Zebra Technologies

Information Technology Electronic Equipment & Instruments Lincolnshire, Illinois Last filing Feb 12, 2026 · FY2025

                    Revenue
                    FY2025
                
$5.4B
                    3y CAGR -2.3%
                    
                    P21
                    
                    +8.3%
                    
                    Net income
                    FY2025
                
$419.0M
                    Net margin +7.8%
                    
                    P21
                    
                    -20.6%
                    
                    Total assets
                    FY2025
                
$8.5B
                    ROA +4.9%
                    
                    P23
                    
                    +6.7%
                    
                    Operating cash flow
                    FY2025
                
$917.0M
                    FCF margin +15.4%
                    
                    P31
                    
                    -9.5%

18 yrs · FY2008–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Balance Sheet

Assets, liabilities, and equity

35 accounts · 5 years

Total assets $8.5B

Total liabilities $4.9B

Shareholders equity $3.6B

Account	2025	2024	2023	2022	2021
Assets
Cash and Cash Equivalents	$125.0M -86.1%	$901.0M 557.7%	$137.0M 30.5%	$105.0M -68.4%	$332.0M
Short Term Investments	$0	$0 -100.0%	$113.0M 0.0%	$113.0M 11.9%	$101.0M
Accounts Receivable	$801.0M 15.8%	$692.0M 32.8%	$521.0M -32.2%	$768.0M 2.1%	$752.0M
Inventory	$729.0M 5.2%	$693.0M -13.8%	$804.0M -6.5%	$860.0M 75.2%	$491.0M
Prepaid Expenses	$110.0M -17.9%	$134.0M -8.8%	$147.0M 18.5%	$124.0M 17.0%	$106.0M
Total Current Assets	$1.8B -26.4%	$2.4B 45.9%	$1.7B -11.2%	$1.9B 11.5%	$1.7B
Property,Plant and Equipment	$353.0M 15.7%	$305.0M -1.3%	$309.0M 11.2%	$278.0M 2.2%	$272.0M
Operating Lease Assets	$166.0M -0.6%	$167.0M -1.2%	$169.0M 8.3%	$156.0M 19.1%	$131.0M
Goodwill	$4.7B 21.5%	$3.9B -0.1%	$3.9B -0.1%	$3.9B 19.4%	$3.3B
Intangible Assets	$809.0M 91.7%	$422.0M -19.9%	$527.0M -16.3%	$630.0M 34.3%	$469.0M
Long Term Investments	$103.0M -6.4%	$110.0M	—	—	—
Deferred Tax Assets	$414.0M -19.1%	$512.0M 16.9%	$438.0M 7.6%	$407.0M 112.0%	$192.0M
Other Noncurrent Assets	$237.0M 2.6%	$231.0M -22.0%	$296.0M 7.2%	$276.0M 40.1%	$197.0M
Total Assets	$8.5B 6.7%	$8.0B 9.1%	$7.3B -3.0%	$7.5B 21.1%	$6.2B
Liabilities
Accounts Payable	$695.0M 9.8%	$633.0M 38.8%	$456.0M -43.8%	$811.0M 15.9%	$700.0M
Accrued Liabilities	$558.0M 10.9%	$503.0M -0.2%	$504.0M -32.3%	$744.0M 16.4%	$639.0M
Deferred Revenue	$446.0M -1.5%	$453.0M -1.1%	$458.0M 7.8%	$425.0M 11.8%	$380.0M
Current Portion of Long Term Debt	$141.0M 78.5%	$79.0M -54.3%	$173.0M -19.2%	$214.0M 210.1%	$69.0M
Operating Lease Liabilities	$38.0M 5.6%	$36.0M -14.3%	$42.0M 13.5%	$37.0M 12.1%	$33.0M
Other Current Liabilities	$116.0M 65.7%	$70.0M -25.5%	$94.0M -13.0%	$108.0M 61.2%	$67.0M
Total Current Liabilities	$1.9B 8.7%	$1.7B 6.6%	$1.6B -31.5%	$2.3B 29.6%	$1.8B
Long Term Debt	$2.4B 12.9%	$2.1B 2.2%	$2.0B 13.2%	$1.8B 96.2%	$922.0M
Deferred Revenue Noncurrent	$396.0M 30.3%	$304.0M -2.6%	$312.0M -6.3%	$333.0M 5.7%	$315.0M
Operating Lease Liabilities Noncurrent	$157.0M 1.3%	$155.0M 2.0%	$152.0M 9.4%	$139.0M 14.9%	$121.0M
Deferred Tax Liabilities	$32.0M -43.9%	$57.0M -14.9%	$67.0M -10.7%	$75.0M 1150.0%	$6.0M
Other Noncurrent Liabilities	$116.0M 65.7%	$70.0M -25.5%	$94.0M -13.0%	$108.0M 61.2%	$67.0M
Total Liabilities	$4.9B 12.1%	$4.4B 2.6%	$4.3B -11.0%	$4.8B 48.4%	$3.2B
Equity
Preferred Stock	$0	$0	$0	$0	$0
Common Stock	$1.0M 0.0%	$1.0M 0.0%	$1.0M 0.0%	$1.0M 0.0%	$1.0M
Additional Paid In Capital	$814.0M 21.7%	$669.0M 8.8%	$615.0M 9.6%	$561.0M 21.4%	$462.0M
Retained Earnings	$5.3B 8.6%	$4.9B 12.2%	$4.3B 7.3%	$4.0B 13.0%	$3.6B
Treasury Stock	$2.5B 30.9%	$1.9B 2.3%	$1.9B 3.3%	$1.8B 75.9%	$1.0B
Accumulated Other Comprehensive Income	$-18.0M 59.1%	$-44.0M 18.5%	$-54.0M 18.2%	$-66.0M -127.6%	$-29.0M
Total Stockholders Equity	$3.6B 0.1%	$3.6B 18.1%	$3.0B 11.1%	$2.7B -8.4%	$3.0B
Total Liabilitiesand Equity	$8.5B 6.7%	$8.0B 9.1%	$7.3B -3.0%	$7.5B 21.1%	$6.2B

