Financhill
Buy
57

KC Quote, Financials, Valuation and Earnings

Last price:
$9.19
Seasonality move :
-6.54%
Day range:
$8.84 - $9.77
52-week range:
$2.02 - $9.77
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.28x
P/B ratio:
3.05x
Volume:
4.7M
Avg. volume:
4.2M
1-year change:
166.57%
Market cap:
$2.3B
Revenue:
$996.3M
EPS (TTM):
-$1.19
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $572.8M $953.1M $1.4B $1.2B $996.3M
Revenue Growth (YoY) 70.7% 66.4% 47.24% -13.22% -18.19%
 
Cost of Revenues $571.7M $901.4M $1.3B $1.2B $876.1M
Gross Profit $1.1M $51.7M $54.4M $63.9M $120.2M
Gross Profit Margin 0.2% 5.43% 3.88% 5.25% 12.06%
 
R&D Expenses $86.2M $112.3M $161.7M $144.6M $110.9M
Selling, General & Admin $71.5M $109.7M $155.8M $202.9M $143.9M
Other Inc / (Exp) -$4.7M $29.8M $19.9M -$56.3M -$105.2M
Operating Expenses $166.7M $228.6M $321.5M $395.7M $311.6M
Operating Income -$165.6M -$176.8M -$267.1M -$331.8M -$191.4M
 
Net Interest Expenses -- -- -- $8.5M $9.6M
EBT. Incl. Unusual Items -$159.6M -$137.3M -$244.1M -$396.6M -$306.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $2.2M $2.4M $3.6M $2.5M
Net Income to Company -$160.9M -$139.4M -$246.5M -$400.2M -$308.7M
 
Minority Interest in Earnings -- -$8.8K $471.5K $4.5M $1M
Net Income to Common Excl Extra Items -$160.9M -$139.4M -$246.1M -$395.7M -$307.7M
 
Basic EPS (Cont. Ops) -$0.69 -$0.89 -$1.07 -$1.63 -$1.29
Diluted EPS (Cont. Ops) -$0.69 -$0.89 -$1.07 -$1.63 -$1.29
Weighted Average Basic Share $243.6M $160.1M $229.4M $241.6M $237.2M
Weighted Average Diluted Share $243.6M $160.1M $229.4M $241.6M $237.2M
 
EBITDA -$71.3M -$26.1M -$103.5M -$203.8M -$152.6M
EBIT -$158.9M -$135.9M -$236M -$376.1M -$285.5M
 
Revenue (Reported) $572.8M $953.1M $1.4B $1.2B $996.3M
Operating Income (Reported) -$165.6M -$176.8M -$267.1M -$331.8M -$191.4M
Operating Income (Adjusted) -$158.9M -$135.9M -$236M -$376.1M -$285.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $249.7M $372.7M $287.4M $224.6M $263.4M
Revenue Growth (YoY) 74.88% 49.28% -22.89% -21.86% 17.26%
 
Cost of Revenues $233.4M $359.1M $269.5M $197.5M $221M
Gross Profit $16.3M $13.7M $17.9M $27.1M $42.4M
Gross Profit Margin 6.53% 3.66% 6.22% 12.08% 16.09%
 
R&D Expenses $24.2M $41.5M $36.2M $27.7M $32.9M
Selling, General & Admin $27.2M $44.6M $55.2M $45.9M $40.7M
Other Inc / (Exp) $17.5M -$5.1M -$38.3M -$59.1M -$108M
Operating Expenses $51.4M $86.1M $91.5M $73.6M $73.7M
Operating Income -$35.1M -$72.4M -$73.6M -$46.5M -$31.3M
 
Net Interest Expenses -- -- $2.5M $2M $7.4M
EBT. Incl. Unusual Items -$14.6M -$77.5M -$114.4M -$107.6M -$146.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $582.5K $772.7K $2.6M $1.5M $1.5M
Net Income to Company -- $93.3M -- -- --
 
Minority Interest in Earnings -$28.3K -$190.2K $1.2M $533.3K $549K
Net Income to Common Excl Extra Items -$15.2M -$78.4M -$115.8M -$108.6M -$147.6M
 
