Income statement, balance sheet and cash flow statement for the last 6 fiscal years, taken from the XBRL data Nextdoor Holdings, Inc. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2021
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
123
192
213
218
247
258
Cost of revenue
21.6
28.8
39
41.6
41.9
41
Gross profit
102
163
174
177
205
217
Research and development
69.2
97.1
127
150
128
135
Selling and marketing
80.3
106
123
123
107
91
General and administrative
28.8
54.7
67.7
76.1
92.1
62.4
Operating income
-76.7
-94.8
-144
-172
-122
-71.9
Interest income
0.73
0.18
9.3
25.8
24.4
18.8
Other non-operating income
0.82
-0.54
-1.34
-0.51
-0.1
0.61
Pre-tax income
-75.1
-95.2
-136
-147
-97.4
-52.6
Income tax
0.13
0.16
1.67
0.76
0.71
1.63
Net income
-75.2
-95.3
-138
-148
-98.1
-54.2
EBITDA
-73.6
-90.6
-139
-167
-118
-70
EPS, basic
-0.83
-0.65
-0.36
-0.39
-0.25
-0.14
EPS, diluted
-0.83
-0.65
-0.36
-0.39
-0.25
-0.14
Shares, basic (weighted)
90.2
146
379
379
385
386
Shares, diluted (weighted)
90.2
146
379
379
385
386
Balance sheet
FY2021
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
83.6
522
55.2
60.2
45.6
63.3
Short-term investments
53.3
194
528
471
381
341
Receivables
21.8
29.7
29.8
26.2
31.2
34.4
Other current assets
5.45
16.3
12.2
9.61
8.54
9.08
Total current assets
165
762
625
567
467
448
Property, plant and equipment
5.72
12.5
11.8
8.08
2.75
1.64
Lease right-of-use assets
37.8
59.4
52.6
57
14.4
11.6
Goodwill
1.21
1.21
1.21
1.21
1.21
1.21
Intangible assets
6.99
4.84
3.07
1.3
0.26
Other non-current assets
0.7
0.33
5.65
8.89
17.7
15.8
Total assets
218
840
700
655
514
487
Accounts payable
3.35
6.16
4.54
1.9
0.25
2.5
Accrued liabilities
15
15.4
22.4
27.3
19.2
20.6
Deferred revenue
2.59
3.39
6.02
8.29
6.8
8
Total current liabilities
32.2
33.5
34.7
35.4
27.9
31.9
Lease liabilities
36.3
61.6
53.8
60.4
32.3
23.4
Other non-current liabilities
0
0.22
0.27
0.22
Total liabilities
68.4
95.1
88.5
96
60.5
55.5
Paid-in capital
87.9
1,226
1,231
1,324
1,317
1,348
Retained earnings
-385
-480
-618
-766
-864
-918
Other comprehensive income
-0.8
-0.53
-2.2
0.94
0.92
1.56
Shareholders' equity
-298
745
611
559
453
431
Total equity
-298
745
611
559
453
431
Total liabilities and equity
218
840
700
655
514
487
Cash flow statement
FY2021
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-75.2
-95.3
-138
-148
-98.1
-54.2
Depreciation and amortization
3.06
4.17
5.66
5.77
3.9
1.94
Stock-based compensation
22.6
47.5
64.4
83
74.1
65.3
Deferred income tax
0
0
-0.23
-0.64
-0.06
0.85
Change in receivables
-3.17
-8.17
-0.17
3.49
-5.15
-3.21
Change in payables
0.02
2.76
-1.58
-2.64
-1.65
2.22
Cash from operations
-41.6
-51.3
-60.5
-59.3
-20.2
6.47
Capital expenditures
-5.02
-8.85
-3.16
-0.27
-0.4
-0.58
Purchases of investments
-77.6
-200
-712
-591
-290
-292
Sales and maturities of investments
97.6
56.7
367
504
199
193
Cash from investing
36.8
-150
-342
66.5
86.4
42.6
Stock issued
0
0
1.43
2.01
1.08
1.33
Share buybacks
0
0
-77.2
0
-75.5
-18.9
Cash from financing
6.37
638
-64.3
8.92
-81
-34
Exchange rate effect
-0.8
0.28
0.72
0.04
0.13
-0.05
Net change in cash
0.76
437
-467
16.2
-14.7
15
Free cash flow
-46.6
-60.1
-63.7
-59.5
-20.6
5.89
Income taxes paid
0.03
0.31
1.2
2.41
1
0.5
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $2.51 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
84.2%
Gross profit / revenue.
Operating margin
-16.6%
Operating income / revenue.
EBITDA margin
-16.1%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-10.5%
Pre-tax income / revenue.
Net margin
-11.1%
Net income / revenue.
FCF margin
4.5%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
4.6%
Cash from operations / revenue.
Return on equity (ROE)
-7.4%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-6.6%
Net income / average total assets.
Return on invested capital (ROIC)
-10.4%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
R&D / revenue
48.1%
Research and development expense / revenue.
Stock-based pay / revenue
22.1%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
0.2%
Capital expenditures / revenue.
D&A / revenue
0.6%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
4.2%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
6.6%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y
15.9%
Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y
5.5%
Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y
7.6%
Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 5y
16.3%
Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y
-4.9%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
-11.0%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y
-5.3%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-11.4%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y
17.5%
Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y
0.3%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
0.7%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y
33.8%
Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
13.3x
Current assets / current liabilities.
Quick ratio
13.0x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
11.8x
(Cash + short-term investments) / current liabilities.
Capital expenditures / cash from operations, when that is positive.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$0.08
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share
$0.72
Revenue / diluted weighted shares.
FCF per share
$0.03
Free cash flow / diluted weighted shares.
Operating cash flow per share
$0.03
Cash from operations / diluted weighted shares.
Book value per share
$1.08
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Share buybacks / free cash flow, when free cash flow is positive.
Valuation
Metric
Value
How it is calculated
Market cap
$971.0M
Share price x shares outstanding.
Enterprise value
$593.0M
Market cap + total debt - cash - short-term investments.
P/S
3.54x
Market cap / revenue.
P/B
2.36x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
2.37x
Market cap / tangible book value, when positive.
P/FCF
79.1x
Market cap / free cash flow. Only when free cash flow is positive.
P/OCF
76.1x
Market cap / cash from operations, when positive.
EV/Sales
2.16x
Enterprise value / revenue.
EV/FCF
48.3x
Enterprise value / free cash flow, when both are positive.
FCF yield
1.3%
Free cash flow / market cap.
Earnings yield
-3.1%
Net income / market cap (the inverse of P/E).
Shareholder yield
3.4%
(Dividends paid + share buybacks) / market cap.
What was Nextdoor Holdings, Inc.'s revenue in fiscal 2025?
Nextdoor Holdings, Inc. reported revenue of $257.6M for fiscal 2025, 4.2% higher than the year before.
Was Nextdoor Holdings, Inc. profitable in fiscal 2025?
No. It reported a net loss of $54.2M.
How much free cash flow did Nextdoor Holdings, Inc. generate in fiscal 2025?
Cash from operations of $6.5M minus capital expenditures of $580.0K left free cash flow of $5.9M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.