Income Statement

Revenue, expense, and profitability

21 accounts · 5 years

Revenue $5.4B

Operating income $700.0M

Net income $419.0M

Account	2025	2024	2023	2022	2021
IncomeStatement
Revenues Total Revenue	$5.4B 8.3%	$5.0B 8.7%	$4.6B -20.7%	$5.8B 2.7%	$5.6B
Expenses Cost of Revenue	$2.8B 9.2%	$2.6B 4.3%	$2.5B -22.0%	$3.2B 5.3%	$3.0B
Expenses Research and Development	$593.0M 5.3%	$563.0M 8.5%	$519.0M -8.9%	$570.0M 0.5%	$567.0M
Expenses Selling,General and Administrative	$433.0M 13.6%	$381.0M 14.1%	$334.0M -10.9%	$375.0M 7.8%	$348.0M
Expenses Depreciation and Amortization	$185.0M 7.6%	$172.0M -2.3%	$176.0M -13.7%	$204.0M 9.1%	$187.0M
Expenses Share Based Compensation	$163.0M 83.1%	$89.0M 61.8%	$55.0M -37.5%	$88.0M 15.8%	$76.0M
Expenses Restructuring and Asset Impairment	$76.0M 347.1%	$17.0M -82.7%	$98.0M 600.0%	$14.0M 100.0%	$7.0M
Expenses Operating Expenses	$1.9B 13.3%	$1.7B 1.8%	$1.6B -21.6%	$2.1B 27.0%	$1.6B
Other Income Expense Gross Profit	$2.6B 7.5%	$2.4B 13.7%	$2.1B -19.1%	$2.6B -0.2%	$2.6B
Other Income Expense Operating Income	$700.0M -5.7%	$742.0M 54.3%	$481.0M -9.1%	$529.0M -46.0%	$979.0M
Other Income Expense Interest Income	$-108.0M -10.2%	$-98.0M 26.3%	$-133.0M -678.3%	$23.0M 560.0%	$-5.0M
Other Income Expense Interest Expense	$0	$0	$0	$0 -100.0%	$5.0M
Other Income Expense Other Income/expense	$-14.0M 0.0%	$-14.0M -16.7%	$-12.0M -140.0%	$-5.0M -400.0%	$-1.0M
Other Income Expense Income Before Tax	$560.0M -11.8%	$635.0M 90.1%	$334.0M -38.6%	$544.0M -43.8%	$968.0M
Income Tax Income Tax Expense	$141.0M 31.8%	$107.0M 181.6%	$38.0M -53.1%	$81.0M -38.2%	$131.0M
net Income net Income	$419.0M -20.6%	$528.0M 78.4%	$296.0M -36.1%	$463.0M -44.7%	$837.0M
net Income Comprehensive Income	$445.0M -17.3%	$538.0M 74.7%	$308.0M -27.7%	$426.0M -51.4%	$877.0M
Earnings Per Share Basic Eps	$8 -19.6%	$10 78.3%	$6 -35.1%	$9 -43.4%	$16
Earnings Per Share Diluted Eps	$8 -19.6%	$10 78.0%	$6 -35.0%	$9 -43.3%	$16
Earnings Per Share Weighted Average Shares Basic	$50.8M -1.3%	$51.5M 0.2%	$51.4M -1.6%	$52.2M -2.3%	$53.4M
Earnings Per Share Weighted Average Shares Diluted	$51.2M -1.3%	$51.9M 0.3%	$51.7M -1.6%	$52.6M -2.5%	$53.9M