Basic EPS (Cont. Ops) -$0.06 -$0.35 -$0.48 -$0.46 -$0.61
Diluted EPS (Cont. Ops) -$0.06 -$0.35 -$0.48 -$0.46 -$0.61
Weighted Average Basic Share $210.2M $229.2M $244.1M $237.6M $243.7M
Weighted Average Diluted Share $210.2M $229.2M $244.1M $237.6M $243.7M
 
EBITDA -$14.1M -$75.3M -$108.9M -$102M -$138.7M
EBIT -$14.1M -$75.3M -$108.9M -$102M -$138.7M
 
Revenue (Reported) $249.7M $372.7M $287.4M $224.6M $263.4M
Operating Income (Reported) -$35.1M -$72.4M -$73.6M -$46.5M -$31.3M
Operating Income (Adjusted) -$14.1M -$75.3M -$108.9M -$102M -$138.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $832M $1.3B $1.3B $1.1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $786.4M $1.2B $1.3B $950.7M $851M
Gross Profit $45.5M $63.9M $44.7M $107.7M $162.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $109.1M $145.5M $151.9M $122.7M $118.1M
Selling, General & Admin $116.5M $131.7M $238.5M $187.9M $130.8M
Other Inc / (Exp) $17.6M $21.4M -$46M -$83.8M -$120.8M
Operating Expenses $225.6M $277.2M $390.4M $356.2M $304.6M
Operating Income -$180.1M -$213.3M -$345.7M -$248.5M -$141.8M
 
Net Interest Expenses -- -- $8.1M $6.1M $25M
EBT. Incl. Unusual Items -$154M -$184.8M -$399.8M -$338.4M -$287.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9M $2.3M $2.4M $4.1M $382K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1K -$199.9K $3.3M $2.4M $1.6M
Net Income to Common Excl Extra Items -$156M -$187.4M -$399M -$340.1M -$286.5M
 
Basic EPS (Cont. Ops) -$0.89 -$0.83 -$1.64 -$1.42 -$1.19
Diluted EPS (Cont. Ops) -$0.89 -$0.83 -$1.64 -$1.42 -$1.19
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$152.9M -$152.9M -$379.5M -$319.9M -$257.7M
EBIT -$152.9M -$180.7M -$379.5M -$319.9M -$257.7M
 
Revenue (Reported) $832M $1.3B $1.3B $1.1B $1B
Operating Income (Reported) -$180.1M -$213.3M -$345.7M -$248.5M -$141.8M
Operating Income (Adjusted) -$152.9M -$180.7M -$379.5M -$319.9M -$257.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $665.4M $988.7M $917.8M $758.9M $774.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $627.5M $938.7M $877.5M $673.9M $646.9M
Gross Profit $37.8M $49.9M $40.3M $85M $127.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $84.8M $118.2M $108.4M $86.8M $93.7M
Selling, General & Admin $90.2M $108M $172.8M $156.7M $142.1M
Other Inc / (Exp) $10M $2.7M -$77.1M -$103.5M -$119.5M
Operating Expenses $174.9M $226.2M $281.2M $243.6M $235.8M
Operating Income -$137.1M -$176.3M -$240.9M -$158.6M -$108.2M
 
Net Interest Expenses -- -- $7.1M $4.7M $20.2M
EBT. Incl. Unusual Items -$120.3M -$169.5M -$325.1M -$266.7M -$247.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $1.8M $1.8M $2.4M $299K
Net Income to Company -- -$0 -$119.3M -- --
 
Minority Interest in Earnings -$980 -$191.8K $2.6M $648K $1.2M
Net Income to Common Excl Extra Items -$122M -$171.5M -$324.3M -$268.5M -$247M
 
Basic EPS (Cont. Ops) -$0.72 -$0.76 -$1.33 -$1.13 -$1.03
Diluted EPS (Cont. Ops) -$0.72 -$0.76 -$1.33 -$1.13 -$1.03
Weighted Average Basic Share $558.4M $675.5M $730.9M $711M $728M
Weighted Average Diluted Share $558.4M $675.5M $730.9M $711M $728M
 
