Financhill
Buy
57

KE Quote, Financials, Valuation and Earnings

Last price:
$29.23
Seasonality move :
0.98%
Day range:
$28.66 - $29.26
52-week range:
$12.41 - $33.19
Dividend yield:
0%
P/E ratio:
30.59x
P/S ratio:
0.49x
P/B ratio:
1.23x
Volume:
101.1K
Avg. volume:
154.6K
1-year change:
51.43%
Market cap:
$710.9M
Revenue:
$1.5B
EPS (TTM):
$0.96
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.3B $1.3B $1.8B $1.7B $1.5B
Revenue Growth (YoY) 7.6% 4.47% 35.12% -5.97% -13.29%
 
Cost of Revenues $1.2B $1.2B $1.6B $1.6B $1.4B
Gross Profit $118.8M $104.3M $175.6M $151M $124.9M
Gross Profit Margin 9.2% 7.73% 9.63% 8.81% 8.4%
 
R&D Expenses $21M $23.7M $24.4M $18.3M $17.5M
Selling, General & Admin $51.5M $51.8M $63.8M $63.2M $48M
Other Inc / (Exp) $6.4M -$5.6M $3.8M -$26.3M --
Operating Expenses $53M $49.6M $88M $81M $65.6M
Operating Income $65.8M $54.7M $87.6M $70M $59.3M
 
Net Interest Expenses $3.4M $4.3M $21.1M $27.1M $20.5M
EBT. Incl. Unusual Items $70.1M $43.7M $74.7M $25.2M $26.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.3M $12.5M $18.9M $4.7M $9.2M
Net Income to Company $56.8M $31.3M $55.8M $20.5M $17M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $56.7M $31.2M $55.7M $20.5M $17M
 
Basic EPS (Cont. Ops) $2.26 $1.24 $2.24 $0.82 $0.68
Diluted EPS (Cont. Ops) $2.24 $1.24 $2.22 $0.81 $0.68
Weighted Average Basic Share $25.1M $25.1M $24.9M $25.1M $24.8M
Weighted Average Diluted Share $25.3M $25.2M $25.1M $25.3M $25M
 
EBITDA $99.9M $84.1M $120M $108M $96.3M
EBIT $65.8M $54.7M $87.6M $70M $59.3M
 
Revenue (Reported) $1.3B $1.3B $1.8B $1.7B $1.5B
Operating Income (Reported) $65.8M $54.7M $87.6M $70M $59.3M
Operating Income (Adjusted) $65.8M $54.7M $87.6M $70M $59.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $292.7M $405.9M $438.1M $374.3M $365.6M
Revenue Growth (YoY) -11.77% 38.66% 7.93% -14.57% -2.31%
 
Cost of Revenues $277.2M $376.2M $399.7M $350.3M $336.6M
Gross Profit $15.5M $29.7M $38.4M $24M $29M
Gross Profit Margin 5.3% 7.31% 8.77% 6.41% 7.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12M $14.9M $15.2M $12.9M $12.9M
Other Inc / (Exp) -$878K $500K -$930K -$2.5M --
Operating Expenses $11.9M $14.6M $15M $12.6M $13.1M
Operating Income $3.6M $15.1M $23.5M $11.4M $15.9M
 
Net Interest Expenses $595K $2.8M $6.3M $5.8M $3.5M
EBT. Incl. Unusual Items $3.5M $12.2M $13.2M $2.9M $11M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $967K $2.7M $2.5M -$270K $913K
Net Income to Company $2.6M $9.5M $10.8M $3.2M $10.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.6M $9.5M $10.7M $3.2M $10.1M
 
Basic EPS (Cont. Ops) $0.10 $0.38 $0.43 $0.13 $0.41
Diluted EPS (Cont. Ops) $0.10 $0.38 $0.43 $0.12 $0.40
Weighted Average Basic Share $25.1M $24.8M $25M $25M $24.6M
Weighted Average Diluted Share $25.3M $25M $25.2M $25.2M $24.9M
 