Cash Flow Statement

Operating, investing, and financing flows

19 accounts · 5 years

Operating cash flow $917.0M

Investing cash flow $-1.5B

Financing cash flow $-239.0M

Account	2025	2024	2023	2022	2021
CashFlow
Operating Activities net Income	$419.0M -20.6%	$528.0M 78.4%	$296.0M -36.1%	$463.0M -44.7%	$837.0M
Operating Activities Depreciation and Amortization	$185.0M 7.6%	$172.0M -2.3%	$176.0M -13.7%	$204.0M 9.1%	$187.0M
Operating Activities Stock Based Compensation	$163.0M 83.1%	$89.0M 61.8%	$55.0M -37.5%	$88.0M 15.8%	$76.0M
Operating Activities Changes In Operating Assets and Liabilities	$32.0M -91.4%	$370.0M 149.4%	$-749.0M -267.6%	$447.0M -17.2%	$540.0M
Operating Activities Other Non Cash Items	$14.0M 0.0%	$14.0M 366.7%	$3.0M -40.0%	$5.0M 400.0%	$1.0M
Operating Activities net Cash From Operating Activities	$917.0M -9.5%	$1.0B 25425.0%	$-4.0M -100.8%	$488.0M -54.3%	$1.1B
Investing Activities Capital Expenditures	$86.0M 45.8%	$59.0M -32.2%	$87.0M 16.0%	$75.0M 27.1%	$59.0M
Investing Activities Business Acquisitions	$1.4B	$0	$0 -100.0%	$881.0M 94.9%	$452.0M
Investing Activities Purchases of Investments	$5.0M 66.7%	$3.0M 200.0%	$1.0M -91.7%	$12.0M -64.7%	$34.0M
Investing Activities Other Investing Activities	$0 100.0%	$-5.0M -225.0%	$4.0M	$0	—
Investing Activities net Cash From Investing Activities	$-1.5B -2452.6%	$-57.0M 38.0%	$-92.0M 90.5%	$-968.0M -77.3%	$-546.0M
Financing Activities Proceeds From Debt	$347.0M -46.7%	$651.0M 48.0%	$440.0M -65.7%	$1.3B 2691.3%	$46.0M
Financing Activities Repayment of Debt	$19.0M -97.3%	$694.0M 183.3%	$245.0M -0.8%	$247.0M -18.5%	$303.0M
Financing Activities Repurchase of Common Stock	$587.0M 1148.9%	$47.0M -9.6%	$52.0M -93.1%	$751.0M 1217.5%	$57.0M
Financing Activities net Cash From Financing Activities	$-239.0M -25.8%	$-190.0M -262.4%	$117.0M -53.8%	$253.0M 168.2%	$-371.0M
Cash Reconciliation Effect of Exchange Rate On Cash	$1.0M 133.3%	$-3.0M	$0	$0	$0
Cash Reconciliation net Change In Cash	$-776.0M -201.7%	$763.0M 3533.3%	$21.0M 109.3%	$-227.0M -249.3%	$152.0M
Cash Reconciliation Cash At Beginning of Period	$125.0M -86.1%	$901.0M 552.9%	$138.0M 17.9%	$117.0M -66.0%	$344.0M
Cash Reconciliation Cash At End of Period	$125.0M -86.1%	$901.0M 552.9%	$138.0M 17.9%	$117.0M -66.0%	$344.0M

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 5 years

Ratio	2025	2024	2023	2022	2021
Profitability
Gross margin	+48.1%	+48.4%	+46.3%	+45.4%	+46.7%
Operating margin	+13.0%	+14.9%	+10.5%	+9.2%	+17.4%
Net margin	+7.8%	+10.6%	+6.5%	+8.0%	+14.9%
FCF margin	+15.4%	+19.2%	-2.0%	+7.1%	+17.9%
Growth
Revenue CAGR (3y)	-2.3%	-4.0%	+1.0%	+8.8%	+10.1%
Returns
ROE	+11.7%	+14.7%	+9.7%	+16.9%	+28.0%
ROA	+4.9%	+6.6%	+4.1%	+6.1%	+13.5%
ROIC	+8.8%	+12.7%	+8.3%	+9.7%	+23.2%
Liquidity
Current ratio	0.97x	1.43x	1.05x	0.81x	0.94x
Quick ratio	0.50x	0.93x	0.41x	0.37x	0.60x
Leverage
D/E	1.37x	1.22x	1.41x	1.75x	1.08x
Interest coverage	—	—	—	—	195.80x
Efficiency
Asset turnover	0.63x	0.63x	0.63x	0.77x	0.91x
Cash conversion cycle	+59d	+59d	+93d	+54d	+23d

Valuation

Price against fundamentals

ZBRA $297 · 2025-09-29 · 351d old · FY2025

Market cap $15.2B

P/E 36.29x

P/S 2.82x

P/B 4.24x

EV $17.6B

EV/EBITDA 19.87x

FCF yield +5.5%

Dividend yield —

Notes

Your annotations

Not watched