
Zoom Video (ZM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Apr 2025Income Metrics
Revenue
1.2B
Gross Profit
896.3M
76.30%
Operating Income
241.6M
20.57%
Net Income
254.6M
21.67%
EPS (Diluted)
$0.81
Balance Sheet Metrics
Total Assets
11.0B
Total Liabilities
2.0B
Shareholders Equity
8.9B
Debt to Equity
0.23
Cash Flow Metrics
Operating Cash Flow
582.9M
Free Cash Flow
463.4M
Revenue & Profitability Trend
Zoom Video Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 4.7B | 4.5B | 4.4B | 4.1B | 2.7B |
Cost of Goods Sold | 1.1B | 1.1B | 1.1B | 1.1B | 822.0M |
Gross Profit | 3.5B | 3.4B | 3.3B | 3.0B | 1.8B |
Gross Margin % | 75.8% | 76.2% | 74.9% | 74.3% | 69.0% |
Operating Expenses | |||||
Research & Development | 852.4M | 803.2M | 774.1M | 363.0M | 164.1M |
Selling, General & Administrative | 1.9B | 2.1B | 2.3B | 1.6B | 1.0B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.7B | 2.9B | 3.0B | 2.0B | 1.2B |
Operating Income | 813.3M | 525.3M | 245.4M | 1.1B | 659.8M |
Operating Margin % | 17.4% | 11.6% | 5.6% | 25.9% | 24.9% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | 18.2M |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 502.3M | 307.0M | 3.8M | 38.0M | 18.2M |
Pre-tax Income | 1.3B | 832.3M | 249.3M | 1.1B | 678.0M |
Income Tax | 305.3M | 194.8M | 145.6M | -274.0M | 5.7M |
Effective Tax Rate % | 23.2% | 23.4% | 58.4% | -24.9% | 0.8% |
Net Income | 1.0B | 637.5M | 103.7M | 1.4B | 672.3M |
Net Margin % | 21.7% | 14.1% | 2.4% | 33.6% | 25.4% |
Key Metrics | |||||
EBITDA | 758.8M | 520.0M | 365.3M | 1.1B | 686.2M |
EPS (Basic) | $3.28 | $2.12 | $0.35 | $4.64 | $2.37 |
EPS (Diluted) | $3.21 | $2.07 | $0.34 | $4.50 | $2.25 |
Basic Shares Outstanding | 307981971 | 300748162 | 296560501 | 296334894 | 283853654 |
Diluted Shares Outstanding | 307981971 | 300748162 | 296560501 | 296334894 | 283853654 |
Income Statement Trend
Zoom Video Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.3B | 1.6B | 1.1B | 1.1B | 2.2B |
Short-term Investments | 6.4B | 5.4B | 4.3B | 4.4B | 2.0B |
Accounts Receivable | 495.2M | 536.1M | 557.4M | 419.7M | 294.7M |
Inventory | - | - | - | - | - |
Other Current Assets | 21.7M | 24.0M | 26.5M | 22.7M | 5.6M |
Total Current Assets | 8.7B | 7.9B | 6.4B | 6.2B | 4.8B |
Non-Current Assets | |||||
Property, Plant & Equipment | 55.9M | 59.0M | 80.9M | 96.0M | 97.6M |
Goodwill | 673.2M | 686.8M | 301.9M | 79.2M | 48.7M |
Intangible Assets | 58.6M | 72.2M | 56.7M | 24.0M | 10.8M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 916.5M | 838.9M | 849.9M | 613.7M | 202.2M |
Total Non-Current Assets | 2.3B | 2.0B | 1.8B | 1.4B | 505.1M |
Total Assets | 11.0B | 9.9B | 8.1B | 7.6B | 5.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 8.3M | 10.2M | 14.4M | 7.8M | 8.7M |
Short-term Debt | 27.0M | 24.6M | 22.8M | 20.7M | 15.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 30.1M | 18.9M | 21.7M | 22.6M | 3.5M |
Total Current Liabilities | 1.9B | 1.8B | 1.7B | 1.6B | 1.3B |
Non-Current Liabilities | |||||
Long-term Debt | 37.4M | 48.3M | 73.7M | 85.0M | 90.4M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 4.4M | 5.3M | 1.7M | 14.2M | 3.5M |
Total Non-Current Liabilities | 150.0M | 148.2M | 182.8M | 191.6M | 177.3M |
Total Liabilities | 2.1B | 1.9B | 1.9B | 1.8B | 1.4B |
Equity | |||||
Common Stock | 305.0K | 307.0K | 294.0K | 299.0K | 292.0K |
Retained Earnings | 3.8B | 2.8B | 2.2B | 2.0B | 672.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 8.9B | 8.0B | 6.2B | 5.8B | 3.9B |
Key Metrics | |||||
Total Debt | 64.4M | 73.0M | 96.5M | 105.7M | 106.0M |
Working Capital | 6.8B | 6.2B | 4.6B | 4.6B | 3.5B |
Balance Sheet Composition
Zoom Video Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.0B | 637.5M | 103.7M | 1.4B | 672.3M |
Depreciation & Amortization | 122.6M | 104.5M | 82.3M | 48.2M | 28.9M |
Stock-Based Compensation | 931.3M | 1.1B | 1.3B | 477.3M | 275.8M |
Working Capital Changes | -172.1M | -235.3M | -415.3M | -131.9M | 136.7M |
Operating Cash Flow | 2.1B | 1.7B | 1.2B | 1.6B | 1.3B |
Investing Activities | |||||
Capital Expenditures | -136.6M | -127.0M | -103.8M | -132.6M | -80.0M |
Acquisitions | 0 | -204.9M | -120.6M | -3.5M | -26.5M |
Investment Purchases | -4.6B | -4.2B | -2.9B | -4.7B | -2.1B |
Investment Sales | 3.7B | 3.3B | 2.8B | 2.0B | 617.7M |
Investing Cash Flow | -1.1B | -1.2B | -306.8M | -2.8B | -1.6B |
Financing Activities | |||||
Share Repurchases | -1.1B | 0 | -1.0B | 0 | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | - | 0 |
Debt Repayment | - | - | - | - | 0 |
Financing Cash Flow | -1.1B | -4.1M | -999.2M | -39.7M | 2.0B |
Free Cash Flow | 1.8B | 1.5B | 1.2B | 1.5B | 1.4B |
Net Change in Cash | -81.0M | 543.4M | -120.5M | -1.2B | 1.7B |
Cash Flow Trend
Zoom Video Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.77
Forward P/E
15.59
Price to Book
2.82
Price to Sales
5.31
PEG Ratio
1.24
Profitability Ratios
Profit Margin
22.31%
Operating Margin
20.57%
Return on Equity
12.19%
Return on Assets
5.02%
Financial Health
Current Ratio
4.57
Debt to Equity
0.69
Beta
0.68
Per Share Data
EPS (TTM)
$3.33
Book Value per Share
$29.22
Revenue per Share
$15.30
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
zm | 25.0B | 24.77 | 2.82 | 12.19% | 22.31% | 0.69 |
Salesforce | 235.0B | 38.47 | 3.88 | 10.31% | 16.08% | 19.81 |
Uber Technologies | 201.8B | 16.49 | 8.94 | 67.49% | 26.68% | 52.23 |
Intuit | 184.8B | 53.96 | 9.19 | 17.84% | 19.07% | 0.35 |
ServiceNow | 182.0B | 109.90 | 16.65 | 16.95% | 13.78% | 22.04 |
Adobe | 149.5B | 22.57 | 13.15 | 52.25% | 30.39% | 57.49 |
Financial data is updated regularly. All figures are in the company's reporting currency.