EBITDA $12.5M $22.7M $32.5M $20.6M $25M
EBIT $3.6M $15.1M $23.5M $11.4M $15.9M
 
Revenue (Reported) $292.7M $405.9M $438.1M $374.3M $365.6M
Operating Income (Reported) $3.6M $15.1M $23.5M $11.4M $15.9M
Operating Income (Adjusted) $3.6M $15.1M $23.5M $11.4M $15.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.5B $1.9B $1.7B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.3B $1.7B $1.5B $1.4B
Gross Profit $103M $118.5M $160.7M $124M $111.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.9M $55M $65.2M $61.8M $48.7M
Other Inc / (Exp) $2.6M -$4.2M $2.4M -$27.8M --
Operating Expenses $52.1M $52.6M $65M $61.4M $49.3M
Operating Income $50.9M $65.9M $95.7M $62.6M $62.1M
 
Net Interest Expenses $2.6M $6.2M $23.6M $25.8M $15.4M
EBT. Incl. Unusual Items $53.6M $52.4M $75.8M $14.9M $34.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.1M $14.2M $18.7M $2M $10.4M
Net Income to Company $42.5M $38.2M $57.1M $12.9M $23.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42.5M $38.1M $57M $12.9M $23.9M
 
Basic EPS (Cont. Ops) $1.69 $1.52 $2.28 $0.51 $0.97
Diluted EPS (Cont. Ops) $1.69 $1.52 $2.27 $0.51 $0.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $85.6M $94M $129.5M $100.8M $99M
EBIT $50.9M $65.9M $95.7M $62.6M $62.1M
 
Revenue (Reported) $1.3B $1.5B $1.9B $1.7B $1.5B
Operating Income (Reported) $50.9M $65.9M $95.7M $62.6M $62.1M
Operating Income (Adjusted) $50.9M $65.9M $95.7M $62.6M $62.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $292.7M $405.9M $438.1M $374.3M $365.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $277.2M $376.2M $399.7M $350.3M $336.6M
Gross Profit $15.5M $29.7M $38.4M $24M $29M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12M $14.9M $15.2M $12.9M $12.9M
Other Inc / (Exp) -$878K $500K -$930K -$2.5M --
Operating Expenses $11.9M $14.6M $15M $12.6M $13.1M
Operating Income $3.6M $15.1M $23.5M $11.4M $15.9M
 
Net Interest Expenses $595K $2.8M $6.3M $5.8M $3.5M
EBT. Incl. Unusual Items $3.5M $12.2M $13.2M $2.9M $11M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $967K $2.7M $2.5M -$270K $913K
Net Income to Company $2.6M $9.5M $10.8M $3.2M $10.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.6M $9.5M $10.7M $3.2M $10.1M
 
Basic EPS (Cont. Ops) $0.10 $0.38 $0.43 $0.13 $0.41
Diluted EPS (Cont. Ops) $0.10 $0.38 $0.43 $0.12 $0.40
Weighted Average Basic Share $25.1M $24.8M $25M $25M $24.6M
Weighted Average Diluted Share $25.3M $25M $25.2M $25.2M $24.9M
 
EBITDA $12.5M $22.7M $32.5M $20.6M $25M
EBIT $3.6M $15.1M $23.5M $11.4M $15.9M
 
Revenue (Reported) $292.7M $405.9M $438.1M $374.3M $365.6M
Operating Income (Reported) $3.6M $15.1M $23.5M $11.4M $15.9M
Operating Income (Adjusted) $3.6M $15.1M $23.5M $11.4M $15.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $109.5M $49.9M $43.9M $78.8M $90M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $249.2M $286.9M $387M $358.7M $294.4M
Inventory $200.4M $395.6M $450.3M $338.1M $273.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.3M $28.7M $49.2M $44.7M --
Total Current Assets $583.4M $761.1M $929.4M $847M $699.6M
 
Property Plant And Equipment $164.9M $209.9M $270.3M $269.7M $276.6M
Long-Term Investments -- -- -- $2.5M $2.5M
Goodwill $12M $12M $12M $6.2M --
Other Intangibles $17M $14.7M $12.3M $3M --
Other Long-Term Assets $38.4M $41.1M $38.3M $82.1M --
Total Assets $814.1M $1B $1.3B $1.2B $1.1B
 
