Kanzhun Ltd
NASDAQ:BZ
Income Statement
Earnings Waterfall
Kanzhun Ltd
Revenue
|
6B
CNY
|
Cost of Revenue
|
-1.1B
CNY
|
Gross Profit
|
4.9B
CNY
|
Operating Expenses
|
-4.3B
CNY
|
Operating Income
|
581m
CNY
|
Other Expenses
|
518.3m
CNY
|
Net Income
|
1.1B
CNY
|
Income Statement
Kanzhun Ltd
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
1 944
N/A
|
2 450
+26%
|
3 192
+30%
|
3 814
+19%
|
4 259
+12%
|
4 609
+8%
|
4 553
-1%
|
4 520
-1%
|
4 511
0%
|
4 651
+3%
|
5 026
+8%
|
5 454
+9%
|
5 952
+9%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(240)
|
(309)
|
(398)
|
(484)
|
(555)
|
(625)
|
(656)
|
(702)
|
(755)
|
(825)
|
(921)
|
(987)
|
(1 060)
|
|
Gross Profit |
1 704
N/A
|
2 141
+26%
|
2 794
+30%
|
3 330
+19%
|
3 705
+11%
|
3 983
+8%
|
3 896
-2%
|
3 817
-2%
|
3 756
-2%
|
3 826
+2%
|
4 105
+7%
|
4 467
+9%
|
4 892
+10%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(2 658)
|
(2 987)
|
(4 891)
|
(5 150)
|
(4 753)
|
(4 843)
|
(3 259)
|
(3 353)
|
(3 886)
|
(4 030)
|
(4 210)
|
(4 448)
|
(4 311)
|
|
Selling, General & Administrative |
(2 145)
|
(2 423)
|
(4 199)
|
(4 388)
|
(3 934)
|
(3 912)
|
(2 270)
|
(2 284)
|
(2 721)
|
(2 836)
|
(2 951)
|
(3 075)
|
(2 803)
|
|
Research & Development |
(513)
|
(572)
|
(705)
|
(775)
|
(822)
|
(949)
|
(1 007)
|
(1 088)
|
(1 183)
|
(1 225)
|
(1 283)
|
(1 408)
|
(1 544)
|
|
Other Operating Expenses |
(0)
|
8
|
13
|
13
|
3
|
18
|
18
|
18
|
18
|
31
|
24
|
34
|
35
|
|
Operating Income |
(954)
N/A
|
(846)
+11%
|
(2 097)
-148%
|
(1 821)
+13%
|
(1 049)
+42%
|
(860)
+18%
|
637
N/A
|
464
-27%
|
(130)
N/A
|
(204)
-57%
|
(105)
+48%
|
18
N/A
|
581
+3 092%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
7
|
8
|
14
|
24
|
33
|
40
|
66
|
130
|
235
|
349
|
471
|
562
|
608
|
|
Non-Reccuring Items |
9
|
2
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(4)
|
(3)
|
(3)
|
(7)
|
(8)
|
(15)
|
(31)
|
3
|
11
|
26
|
40
|
45
|
33
|
|
Pre-Tax Income |
(942)
N/A
|
(839)
+11%
|
(2 086)
-149%
|
(1 804)
+14%
|
(1 012)
+44%
|
(835)
+17%
|
673
N/A
|
596
-11%
|
117
-80%
|
171
+46%
|
406
+137%
|
624
+54%
|
1 222
+96%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
0
|
0
|
(30)
|
(60)
|
(72)
|
(74)
|
(72)
|
(10)
|
(19)
|
(37)
|
(41)
|
(123)
|
|
Income from Continuing Operations |
(942)
|
(839)
|
(2 086)
|
(1 834)
|
(1 071)
|
(907)
|
600
|
525
|
107
|
152
|
369
|
583
|
1 099
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(1 226)
N/A
|
(1 151)
+6%
|
(2 404)
-109%
|
(2 088)
+13%
|
(1 235)
+41%
|
(979)
+21%
|
600
N/A
|
525
-12%
|
107
-80%
|
152
+42%
|
369
+143%
|
583
+58%
|
1 099
+88%
|
|
EPS (Diluted) |
-1.53
N/A
|
-1.44
+6%
|
-3.01
-109%
|
-2.25
+25%
|
-1.42
+37%
|
-1.12
+21%
|
0.67
N/A
|
0.59
-12%
|
0.12
-80%
|
0.16
+33%
|
0.4
+150%
|
0.64
+60%
|
1.22
+91%
|