LZ: Legalzoomcom Inc Financial Statements

Balance sheet, income statement, and cash flow statements for Legalzoomcom Inc (LZ).

OverviewDividends

$1.30B Market Cap.

As of 06/17/2025 5:00 PM ET (MRY) • Disclaimer

LZ Market Cap. (MRY)


LZ Shares Outstanding (MRY)


LZ Assets (MRY)


Total Assets

$373.88M

Total Liabilities

$280.63M

Total Investments

$1.38M

LZ Income (MRY)


Revenue

$681.88M

Net Income

$29.96M

Operating Expense

$406.21M

LZ Cash Flow (MRY)


CF Operations

$135.64M

CF Investing

-$35.70M

CF Financing

-$183.28M

LZ Balance Sheet (MRY)


Metric

2024

2023

2022

2021

Total Assets

$373,883,000 (-16.51%)

$447,818,000 (10.46%)

$405,395,000 (-5.94%)

$431,015,000 (70.99%)

Assets Current

$191,223,000 (-30.55%)

$275,338,000 (13.93%)

$241,680,000 (-9.32%)

$266,521,000 (99.55%)

Assets Non-Current

$182,660,000 (5.90%)

$172,480,000 (5.35%)

$163,715,000 (-0.47%)

$164,494,000 (38.81%)

Goodwill & Intangible Assets

$71,971,000 (-6.60%)

$77,053,000 (-6.18%)

$82,129,000 (8.15%)

$75,941,000 (521.50%)

Shareholders Equity

$93,257,000 (-44.76%)

$168,834,000 (18.58%)

$142,375,000 (-27.93%)

$197,551,000 (135.88%)

Property Plant & Equipment Net

$66,977,000 (18.02%)

$56,750,000 (35.21%)

$41,971,000 (-10.72%)

$47,013,000 (-8.49%)

Cash & Equivalents

$142,064,000 (-37.06%)

$225,719,000 (19.38%)

$189,082,000 (-20.98%)

$239,297,000 (71.58%)

Accumulated Other Comprehensive Income

$861,000 (271.12%)

$232,000 (-84.50%)

$1,497,000 (183.40%)

-$1,795,000 (87.02%)

Deferred Revenue

$175,024,000 (3.91%)

$168,441,000 (2.03%)

$165,092,000 (11.61%)

$147,918,000 (13.71%)

Total Investments

$1,377,000 (18.81%)

$1,159,000 (16.48%)

$995,000 (-11.32%)

$1,122,000 (6.86%)

Investments Current

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Investments Non-Current

$1,377,000 (18.81%)

$1,159,000 (16.48%)

$995,000 (-11.32%)

$1,122,000 (6.86%)

Inventory

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Trade & Non-Trade Receivables

$8,511,000 (-27.49%)

$11,738,000 (-10.92%)

$13,177,000 (23.90%)

$10,635,000 (24.31%)

Trade & Non-Trade Payables

$31,150,000 (-3.51%)

$32,282,000 (27.54%)

$25,312,000 (-20.37%)

$31,788,000 (10.63%)

Accumulated Retained Earnings (Deficit)

-$1,069,317,000 (-14.60%)

-$933,061,000 (-4.62%)

-$891,862,000 (-19.23%)

-$748,012,000 (-17.00%)

Tax Assets

$34,696,000 (19.58%)

$29,015,000 (-1.24%)

$29,380,000 (6.25%)

$27,653,000 (21.25%)

Tax Liabilities

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Debt

$7,879,000 (-12.63%)

$9,018,000 (-20.02%)

$11,275,000 (0%)

$0 (0%)

Debt Current

$1,861,000 (-9.31%)

$2,052,000 (-11.44%)

$2,317,000 (0%)

$0 (0%)

Debt Non-Current

$6,018,000 (-13.61%)

$6,966,000 (-22.24%)

$8,958,000 (0%)

$0 (0%)

Total Liabilities

$280,626,000 (0.59%)

$278,984,000 (6.07%)

$263,020,000 (12.66%)

$233,464,000 (-68.10%)

Liabilities Current

$265,582,000 (0.61%)

$263,963,000 (5.92%)

$249,202,000 (8.84%)

$228,969,000 (14.52%)

Liabilities Non-Current

$15,044,000 (0.15%)

$15,021,000 (8.71%)

$13,818,000 (207.41%)

$4,495,000 (-99.15%)

LZ Income Statement (MRY)


Metric

2024

2023

2022

2021

Revenues

$681,881,000 (3.20%)

$660,727,000 (6.57%)

$619,979,000 (7.81%)

$575,080,000 (22.19%)

Cost of Revenue

$240,093,000 (0.35%)

$239,263,000 (13.34%)

$211,095,000 (11.48%)

$189,364,000 (22.52%)

Selling General & Administrative Expense

$316,623,000 (-0.19%)

$317,224,000 (-16.51%)

$379,941,000 (-1.54%)

$385,865,000 (73.49%)

Research & Development Expense

$89,584,000 (7.70%)

$83,181,000 (18.10%)

$70,434,000 (-16.15%)

$84,003,000 (100.66%)

Operating Expenses

$406,207,000 (1.45%)

$400,405,000 (-11.14%)

$450,623,000 (-4.28%)

$470,792,000 (77.41%)

Interest Expense

$446,000 (-9.53%)

$493,000 (89.62%)

$260,000 (-99.07%)

$28,045,000 (-21.01%)

Income Tax Expense

$13,120,000 (-25.20%)

$17,541,000 (1554.81%)

$1,060,000 (109.68%)

-$10,951,000 (-550.84%)

Net Loss Income from Discontinued Operations

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Consolidated Income

$29,963,000 (114.74%)

$13,953,000 (128.63%)

-$48,733,000 (55.15%)

-$108,664,000 (-1198.06%)

Net Income to Non-Controlling Interests

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income

$29,963,000 (114.74%)

$13,953,000 (128.63%)

-$48,733,000 (55.15%)

-$108,664,000 (-1604.42%)

Preferred Dividends Income Statement Impact

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income Common Stock

$29,963,000 (114.74%)

$13,953,000 (128.63%)

-$48,733,000 (55.15%)

-$108,664,000 (-1604.42%)

Weighted Average Shares

$180,210,000 (-5.38%)

$190,466,000 (-2.74%)

$195,829,000 (21.31%)

$161,424,000 (29.44%)

Weighted Average Shares Diluted

$182,865,000 (-5.94%)

$194,415,000 (-0.72%)

$195,829,000 (21.31%)

$161,424,000 (26.85%)

Earning Before Interest & Taxes (EBIT)

$43,529,000 (36.08%)

$31,987,000 (167.46%)

-$47,413,000 (48.22%)

-$91,570,000 (-302.79%)

Gross Profit

$441,788,000 (4.82%)

$421,464,000 (3.08%)

$408,884,000 (6.01%)

$385,716,000 (22.03%)

Operating Income

$35,581,000 (68.96%)

$21,059,000 (150.45%)

-$41,739,000 (50.94%)

-$85,076,000 (-267.81%)

LZ Cash Flow Statement (MRY)


Metric

2024

2023

2022

2021

Net Cash Flow from Investing

-$35,696,000 (-13.12%)

-$31,555,000 (-3.05%)

-$30,622,000 (60.58%)

-$77,673,000 (-510.30%)

Net Cash Flow from Financing

-$183,285,000 (-226.42%)

-$56,150,000 (39.85%)

-$93,343,000 (-175.67%)

$123,359,000 (917.54%)

Net Cash Flow from Operations

$135,639,000 (9.12%)

$124,308,000 (68.35%)

$73,837,000 (36.35%)

$54,152,000 (-41.80%)

Net Cash Flow / Change in Cash & Cash Equivalents

-$83,655,000 (-328.33%)

$36,637,000 (172.96%)

-$50,215,000 (-150.30%)

$99,827,000 (52.90%)

Net Cash Flow - Business Acquisitions and Disposals

$0 (0%)

$0 (0%)

-$8,524,000 (86.15%)

-$61,523,000 (-2774.91%)

Net Cash Flow - Investment Acquisitions and Disposals

$0 (0%)

$0 (0%)

$0 (0%)

-$4,410,000 (0%)

Capital Expenditure

-$35,696,000 (-12.99%)

-$31,593,000 (-42.97%)

-$22,098,000 (-88.23%)

-$11,740,000 (-10.89%)

Issuance (Repayment) of Debt Securities

-$25,000 (28.57%)

-$35,000 (-150.00%)

-$14,000 (100.00%)

-$536,204,000 (-7987.54%)

Issuance (Purchase) of Equity Shares

-$162,769,000 (-249.83%)

-$46,528,000 (49.80%)

-$92,688,000 (-113.98%)

$663,066,000 (8357.36%)

Payment of Dividends & Other Cash Distributions

$0 (0%)

$0 (0%)

$0 (0%)

-$112,000 (60.56%)

Effect of Exchange Rate Changes on Cash

-$313,000 (-1020.59%)

$34,000 (139.08%)

-$87,000 (-690.91%)

-$11,000 (-119.30%)

Share Based Compensation

$71,510,000 (8.32%)

$66,015,000 (-17.96%)

$80,469,000 (-28.53%)

$112,596,000 (773.24%)

Depreciation Amortization & Accretion

$37,059,000 (32.00%)

$28,075,000 (17.99%)

$23,794,000 (42.60%)

$16,686,000 (-16.97%)

LZ Financial Metrics (MRY)


Metric

2024

2023

2022

2021

Gross Margin

64.80% (1.57%)

63.80% (-3.33%)

66.00% (-1.64%)

67.10% (-0.15%)

Profit Margin

4.40% (109.52%)

2.10% (126.58%)

-7.90% (58.20%)

-18.90% (-1360.00%)

EBITDA Margin

11.80% (29.67%)

9.10% (339.47%)

-3.80% (70.77%)

-13.00% (-193.53%)

Return on Average Equity (ROAE)

31.40% (256.82%)

8.80% (129.43%)

-29.90% (-148.94%)

61.10% (4800.00%)

Return on Average Assets (ROAA)

7.80% (143.75%)

3.20% (127.83%)

-11.50% (61.92%)

-30.20% (-1043.75%)

Return on Sales (ROS)

6.40% (33.33%)

4.80% (163.16%)

-7.60% (52.20%)

-15.90% (-265.63%)

Return on Invested Capital (ROIC)

-41.50% (-52.01%)

-27.30% (-163.79%)

42.80% (161.23%)

-69.90% (-785.29%)

Dividend Yield

0% (0%)

0% (0%)

0% (0%)

0%

Price to Earnings Ratio (P/E)

44.18 (-72.63%)

161.43 (621.41%)

-30.96 (-29.08%)

-23.98

Price to Sales Ratio (P/S)

1.99 (-39.05%)

3.26 (33.21%)

2.44 (-45.80%)

4.51

Price to Book Ratio (P/B)

13.92 (10.65%)

12.58 (20.10%)

10.47 (-34.66%)

16.03

Debt to Equity Ratio (D/E)

3.01 (82.14%)

1.65 (-10.56%)

1.85 (56.26%)

1.18 (188.94%)

Earnings Per Share (EPS)

0.17 (142.86%)

0.07 (128.00%)

-0.25 (62.69%)

-0.67 (-1216.67%)

Sales Per Share (SPS)

3.78 (9.08%)

3.47 (9.57%)

3.17 (-11.14%)

3.56 (-5.59%)

Free Cash Flow Per Share (FCFPS)

0.56 (13.96%)

0.49 (84.47%)

0.26 (0.38%)

0.26 (-60.21%)

Book Value Per Share (BVPS)

0.52 (-41.65%)

0.89 (21.87%)

0.73 (-40.60%)

1.22 (127.72%)

Tangible Assets Book Value Per Share (TABVPS)

1.68 (-13.97%)

1.95 (17.93%)

1.65 (-24.95%)

2.2 (14.40%)

Enterprise Value Over EBIT (EV/EBIT)

27 (-55.00%)

60 (322.22%)

-27 (12.90%)

-31

Enterprise Value Over EBITDA (EV/EBITDA)

14.81 (-53.70%)

31.99 (158.52%)

-54.66 (-43.31%)

-38.14

Asset Turnover

1.77 (16.92%)

1.51 (3.35%)

1.46 (-8.50%)

1.6 (-23.15%)

Current Ratio

0.72 (-30.97%)

1.04 (7.53%)

0.97 (-16.67%)

1.16 (74.25%)

Dividends

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Free Cash Flow (FCF)

$99,943,000 (7.80%)

$92,715,000 (79.20%)

$51,739,000 (21.99%)

$42,412,000 (-48.57%)

Enterprise Value (EV)

$1,193,464,797 (-37.88%)

$1,921,122,799 (48.82%)

$1,290,915,381 (-54.80%)

$2,855,869,862

Earnings Before Tax (EBT)

$43,083,000 (36.80%)

$31,494,000 (166.06%)

-$47,673,000 (60.14%)

-$119,615,000 (-1339.28%)

Earnings Before Interest Taxes & Depreciation Amortization (EBITDA)

$80,588,000 (34.17%)

$60,062,000 (354.30%)

-$23,619,000 (68.46%)

-$74,884,000 (-214.76%)

Invested Capital

-$97,855,000 (10.96%)

-$109,899,000 (-5.93%)

-$103,743,000 (8.35%)

-$113,192,000 (-127.22%)

Working Capital

-$74,359,000 (-753.71%)

$11,375,000 (251.22%)

-$7,522,000 (-120.03%)

$37,552,000 (156.58%)

Tangible Asset Value

$301,912,000 (-18.57%)

$370,765,000 (14.69%)

$323,266,000 (-8.96%)

$355,074,000 (48.04%)

Market Capitalization

$1,297,894,797 (-38.88%)

$2,123,654,799 (42.42%)

$1,491,105,381 (-52.91%)

$3,166,573,862

Average Equity

$95,515,750 (-39.79%)

$158,635,500 (-2.63%)

$162,927,000 (191.67%)

-$177,724,000 (67.91%)

Average Assets

$385,496,000 (-11.75%)

$436,830,000 (3.17%)

$423,413,500 (17.78%)

$359,496,750 (59.04%)

Invested Capital Average

-$105,009,750 (10.48%)

-$117,298,000 (-5.96%)

-$110,697,750 (-184.47%)

$131,056,750 (-70.50%)

Shares

172,822,210 (-8.04%)

187,934,053 (-2.45%)

192,649,274 (-2.23%)

197,048,778 (1.51%)