Accounts Payable $216.5M $308.6M $322.3M $213.6M $218.8M
Accrued Expenses $8.6M $10.6M $13.6M $14.8M --
Current Portion Of Long-Term Debt $26.2M $35.6M $46.5M $59.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1.2M $11.1M --
Total Current Liabilities $300.8M $408.7M $475.1M $375.3M $318.6M
 
Long-Term Debt $40M $145M $235M $235M $141M
Capital Leases -- -- -- -- --
Total Liabilities $372.1M $581.8M $735.7M $667.5M $507.4M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$4.9M -$19.7M -$11M -$17.8M --
Common Equity $442M $454M $524M $540.5M $569.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $442M $454M $524M $540.5M $569.9M
 
Total Liabilities and Equity $814.1M $1B $1.3B $1.2B $1.1B
Cash and Short Terms $109.5M $49.9M $43.9M $78.8M $90M
Total Debt $66.2M $180.6M $281.5M $294.8M $158.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $92.4M $20.2M $60.4M $80.5M $78.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $223M $322.1M $347.1M $338.4M $301.2M
Inventory $262.1M $449.5M $482.2M $335.3M $272.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.8M $28.6M $45.1M $32.5M --
Total Current Assets $602.2M $820M $931M $782.7M $690.6M
 
Property Plant And Equipment $169.5M $218.5M $271.6M $275.7M $285.7M
Long-Term Investments -- -- -- -- $2.4M
Goodwill $12M $12M $12M $6.2M --
Other Intangibles $16.6M $13.8M $11.6M $2.9M --
Other Long-Term Assets $41.4M $40.5M $39.9M $81.6M --
Total Assets $838.3M $1.1B $1.3B $1.1B $1.1B
 
Accounts Payable $247.2M $322.2M $308.9M $216.7M $234.6M
Accrued Expenses $46.8M $65.3M $66.3M $45.5M --
Current Portion Of Long-Term Debt $32.6M $52.5M $61.7M $45.9M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $326.6M $440M $478.3M $343.7M $312M
 
Long-Term Debt $40M $183M $238M $200M $142.4M
Capital Leases -- -- -- -- --
Total Liabilities $398.5M $645.5M $734.9M $601.3M $500.8M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$9.1M -$27.1M -$17.8M -$11.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $439.8M $456.2M $528.3M $547.8M $577.1M
 
Total Liabilities and Equity $838.3M $1.1B $1.3B $1.1B $1.1B
Cash and Short Terms $92.4M $20.2M $60.4M $80.5M $78.1M
Total Debt $72.6M $235.5M $299.7M $245.9M $149M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $56.8M $31.3M $55.8M $20.5M $17M
Depreciation & Amoritzation $34M $29.4M $32.4M $38M $37M
Stock-Based Compensation $3.9M $6.2M $6.9M $7.2M $6.5M
Change in Accounts Receivable -$3.9M -$44.7M -$97.1M $11M $76.3M
Change in Inventories $18.6M -$203.2M -$50.2M $64.2M $74.6M
Cash From Operations $130.1M -$83.8M -$13.9M $73.1M $183.9M
 
Capital Expenditures $39.4M $74.7M $90.7M $47M $33.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.8M -$74.8M -$90.5M -$46.5M -$14.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $114.9M $105M $13.5M --
Long-Term Debt Repaid -$52.3M -- -$4.3M -- --
Repurchase of Common Stock $3M $9M -- $2.8M $12M
Other Financing Activities $2.2M -$2.2M -$1.5M -$1.6M --
Cash From Financing -$53.1M $104.4M $99.3M $9.1M -$160.9M
 
Beginning Cash (CF) $106.4M $49.9M $43.9M $78.8M $89.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.5M -$56.6M -$6M $34.9M $10.7M
Ending Cash (CF) $151.1M -$9.1M $37M $112.9M $102.5M
 
Levered Free Cash Flow $90.7M -$158.5M -$104.6M $26M $150.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.6M $9.5M $10.8M $3.2M $10.1M
Depreciation & Amoritzation $8.9M $7.6M $9M $9.2M $9.1M
Stock-Based Compensation $1.1M $1.6M $1.7M $2.1M $1.6M
Change in Accounts Receivable $25.5M -$37.5M $36.4M $22.1M -$10.9M
Change in Inventories -$62.8M -$57.6M -$34M $5.1M $1.7M
Cash From Operations -$8.2M -$60.2M $12.8M $45.5M $8.1M
 
Capital Expenditures $12.7M $19.5M $11.3M $13.5M $10.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.9M -$19.3M -$11.3M $5.2M -$6.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.5M $52.2M $15.4M $900K --
Long-Term Debt Repaid -- -- -- -$50M --
Repurchase of Common Stock -- -- -- $2.9M $1.2M
Other Financing Activities -$1.6M -$1.4M -$1.4M -$937K --
Cash From Financing $5M $50.8M $14M -$53M -$14M
 
Beginning Cash (CF) $89.3M $19.7M $58.8M $78.4M $77.5M
Foreign Exchange Rate Adjustment -$1M -$1.4M -$549K $1.8M $116K
Additions / Reductions -$17.1M -$30.1M $14.9M -$424K -$12M
Ending Cash (CF) $71.2M -$11.8M $73.2M $79.8M $65.6M
 
Levered Free Cash Flow -$20.9M -$79.6M $1.5M $32M -$2.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $42.5M $38.2M $57.1M $12.9M $23.9M
Depreciation & Amoritzation $34.6M $28.1M $33.8M $38.2M $36.9M
Stock-Based Compensation $4.1M $6.7M $7M $7.6M $6M
Change in Accounts Receivable $36.6M -$107.7M -$23.2M -$3.3M $43.3M
Change in Inventories -$63M -$197.9M -$26.7M $103.4M $71.2M
Cash From Operations $101.2M -$135.8M $59.1M $105.7M $146.5M
 
Capital Expenditures $43.5M $81.4M $82.6M $49.2M $30.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$43.3M -$81.3M -$82.4M -$30M -$26.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $6.5M $160.6M $68.2M -$1M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $3M $9M -- $5.8M $10.3M
Other Financing Activities -$1.6M -$2.1M -$1.5M -$1.2M --
Cash From Financing -$42.3M $150.2M $62.5M -$57.8M -$121.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.9M -$69.6M $39.1M $19.6M -$875K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $57.7M -$217.3M -$23.5M $56.5M $115.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.6M $9.5M $10.8M $3.2M $10.1M
Depreciation & Amoritzation $8.9M $7.6M $9M $9.2M $9.1M
Stock-Based Compensation $1.1M $1.6M $1.7M $2.1M $1.6M
Change in Accounts Receivable $25.5M -$37.5M $36.4M $22.1M -$10.9M
Change in Inventories -$62.8M -$57.6M -$34M $5.1M $1.7M
Cash From Operations -$8.2M -$60.2M $12.8M $45.5M $8.1M
 
Capital Expenditures $12.7M $19.5M $11.3M $13.5M $10.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.9M -$19.3M -$11.3M $5.2M -$6.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.5M $52.2M $15.4M $900K --
Long-Term Debt Repaid -- -- -- -$50M --
Repurchase of Common Stock -- -- -- $2.9M $1.2M
Other Financing Activities -$1.6M -$1.4M -$1.4M -$937K --
Cash From Financing $5M $50.8M $14M -$53M -$14M
 
Beginning Cash (CF) $89.3M $19.7M $58.8M $78.4M $77.5M
Foreign Exchange Rate Adjustment -$1M -$1.4M -$549K $1.8M $116K
Additions / Reductions -$17.1M -$30.1M $14.9M -$424K -$12M
Ending Cash (CF) $71.2M -$11.8M $73.2M $79.8M $65.6M
 
Levered Free Cash Flow -$20.9M -$79.6M $1.5M $32M -$2.5M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock