BuzzFeed Inc
NASDAQ:BZFD
Income Statement
Earnings Waterfall
BuzzFeed Inc
Income Statement
BuzzFeed Inc
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
5
|
10
|
15
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
| Revenue |
321
N/A
|
330
+3%
|
360
+9%
|
375
+4%
|
384
+2%
|
403
+5%
|
420
+4%
|
434
+3%
|
343
-21%
|
306
-11%
|
277
-9%
|
247
-11%
|
253
+2%
|
230
-9%
|
199
-13%
|
190
-5%
|
190
0%
|
181
-5%
|
181
0%
|
163
-10%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(140)
|
(150)
|
(167)
|
(182)
|
(196)
|
(216)
|
(230)
|
(242)
|
(189)
|
(166)
|
(158)
|
(137)
|
(138)
|
(121)
|
(95)
|
(89)
|
(104)
|
(96)
|
(99)
|
(94)
|
|
| Gross Profit |
181
N/A
|
180
0%
|
193
+7%
|
192
0%
|
188
-2%
|
186
-1%
|
190
+2%
|
192
+1%
|
154
-20%
|
140
-9%
|
119
-15%
|
109
-8%
|
115
+5%
|
110
-4%
|
104
-5%
|
101
-3%
|
86
-15%
|
86
-1%
|
82
-4%
|
68
-17%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(169)
|
(171)
|
(178)
|
(176)
|
(208)
|
(227)
|
(252)
|
(269)
|
(206)
|
(257)
|
(231)
|
(142)
|
(148)
|
(132)
|
(119)
|
(106)
|
(107)
|
(100)
|
(96)
|
(92)
|
|
| Selling, General & Administrative |
(134)
|
(132)
|
(136)
|
(133)
|
(162)
|
(177)
|
(194)
|
(207)
|
(156)
|
(140)
|
(124)
|
(110)
|
(115)
|
(102)
|
(85)
|
(75)
|
(77)
|
(72)
|
(68)
|
(65)
|
|
| Research & Development |
(18)
|
(20)
|
(23)
|
(24)
|
(25)
|
(25)
|
(28)
|
(29)
|
(25)
|
(21)
|
(15)
|
(12)
|
(11)
|
(11)
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
| Depreciation & Amortization |
(17)
|
(18)
|
(18)
|
(19)
|
(22)
|
(25)
|
(30)
|
(33)
|
(24)
|
(28)
|
(28)
|
(27)
|
(22)
|
(27)
|
(23)
|
(20)
|
(19)
|
(19)
|
(19)
|
(18)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
(64)
|
7
|
0
|
7
|
0
|
0
|
0
|
1
|
2
|
2
|
|
| Operating Income |
12
N/A
|
9
-27%
|
15
+68%
|
17
+11%
|
(20)
N/A
|
(41)
-101%
|
(62)
-51%
|
(77)
-24%
|
(52)
+33%
|
(118)
-127%
|
(113)
+4%
|
(32)
+71%
|
(34)
-5%
|
(22)
+35%
|
(15)
+32%
|
(5)
+69%
|
(21)
-342%
|
(15)
+29%
|
(14)
+5%
|
(23)
-69%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
22
|
18
|
14
|
6
|
(14)
|
(13)
|
(14)
|
(13)
|
(18)
|
(14)
|
(13)
|
(9)
|
(6)
|
(2)
|
1
|
1
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
(1)
|
(5)
|
(2)
|
(6)
|
(7)
|
(77)
|
0
|
0
|
(69)
|
(6)
|
(9)
|
0
|
0
|
(7)
|
(6)
|
(11)
|
(11)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
1
|
0
|
(2)
|
4
|
(2)
|
5
|
7
|
4
|
7
|
(3)
|
(2)
|
(1)
|
(4)
|
(1)
|
0
|
(1)
|
1
|
1
|
1
|
|
| Pre-Tax Income |
12
N/A
|
10
-19%
|
15
+55%
|
13
-12%
|
1
-92%
|
(27)
N/A
|
(48)
-78%
|
(70)
-46%
|
(138)
-96%
|
(123)
+11%
|
(129)
-5%
|
(117)
+9%
|
(59)
+50%
|
(49)
+17%
|
(27)
+44%
|
(12)
+58%
|
(33)
-188%
|
(20)
+41%
|
(23)
-18%
|
(33)
-41%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(1)
|
3
|
3
|
3
|
3
|
(2)
|
(4)
|
(5)
|
(3)
|
(3)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
11
|
13
|
18
|
17
|
4
|
(29)
|
(52)
|
(76)
|
(140)
|
(125)
|
(130)
|
(117)
|
(60)
|
(51)
|
(29)
|
(13)
|
(34)
|
(20)
|
(24)
|
(33)
|
|
| Income to Minority Interest |
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
0
N/A
|
2
N/A
|
8
+244%
|
6
-21%
|
25
+300%
|
(9)
N/A
|
(32)
-263%
|
(55)
-72%
|
(201)
-265%
|
(192)
+4%
|
(196)
-2%
|
(183)
+7%
|
(89)
+52%
|
(88)
+0%
|
(68)
+23%
|
(52)
+23%
|
(10)
+81%
|
13
N/A
|
10
-26%
|
0
-99%
|
|
| EPS (Diluted) |
0
N/A
|
0.07
N/A
|
0.23
+229%
|
0.19
-17%
|
0.73
+284%
|
-0.25
N/A
|
-0.93
-272%
|
-1.58
-70%
|
-5.81
-268%
|
-5.46
+6%
|
-5.52
-1%
|
-5.04
+9%
|
-2.47
+51%
|
-2.41
+2%
|
-1.83
+24%
|
-1.35
+26%
|
-0.27
+80%
|
0.33
N/A
|
0.25
-24%
|
0
N/A
|
|