Financhill
Buy
52

KSPI Quote, Financials, Valuation and Earnings

Last price:
$74.41
Seasonality move :
84.39%
Day range:
$76.17 - $77.88
52-week range:
$70.61 - $113.55
Dividend yield:
0%
P/E ratio:
6.84x
P/S ratio:
2.08x
P/B ratio:
3.52x
Volume:
402.9K
Avg. volume:
543.3K
1-year change:
-29.68%
Market cap:
$14.6B
Revenue:
$5.4B
EPS (TTM):
$11.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $2.2B $2.8B $4.2B $5.4B
Revenue Growth (YoY) 15.44% 40.93% 30.25% 47.51% 28.6%
 
Cost of Revenues $486M $577.5M $838.5M $1.5B $2B
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $75.1M $104.7M $132.9M $195.4M $235.4M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$14.8M -$11.2M $35.8M $51.1M $24.1M
Operating Expenses -$767.5M -$1.2B -$1.6B -$2.2B -$2.7B
Operating Income $767.5M $1.2B $1.6B $2.2B $2.7B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $767.5M $1.2B $1.6B $2.2B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $131.5M $219.4M $285.5M $379.7M $480.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $5.8M $7.7M $8.3M $16.3M $36.4M
Net Income to Common Excl Extra Items $635.9M $1B $1.3B $1.9B $2.3B
 
Basic EPS (Cont. Ops) $3.29 $5.27 $6.61 $9.71 $11.67
Diluted EPS (Cont. Ops) $3.25 $5.21 $6.54 $9.60 $11.57
Weighted Average Basic Share $191.8M $192.2M $191.7M $189.9M $189.8M
Weighted Average Diluted Share $193.7M $194.3M $194M $192.1M $191.4M
 
EBITDA $794.7M $1.3B $1.5B $2.2B $2.7B
EBIT $1.1B $1.6B $2.2B $3.3B $4B
 
Revenue (Reported) $1.5B $2.2B $2.8B $4.2B $5.4B
Operating Income (Reported) $767.5M $1.2B $1.6B $2.2B $2.7B
Operating Income (Adjusted) $1.1B $1.6B $2.2B $3.3B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $588.1M $731.9M $1.1B $1.4B $2.1B
Revenue Growth (YoY) 52.36% 24.46% 52.52% 21.76% 52.35%
 
Cost of Revenues $147.5M $215.9M $380.1M $512.1M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.9M $31.8M $48.9M $57.9M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.9M $5.2M $18.6M -$6M --
Operating Expenses -$354.4M -$423.5M -$613.8M -$697.2M -$646.3M
Operating Income $354.4M $423.5M $613.8M $697.2M $646.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $354.5M $423.9M $613.8M $697.2M $646.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.6M $74.2M $103.3M $123.3M $127.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.3M $2.2M $2.9M $9.8M -$2.6M
Net Income to Common Excl Extra Items $292.9M $349.8M $510.5M $574M $518.6M
 
Basic EPS (Cont. Ops) $1.51 $1.82 $2.67 $2.97 $2.73
Diluted EPS (Cont. Ops) $1.49 $1.80 $2.65 $2.95 $2.72
Weighted Average Basic Share $192.2M $191.5M $189.8M $190M $190.8M
Weighted Average Diluted Share $194.7M $193.3M $191.5M $191.4M $191.6M
 
EBITDA $361.2M $422.5M $599.5M $707.3M --
EBIT $456.5M $582.1M $886M $1B $1.1B
 
Revenue (Reported) $588.1M $731.9M $1.1B $1.4B $2.1B
Operating Income (Reported) $354.4M $423.5M $613.8M $697.2M $646.3M
Operating Income (Adjusted) $456.5M $582.1M $886M $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.6B $3.8B $5.1B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $546.2M $736.2M $1.1B $1.6B --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $101.9M $122.8M $174.6M $237.6M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$14.2M $26.8M $43.1M $13.8M --
Operating Expenses -$1.1B -$1.5B -$2.1B -$2.6B -$2.6B
Operating Income $1.1B $1.5B $2.1B $2.6B $2.6B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $1.5B $2.1B $2.6B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $185.2M $269.9M $355.9M $458.5M $489.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $5.7M $8.2M $10.5M $35.4M $12.9M
Net Income to Common Excl Extra Items $885.5M $1.2B $1.7B $2.1B $2.2B
 
Basic EPS (Cont. Ops) $4.58 $6.15 $9.03 $11.11 $11.24
Diluted EPS (Cont. Ops) $4.52 $6.10 $8.93 $11.00 $11.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.4B $2.3B $3B --
EBIT $1.5B $2B $3B $3.9B $4.2B
 
