vs
Side-by-side financial comparison of WORTHINGTON ENTERPRISES, INC. (WOR) and ZIFF DAVIS, INC. (ZD). Click either name above to swap in a different company.
ZIFF DAVIS, INC. is the larger business by last-quarter revenue ($406.7M vs $327.5M, roughly 1.2× WORTHINGTON ENTERPRISES, INC.). WORTHINGTON ENTERPRISES, INC. runs the higher net margin — 8.3% vs 0.1%, a 8.3% gap on every dollar of revenue. On growth, WORTHINGTON ENTERPRISES, INC. posted the faster year-over-year revenue change (19.5% vs -1.5%). ZIFF DAVIS, INC. produced more free cash flow last quarter ($157.8M vs $39.1M).
Worthington Enterprises, Inc. is an American industrial manufacturing company headquartered in Columbus, Ohio. The company is composed of two business segments, consumer products and building products. Within these segments, the company designs and manufactures pressure vessels such as propane, oxygen and helium tanks, refrigerant and industrial cylinders, camping and residential use cylinders, water system tanks for storage, treatment, heating, expansion and flow control, as well as a variet...
Ziff Davis, Inc. is an American digital media and Internet company. Founded in 1927 by William Bernard Ziff Sr. and Bernard George Davis, the company primarily owns technology- and health-oriented media websites, online shopping-related services, Internet connectivity services, gaming and entertainment brands, and cybersecurity and martech tools. Previously, the company was predominantly a publisher of hobbyist magazines.
WOR vs ZD — Head-to-Head
Income Statement — Q2 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $327.5M | $406.7M |
| Net Profit | $27.3M | $370.0K |
| Gross Margin | 25.8% | 85.9% |
| Operating Margin | 3.7% | 21.2% |
| Net Margin | 8.3% | 0.1% |
| Revenue YoY | 19.5% | -1.5% |
| Net Profit YoY | -3.3% | -99.4% |
| EPS (diluted) | $0.55 | $0.06 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $327.5M | $406.7M | ||
| Q3 25 | $303.7M | $363.7M | ||
| Q2 25 | — | $352.2M | ||
| Q1 25 | — | $328.6M | ||
| Q4 24 | — | $412.8M | ||
| Q3 24 | — | $353.6M | ||
| Q2 24 | — | $320.8M | ||
| Q1 24 | — | $314.5M |
| Q4 25 | $27.3M | $370.0K | ||
| Q3 25 | $35.1M | $-3.6M | ||
| Q2 25 | — | $26.3M | ||
| Q1 25 | — | $24.2M | ||
| Q4 24 | — | $64.1M | ||
| Q3 24 | — | $-48.6M | ||
| Q2 24 | — | $36.9M | ||
| Q1 24 | — | $10.6M |
| Q4 25 | 25.8% | 85.9% | ||
| Q3 25 | 27.1% | 85.4% | ||
| Q2 25 | — | 86.1% | ||
| Q1 25 | — | 85.6% | ||
| Q4 24 | — | 87.1% | ||
| Q3 24 | — | 85.5% | ||
| Q2 24 | — | 84.4% | ||
| Q1 24 | — | 85.4% |
| Q4 25 | 3.7% | 21.2% | ||
| Q3 25 | 3.0% | 7.8% | ||
| Q2 25 | — | 9.5% | ||
| Q1 25 | — | 10.7% | ||
| Q4 24 | — | 19.0% | ||
| Q3 24 | — | -8.3% | ||
| Q2 24 | — | 8.9% | ||
| Q1 24 | — | 11.4% |
| Q4 25 | 8.3% | 0.1% | ||
| Q3 25 | 11.6% | -1.0% | ||
| Q2 25 | — | 7.5% | ||
| Q1 25 | — | 7.4% | ||
| Q4 24 | — | 15.5% | ||
| Q3 24 | — | -13.7% | ||
| Q2 24 | — | 11.5% | ||
| Q1 24 | — | 3.4% |
| Q4 25 | $0.55 | $0.06 | ||
| Q3 25 | $0.70 | $-0.09 | ||
| Q2 25 | — | $0.62 | ||
| Q1 25 | — | $0.56 | ||
