
2.23%
Return on Assets
2.01%
Financial Health
Current Ratio
0.66
Debt to Equity
85.15
Beta
1.02
Per Share Data
EPS (TTM)
$0.12
Book Value per Share
$4.92
Revenue per Share
$3.43
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
zi | 3.8B | 85.92 | 2.09 | 2.23% | 3.37% | 85.15 |
Salesforce | 231.8B | 37.88 | 3.83 | 10.31% | 16.08% | 19.81 |
Intuit | 200.1B | 58.50 | 9.95 | 17.84% | 19.07% | 0.35 |
Procore Technologies | 9.9B | -89.09 | 8.15 | -11.54% | -11.58% | 5.94 |
Paylocity Holding | 9.8B | 44.29 | 7.99 | 20.04% | 14.24% | 14.09 |
Appfolio | 9.7B | 48.72 | 21.24 | 49.12% | 23.54% | 8.70 |
Financial data is updated regularly. All figures are in the company's reporting currency.