Revenue (Reported) $1.9B $2.6B $3.8B $5.1B $7B
Operating Income (Reported) $1.1B $1.5B $2.1B $2.6B $2.6B
Operating Income (Adjusted) $1.5B $2B $3B $3.9B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $2B $3B $3.9B $5.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $419.2M $578.3M $794.6M $1.2B $1.3B
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $73.2M $91.4M $133.4M $175.9M $184.2M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10.6M $27.4M $34.6M $8.4M -$3.9M
Operating Expenses -$843.3M -$1.1B -$1.6B -$2B -$1.9B
Operating Income $843.3M $1.1B $1.6B $2B $1.9B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $843.3M $1.1B $1.6B $2B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143.1M $194.1M $265M $344.5M $355.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $4.1M $5.9M $8.2M $27.4M $3.9M
Net Income to Common Excl Extra Items $700.3M $870.6M $1.3B $1.6B $1.5B
 
Basic EPS (Cont. Ops) $3.62 $4.50 $6.93 $8.35 $7.96
Diluted EPS (Cont. Ops) $3.59 $4.47 $6.87 $8.29 $7.92
Weighted Average Basic Share $576.6M $576.1M $570.2M $569.2M $571.6M
Weighted Average Diluted Share $580.6M $580.7M $575M $573.6M $574.1M
 
EBITDA $860.6M $1B $1.8B $2.3B $1.7B
EBIT $1.1B $1.5B $2.4B $2.9B $3.1B
 
Revenue (Reported) $1.5B $2B $3B $3.9B $5.6B
Operating Income (Reported) $843.3M $1.1B $1.6B $2B $1.9B
Operating Income (Adjusted) $1.1B $1.5B $2.4B $2.9B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $420.3M $424.1M $481.4M $673.2M $484.8M
Short Term Investments $2.1B $1.4B $2.4B $3B $2.9B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- $5M $31.6M $31M
Prepaid Expenses $18.7M $11.5M $36.8M $59.9M $107.9M
Other Current Assets -- -- -- -- --
Total Current Assets $916.6M $979.4M $1.6B $2.2B $1.6B
 
Property Plant And Equipment $142.9M $163.2M $251.9M $313.2M $368.3M
Long-Term Investments $8.8M $2.2M $64.9K $1.4M $32.7M
Goodwill -- -- -- $74.9M $33.4M
Other Intangibles -- -- $33.4M $69.5M $145.9M
Other Long-Term Assets $27.9M $42.4M -$484K -$485.5K $287.6K
Total Assets $6.7B $8.3B $11.1B $15B $16B
 
Accounts Payable -- $29.6M $50.9M $138.9M $72.1M
Accrued Expenses $3.9M $5.2M $6.7M $6M $4.4M
Current Portion Of Long-Term Debt $38.4M $61.4M $93.2M $132.4M $160.4M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.5M $188.6K $196.2K $208.7K $264.6K
Total Current Liabilities $1.2B $1.6B $2.2B $2.7B $2.5B
 
Long-Term Debt $515.6M $631.9M $330.7M $233.2M --
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $7.1B $9.3B $12.6B $13B
 
Common Stock $227.5M $224.3M $281.4M $285.6M $248.1M
Other Common Equity Adj $12.3M $6M -$20.1M $21.4M $78.6M
Common Equity $926.9M $1.1B $1.8B $2.4B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.4M $11.4M $14.1M $55.1M $106.1M
Total Equity $937.1M $1.2B $1.8B $2.4B $3B
 
Total Liabilities and Equity $6.7B $8.3B $11.1B $15B $16B
Cash and Short Terms $2.9B $2.2B $3.7B $4.8B $4B
Total Debt $515.6M $631.9M $330.7M $233.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $370.6M $469.3M $507.3M $454.1M $886.3M
Short Term Investments $2B $1.9B $3B $3B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $687.6M $1.2B $1.3B $1.2B $1.6B
 
Property Plant And Equipment $174.2M $226.4M $317.9M $427M $780M
Long-Term Investments $469.4K $4.5M $307.7K $2.8M $17.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $151.9M $169.3M $227.2M $304.1M --
Total Assets $8B $9.5B $12.7B $15.9B $18.9B
 
Accounts Payable -- -- -- -- $674.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $39.2M $51M -- $111.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.8B $1.9B $2.2B $2.8B
 
Long-Term Debt $536.6M $425.2M $330.4M $288.6M $690M
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.9B $10.6B $13B $14.6B
 
Common Stock $228.9M $273.1M $272.4M $270.8M $237.2M
Other Common Equity Adj $13.2M -$29.5M $18.5M $41.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.3M $12.2M $20.8M $73.7M $129.1M
Total Equity $1.1B $1.6B $2.1B $2.9B $4.3B
 
Total Liabilities and Equity $8B $9.5B $12.7B $15.9B $18.9B
Cash and Short Terms $2.5B $3B $4.1B $4.1B --
Total Debt $536.6M $425.2M $330.4M $288.6M $690M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$342.9M -$2.5B -$1.6B -$2.5B -$3.5B
Change in Inventories -- -- -- -- --
Cash From Operations $667.6M -$3.9B $1.4B $1.9B $2.4B
 