EBITDA -$119.2M -$137.8M -$309.1M -$252.7M -$224.5M
EBIT -$119.2M -$165.6M -$309.1M -$252.7M -$224.5M
 
Revenue (Reported) $665.4M $988.7M $917.8M $758.9M $774.5M
Operating Income (Reported) -$137.1M -$176.3M -$240.9M -$158.6M -$108.2M
Operating Income (Adjusted) -$119.2M -$165.6M -$309.1M -$252.7M -$224.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $289.2M $524.2M $661.7M $495.6M $318.2M
Short Term Investments $32.2M $412.2M $390.8M $181.7M --
Accounts Receivable, Net $192.6M $357.4M $560.2M $348.2M $215.8M
Inventory -- -- -- -- --
Prepaid Expenses $53.8M $84.1M $122.7M $126.6M $143.8M
Other Current Assets $2.5M $12M $21.8M $13.2M $11.4M
Total Current Assets $593.1M $1.5B $1.9B $1.3B $860.3M
 
Property Plant And Equipment $250.8M $341.7M $415.1M $343.9M $452.2M
Long-Term Investments $16.4M $19.4M $32.5M $39.7M $36.7M
Goodwill -- -- $725.6M $667.6M $649.7M
Other Intangibles $1.1M $2.5M $183.5M $146.1M $117.7M
Other Long-Term Assets $357K $435.6K $577K $297.4K $1.4M
Total Assets $862.1M $1.8B $3.3B $2.5B $2.1B
 
Accounts Payable $179.3M $314.9M $461M $333.7M $254.6M
Accrued Expenses $98.9M $34.5M $231.6M $142.1M $181M
Current Portion Of Long-Term Debt $14.3M $11.4M -- $131.8M $156.7M
Current Portion Of Capital Lease Obligations -- $11.7M $17M $19.8M $16.2M
Other Current Liabilities $3.2M $6.7M $11.3M $14.3M $10.4M
Total Current Liabilities $345.9M $530.5M $1.2B $965.1M $963.3M
 
Long-Term Debt $10.6M -- -- -- $14.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $564.7M $1.5B $1.1B $1.1B
 
Common Stock $18.4M $3.5M $3.9M $3.6M $3.6M
Other Common Equity Adj $69.2M -$10.5M -$33.8M $67.8M $81.4M
Common Equity -$617.5M $1.3B $1.7B $1.3B $972M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $9.3K $139.4M $113.4M $50.2M
Total Equity -$599.9M $1.3B $1.8B $1.4B $1B
 
Total Liabilities and Equity $862.1M $1.8B $3.3B $2.5B $2.1B
Cash and Short Terms $321.4M $936.4M $1.1B $677.3M $318.2M
Total Debt $24.9M $54M $211.5M $131.8M $170.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $566.4M $532.2M $443.9M $358M $230.7M
Short Term Investments $429.3M $394.1M $303.9M -- --
Accounts Receivable, Net $297M $684.7M $360.2M $241.2M $247M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $81.1M $174.2M $243.3M $239.6M $330.1M
Total Current Assets $1.4B $1.9B $1.4B $900.3M $862.6M
 
Property Plant And Equipment $324M $357.9M $360.6M $206.5M $661.9M
Long-Term Investments $17.2M $13.7M $33.8M $38.1M $36M
Goodwill -- $680.3M $646.3M $631.3M $656.8M
Other Intangibles -- $193.5M $146.7M $121.9M $100.7M
Other Long-Term Assets $8.7M $7.6M $5.6M $35M $62.4M
Total Assets $1.7B $3.1B $2.6B $1.9B $2.4B
 
Accounts Payable $291.8M $487M $344.5M $296.3M $302.5M
Accrued Expenses $105.1M $225.4M $380.1M $318M $550.7M
Current Portion Of Long-Term Debt $18.2M -- -- -- $257.9M
Current Portion Of Capital Lease Obligations $9.7M $11.5M $14.7M $7.7M $7.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $486.2M $916.3M $1B $768.9M $1.3B
 
Long-Term Debt -- -- -- -- $77.2M
Capital Leases -- -- -- -- --
Total Liabilities $523M $1.2B $1.2B $907.5M $1.6B
 
Common Stock $3.3M $3.8M $3.5M $3.5M $3.7M
Other Common Equity Adj $38M -$13.7M $82.7M $83.4M $69.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1K $153.6M $121.2M $48.3M $48.6M
Total Equity $1.2B $1.9B $1.4B $1B $794.5M
 
Total Liabilities and Equity $1.7B $3.1B $2.6B $1.9B $2.4B
Cash and Short Terms $995.7M $926.3M $747.8M $358M $230.7M
Total Debt $59M $139.3M $146.1M $127M $335.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$160.9M -$139.4M -$246.5M -$400.2M -$308.7M
Depreciation & Amoritzation $87.5M $109.8M $132.5M $172.3M $133M
Stock-Based Compensation $17.6M $47.8M $67.3M $53.6M $25.7M
Change in Accounts Receivable -$106.9M -$159.3M -$147.1M $117.3M $51.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$63.6M -$42.1M -$109.8M $28.1M -$23.9M
 
Capital Expenditures $144.7M $230.6M $113.9M $214M $277.8M
Cash Acquisitions -$13.7M -$2.1M $13.5M -$33.3M -$1.1M
Cash From Investing $127.9M -$625.1M -$65.3M -$4.9M -$95.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $40.4M $423.2M $184.1M $306M
Long-Term Debt Repaid -$44.3M -$14.5M -$88.4M -$317.3M -$242.9M
Repurchase of Common Stock -- -- -- -$31M --
Other Financing Activities -- -- -- -$3.5M -$95.8M
Cash From Financing $9.3M $887.4M $342.7M -$171.5M -$32.2M
 
Beginning Cash (CF) $218.2M $293.2M $530.4M $663.5M $499.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.6M $220.2M $167.6M -$148.3M -$151.3M
Ending Cash (CF) $292.9M $496.2M $690.2M $526.1M $351.9M
 
Levered Free Cash Flow -$208.3M -$272.7M -$223.7M -$185.9M -$301.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $93.3M -- -- --
Depreciation & Amoritzation -- -$57.2M -- -- --
Stock-Based Compensation -- -$30.8M -- -- --
Change in Accounts Receivable -- $158.6M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$14.6M $2.4M $12.9M $3.7M $31.8M
 
Capital Expenditures -- -$67.4M -- -- --
Cash Acquisitions -- $2.2M -- -- --
Cash From Investing -$159.9M $15.5M $51.1M $20.2M -$65.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$120.4M -- -- --
Long-Term Debt Repaid -- $28.4M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $269.8M $81M -$17.4M -$174.1M -$24.6M
 
Beginning Cash (CF) $466.9M $457.3M $420.1M $545.5M $291.5M
Foreign Exchange Rate Adjustment -$10.5M $100.9K $19.3M -$2M $3.8M
Additions / Reductions $95.2M $98.9M $46.6M -$150.2M -$58M
Ending Cash (CF) $558.4M $555.1M $468.1M $377.5M $238.9M
 
Levered Free Cash Flow -$14.6M $69.8M $12.9M $3.7M $31.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- $83.9M -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$24.9M -$155.7M -$24.3M -$62.4M $9.9M
 
Capital Expenditures -- -- $178.3M -- --
Cash Acquisitions -- -- -$15.9M -- --
Cash From Investing -$565.3M -$76.8M -$174.3M $157.3M -$516.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $898.6M $207.1M $118.7M -$297.9M $361.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $308.4M -$25.3M -$79.9M -$203M -$144.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$24.9M -$155.7M -$24.3M -$62.4M $9.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$0 -$119.3M -- --
Depreciation & Amoritzation -- $0 $42.2M -- --
Stock-Based Compensation -- -- $16.6M -- --
Change in Accounts Receivable -- -- $82.3M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.8M -$115.3M -$29.8M -$25.7M $8.1M
 
Capital Expenditures -- $0 $64.4M -- --
Cash Acquisitions -- -- -$29.4M -- --
Cash From Investing -$578.5M -$30.1M -$139.1M $102.5M -$318.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$10 $47.1M -- --
Long-Term Debt Repaid -- -- -$90.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$186.8K -- --
Cash From Financing $854.4M $174.1M -$49.9M -$191.1M $202.9M
 
Beginning Cash (CF) $1B $1.4B $1.7B $1.6B $931.6M
Foreign Exchange Rate Adjustment -$8M -$2.4M $30.6M $3.4M -$1M
Additions / Reductions $274.2M $28.6M -$218.8M -$114.3M -$107.8M
Ending Cash (CF) $1.3B $1.4B $1.4B $1.5B $822.5M
 
Levered Free Cash Flow -$1.8M -$115.3M -$94.3M -$25.7M $8.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.27% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.7% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.95% over the past day.

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

Show me the best stock