| Q4 24 | — | $1.53 | ||
| Q3 24 | — | $-1.11 | ||
| Q2 24 | — | $0.77 | ||
| Q1 24 | — | $0.23 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $180.3M | $607.0M |
| Total DebtLower is stronger | — | $866.5M |
| Stockholders' EquityBook value | $962.6M | $1.8B |
| Total Assets | $1.8B | $3.7B |
| Debt / EquityLower = less leverage | — | 0.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $180.3M | $607.0M | ||
| Q3 25 | $167.1M | $503.4M | ||
| Q2 25 | — | $457.3M | ||
| Q1 25 | — | $431.0M | ||
| Q4 24 | — | $505.9M | ||
| Q3 24 | — | $386.1M | ||
| Q2 24 | — | $687.2M | ||
| Q1 24 | — | $751.2M |
| Q4 25 | — | $866.5M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $864.3M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $962.6M | $1.8B | ||
| Q3 25 | $959.1M | $1.8B | ||
| Q2 25 | — | $1.8B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $1.8B | ||
| Q2 24 | — | $1.9B | ||
| Q1 24 | — | $1.9B |
| Q4 25 | $1.8B | $3.7B | ||
| Q3 25 | $1.7B | $3.5B | ||
| Q2 25 | — | $3.5B | ||
| Q1 25 | — | $3.5B | ||
| Q4 24 | — | $3.7B | ||
| Q3 24 | — | $3.4B | ||
| Q2 24 | — | $3.7B | ||
| Q1 24 | — | $3.7B |
| Q4 25 | — | 0.49× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.48× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $51.5M | $191.1M |
| Free Cash FlowOCF − Capex | $39.1M | $157.8M |
| FCF MarginFCF / Revenue | 11.9% | 38.8% |
| Capex IntensityCapex / Revenue | 3.8% | 8.2% |
| Cash ConversionOCF / Net Profit | 1.89× | 516.44× |
| TTM Free Cash FlowTrailing 4 quarters | — | $287.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $51.5M | $191.1M | ||
| Q3 25 | $41.1M | $138.3M | ||
| Q2 25 | — | $57.1M | ||
| Q1 25 | — | $20.6M | ||
| Q4 24 | — | $158.2M | ||
| Q3 24 | — | $106.0M | ||
| Q2 24 | — | $50.6M | ||
| Q1 24 | — | $75.6M |
| Q4 25 | $39.1M | $157.8M | ||
| Q3 25 | $27.9M | $108.2M | ||
| Q2 25 | — | $26.9M | ||
| Q1 25 | — | $-5.0M | ||
| Q4 24 | — | $131.1M | ||
| Q3 24 | — | $80.1M | ||
| Q2 24 | — | $25.1M | ||
| Q1 24 | — | $47.4M |
| Q4 25 | 11.9% | 38.8% | ||
| Q3 25 | 9.2% | 29.7% | ||
| Q2 25 | — | 7.6% | ||
| Q1 25 | — | -1.5% | ||
| Q4 24 | — | 31.8% | ||
| Q3 24 | — | 22.7% | ||
| Q2 24 | — | 7.8% | ||
| Q1 24 | — | 15.1% |
| Q4 25 | 3.8% | 8.2% | ||
| Q3 25 | 4.3% | 8.3% | ||
| Q2 25 | — | 8.6% | ||
| Q1 25 | — | 7.8% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | — | 7.3% | ||
| Q2 24 | — | 8.0% | ||
| Q1 24 | — | 8.9% |
| Q4 25 | 1.89× | 516.44× | ||
| Q3 25 | 1.17× | — | ||
| Q2 25 | — | 2.17× | ||
| Q1 25 | — | 0.85× | ||
| Q4 24 | — | 2.47× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 1.37× | ||
| Q1 24 | — | 7.11× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
WOR
| Building Products | $207.5M | 63% |
| Equity Method Investment Nonconsolidated Investee Other | $120.7M | 37% |
ZD
| Health And Wellness | $114.8M | 28% |
| Technology And Shopping | $108.9M | 27% |
| Cybersecurity And Martech Segment | $70.9M | 17% |
| Connectivity | $60.3M | 15% |
| Gaming And Entertainment | $51.7M | 13% |
| Subscription And Licensing | $2.9M | 1% |