Capital Expenditures $43.9M $58.4M $128.9M $110.2M $203.9M
Cash Acquisitions $1.6M $12M -- $63.7M --
Cash From Investing -$1.2B $3.1B -$2.6B -$3B -$3.7B
 
Dividends Paid (Ex Special Dividend) $423.5M $797.9M $455.3M $1.2B $1.4B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$24.5M -- -$102.6M -$104.8M
Repurchase of Common Stock -- -- $138M $133.1M $6.1M
Other Financing Activities -$5.2M -$4.4M -$4.7M -$18.9M -$26M
Cash From Financing $745.8M $753.4M $1.8B $1.6B $765.1M
 
Beginning Cash (CF) $583.1M $779.2M $747.7M $1.4B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $226.2M $39.3M $614.3M $458.8M -$406.4M
Ending Cash (CF) $805.6M $806.8M $1.3B $1.8B $1.3B
 
Levered Free Cash Flow $623.7M -$3.9B $1.2B $1.7B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$842.1M -$715.5M -$1B -$773.1M --
Change in Inventories -- -- -- $1.8M --
Cash From Operations $301M $323.7M $475.3M $733.1M $4B
 
Capital Expenditures $11.2M $25.7M $32.1M $71.5M $59.5M
Cash Acquisitions -- -- $6.8K -- $553.8M
Cash From Investing -$316.8M -$743.3M -$514.4M -$1.2B -$1.7B
 
Dividends Paid (Ex Special Dividend) $179.3M $194.5M $320.1M $355.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$23.5M -- $1.4M $7.3M --
Repurchase of Common Stock -- $37.5M $21.6M -$37.5K --
Other Financing Activities -$1.3M -$1.1M -$1.2M -$2.4M --
Cash From Financing $102.8M $421.2M $4.9M $249.5M $224.9M
 
Beginning Cash (CF) $475.4M $1.2B $1.2B $1.3B --
Foreign Exchange Rate Adjustment -$1.8M $3.8M $42.4M $2.7M $10.6M
Additions / Reductions $85.2M $5.4M $8.2M -$184M -$721.9M
Ending Cash (CF) $556.3M $1.1B $1.2B $1.1B --
 
Levered Free Cash Flow $289.8M $298M $443.2M $661.6M $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.1B -$1.7B -$2.2B -$3.3B --
Change in Inventories -- -- -- -- --
Cash From Operations $918.4M -$3.7B $1.6B $2.5B $6.3B
 
Capital Expenditures $29.6M $95.8M $150.1M $155.9M $279.9M
Cash Acquisitions $3.4K $11.8M -- $52.2M $1.1B
Cash From Investing -$2B $3.2B -$3.2B -$3.4B -$4.7B
 
Dividends Paid (Ex Special Dividend) $574.5M $399.4M $1.1B $1.4B $307.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$957.7K -$102.9M -$107.4M --
Repurchase of Common Stock -- $73.8M $159.7M $36.5M -$230.8K
Other Financing Activities -$6.1M -$4.5M -$6.7M -$18.2M --
Cash From Financing $1.1B $1.1B $1.5B $904.9M $2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$54.7M $620.9M $27.2M -$45.8M $526.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $888.8M -$3.8B $1.5B $2.3B $6.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.7B -$870.5M -$1.5B -$2.3B -$1.5B
Change in Inventories -- -- -- -- $12M
Cash From Operations $713.9M $864.7M $1.2B $1.9B $5.8B
 
Capital Expenditures $32.2M $70.4M $97.3M $144.1M $218.6M
Cash Acquisitions -- -- $6.8K -- $1.1B
Cash From Investing -$1.5B -$1.5B -$2.1B -$2.6B -$3.6B
 
Dividends Paid (Ex Special Dividend) $582.5M $194.5M $896.5M $1.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $638M
Long-Term Debt Repaid -$23.5M -- -$102.9M -$107.7M -$95.9M
Repurchase of Common Stock -- $73.8M $101.6M $6.3M --
Other Financing Activities -$3.5M -$3.6M -$5.6M -$4.9M -$1.2M
Cash From Financing $595.3M $927.2M $692.6M $11M $1.4B
 
Beginning Cash (CF) $2B $2.9B $3.7B $4.7B $2.6B
Foreign Exchange Rate Adjustment $2.8M $44.7M $21.7M $23.3M -$20.6M
Additions / Reductions -$208.1M $374M -$186.1M -$686.3M $249.8M
Ending Cash (CF) $1.8B $3.2B $3.5B $3.9B $3.5B
 
Levered Free Cash Flow $681.7M $794.3M $1.1B $1.7B $5.5B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock