Nextdoor Holdings Inc
NYSE:KIND
Income Statement
Earnings Waterfall
Nextdoor Holdings Inc
Income Statement
Nextdoor Holdings Inc
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Revenue |
192
N/A
|
243
+27%
|
298
+22%
|
352
+18%
|
213
-39%
|
212
-1%
|
214
+1%
|
216
+1%
|
218
+1%
|
222
+2%
|
228
+3%
|
238
+4%
|
247
+4%
|
248
+0%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(29)
|
(38)
|
(48)
|
(58)
|
(39)
|
(40)
|
(40)
|
(41)
|
(42)
|
(42)
|
(41)
|
(42)
|
(42)
|
(41)
|
|
| Gross Profit |
163
N/A
|
205
+26%
|
250
+22%
|
294
+18%
|
174
-41%
|
172
-1%
|
174
+1%
|
175
+1%
|
177
+1%
|
180
+2%
|
187
+4%
|
196
+5%
|
205
+5%
|
207
+1%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(258)
|
(333)
|
(415)
|
(494)
|
(318)
|
(321)
|
(327)
|
(336)
|
(338)
|
(348)
|
(326)
|
(311)
|
(301)
|
(321)
|
|
| Selling, General & Administrative |
(161)
|
(207)
|
(257)
|
(302)
|
(191)
|
(190)
|
(191)
|
(194)
|
(198)
|
(195)
|
(190)
|
(183)
|
(174)
|
(165)
|
|
| Research & Development |
(97)
|
(126)
|
(159)
|
(192)
|
(127)
|
(131)
|
(136)
|
(142)
|
(144)
|
(142)
|
(136)
|
(128)
|
(128)
|
(130)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
(11)
|
0
|
0
|
0
|
(26)
|
|
| Operating Income |
(95)
N/A
|
(128)
-35%
|
(166)
-30%
|
(200)
-21%
|
(144)
+28%
|
(150)
-4%
|
(153)
-2%
|
(161)
-5%
|
(161)
0%
|
(168)
-4%
|
(139)
+17%
|
(116)
+17%
|
(96)
+17%
|
(114)
-19%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
0
|
4
|
9
|
6
|
9
|
14
|
19
|
23
|
26
|
27
|
27
|
26
|
24
|
23
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
(37)
|
(37)
|
(26)
|
0
|
|
| Total Other Income |
(1)
|
10
|
9
|
8
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
(95)
N/A
|
(114)
-20%
|
(148)
-29%
|
(186)
-26%
|
(136)
+27%
|
(137)
0%
|
(135)
+1%
|
(139)
-3%
|
(147)
-6%
|
(142)
+4%
|
(149)
-5%
|
(126)
+16%
|
(97)
+23%
|
(91)
+6%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(95)
|
(115)
|
(148)
|
(187)
|
(138)
|
(139)
|
(137)
|
(141)
|
(148)
|
(142)
|
(150)
|
(126)
|
(98)
|
(92)
|
|
| Net Income (Common) |
(95)
N/A
|
(115)
-20%
|
(148)
-29%
|
(187)
-26%
|
(138)
+26%
|
(139)
-1%
|
(137)
+1%
|
(141)
-2%
|
(148)
-5%
|
(142)
+4%
|
(150)
-5%
|
(126)
+16%
|
(98)
+22%
|
(92)
+6%
|
|
| EPS (Diluted) |
-0.65
N/A
|
-0.3
+54%
|
-0.38
-27%
|
-0.49
-29%
|
-0.36
+27%
|
-0.37
-3%
|
-0.36
+3%
|
-0.37
-3%
|
-0.39
-5%
|
-0.37
+5%
|
-0.39
-5%
|
-0.33
+15%
|
-0.25
+24%
|
-0.24
+4%
|
|