Financhill
Sell
36

KLXE Quote, Financials, Valuation and Earnings

Last price:
$1.67
Seasonality move :
0.95%
Day range:
$1.59 - $1.72
52-week range:
$1.46 - $7.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.05x
P/B ratio:
31.36x
Volume:
86.5K
Avg. volume:
149.3K
1-year change:
-62.19%
Market cap:
$30.5M
Revenue:
$709.3M
EPS (TTM):
-$4.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $436.1M $781.6M $888.4M $709.3M
Revenue Growth (YoY) -- 57.55% 79.23% 13.66% -20.16%
 
Cost of Revenues -- $442.5M $678.1M $745.3M $643.7M
Gross Profit -- -$6.4M $103.5M $143.1M $65.6M
Gross Profit Margin -- -1.47% 13.24% 16.11% 9.25%
 
R&D Expenses -- $600K $600K $1.4M $1.4M
Selling, General & Admin -- $54.6M $70.4M $86.7M $79.6M
Other Inc / (Exp) -- -$1.3M -- $1.9M -$100K
Operating Expenses -- $54.7M $71M $88.1M $81M
Operating Income -- -$61.1M $32.5M $55M -$15.4M
 
Net Interest Expenses -- $29.4M $35M $36.5M $39.4M
EBT. Incl. Unusual Items -- -$93.5M -$2.5M $22.2M -$52.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $300K $600K $3M $600K
Net Income to Company -- -$93.8M -$3.1M $19.2M -$53M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$93.8M -$3.1M $19.2M -$53M
 
Basic EPS (Cont. Ops) -- -$10.78 -$0.27 $1.23 -$3.27
Diluted EPS (Cont. Ops) -- -$10.78 -$0.27 $1.22 -$3.27
Weighted Average Basic Share -- $8.7M $11.3M $15.6M $16.2M
Weighted Average Diluted Share -- $8.7M $11.3M $15.7M $16.2M
 
EBITDA -- -$7.2M $89.3M $127.8M $78.6M
EBIT -- -$61.1M $32.5M $55M -$15.4M
 
Revenue (Reported) -- $436.1M $781.6M $888.4M $709.3M
Operating Income (Reported) -- -$61.1M $32.5M $55M -$15.4M
Operating Income (Adjusted) -- -$61.1M $32.5M $55M -$15.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $221.6M $220.6M $188.9M $166.7M
Revenue Growth (YoY) -- 59.43% -0.45% -14.37% -11.75%
 
Cost of Revenues -- $183M $185.1M $166.2M $153.7M
Gross Profit -- $38.6M $35.5M $22.7M $13M
Gross Profit Margin -- 17.42% 16.09% 12.02% 7.8%
 
R&D Expenses -- $200K $400K $400K $400K
Selling, General & Admin -- $18M $18.6M $21.2M $15.6M
Other Inc / (Exp) -- -- -$100K -- --
Operating Expenses -- $18.2M $19M $21.6M $16M
Operating Income -- $20.4M $16.5M $1.1M -$3M
 
Net Interest Expenses -- $9M $9.2M $9.8M $11.1M
EBT. Incl. Unusual Items -- $11.4M $7.9M -$8M -$14.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $300K $300K $200K $200K
Net Income to Company -- $11.1M $7.6M -$8.2M -$14.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $11.1M $7.6M -$8.2M -$14.3M
 
Basic EPS (Cont. Ops) -- $0.97 $0.48 -$0.51 -$0.74
Diluted EPS (Cont. Ops) -- $0.97 $0.47 -$0.51 -$0.74
Weighted Average Basic Share -- $11.5M $16M $16.2M $19.2M
Weighted Average Diluted Share -- $11.5M $16.1M $16.2M $19.2M
 
EBITDA -- $34.6M $35.4M $25M $20.2M
EBIT -- $20.4M $16.5M $1.1M -$3M
 
Revenue (Reported) -- $221.6M $220.6M $188.9M $166.7M
Operating Income (Reported) -- $20.4M $16.5M $1.1M -$3M
Operating Income (Adjusted) -- $20.4M $16.5M $1.1M -$3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $652.7M $917.5M $738M $645.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $588.1M $754.9M $663.2M $604M
Gross Profit -- $64.6M $162.6M $74.8M $41.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $500K $1.2M $1.4M $1.6M
Selling, General & Admin -- $61.6M $86.2M $81.9M $72.8M
Other Inc / (Exp) -- -- $1.9M -$100K --
Operating Expenses -- $62.1M $87.4M $83.3M $74.4M
Operating Income -- $2.5M $75.2M -$8.5M -$33.2M
 
Net Interest Expenses -- $31.5M $36M $38.5M $42.6M
EBT. Incl. Unusual Items -- -$29M $41.8M -$44.2M -$76.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $500K $200K $3.4M $600K
Net Income to Company -- -$29.5M $41.6M -$47.6M -$76.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$29.5M $41.6M -$47.6M -$76.8M
 
Basic EPS (Cont. Ops) -- -$3.04 $2.92 -$2.95 -$4.31
Diluted EPS (Cont. Ops) -- -$3.04 $2.89 -$2.95 -$4.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $54.7M $143.1M $80.2M $63.5M
EBIT -- $2.5M $75.2M -$8.5M -$33.2M
 
Revenue (Reported) -- $652.7M $917.5M $738M $645.2M
Operating Income (Reported) -- $2.5M $75.2M -$8.5M -$33.2M
Operating Income (Adjusted) -- $2.5M $75.2M -$8.5M -$33.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $289.4M $558.3M $694.2M $543.8M $479.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $322.2M $496.6M $573.4M $491.2M $451.5M
Gross Profit -$32.8M $61.7M $120.8M $52.6M $28.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $300K $400K $1M $1M $1.2M
Selling, General & Admin $48.4M $51M $66.8M $62.1M $55.2M
Other Inc / (Exp) -$500K -- $1.9M -$100K -$1.2M
Operating Expenses $34.8M $51.4M $67.8M $63.1M $56.4M
Operating Income -$67.6M $10.3M $53M -$10.5M -$28.2M
 
Net Interest Expenses $23.8M $26M $27M $29.2M $32.4M
EBT. Incl. Unusual Items -$91.9M -$15.7M $28.6M -$37.8M -$61.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $300K $600K $200K $600K $600K
Net Income to Company -$92.2M -$16.3M $28.4M -$38.4M -$62.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$92.2M -$16.3M $28.4M -$38.4M -$62.1M
 
Basic EPS (Cont. Ops) -$11.08 -$1.67 $1.85 -$2.38 -$3.40
Diluted EPS (Cont. Ops) -$11.08 -$1.67 $1.83 -$2.38 -$3.40
Weighted Average Basic Share $24.7M $32.8M $46.2M $48.5M $55.6M
Weighted Average Diluted Share $24.7M $32.8M $46.6M $48.5M $55.6M
 
EBITDA -$20.3M $52.2M $106M $58.4M $43.4M
EBIT -$68.1M $10.3M $53M -$10.5M -$28.2M
 
Revenue (Reported) $289.4M $558.3M $694.2M $543.8M $479.7M
Operating Income (Reported) -$67.6M $10.3M $53M -$10.5M -$28.2M
Operating Income (Adjusted) -$68.1M $10.3M $53M -$10.5M -$28.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $28M $57.4M $112.5M $91.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $103.2M $154.3M $127M $96.9M
Inventory -- $22.4M $25.7M $33.5M $31M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $11.1M $17.3M $17.3M $13.5M
Total Current Assets -- $164.7M $254.7M $290.3M $233M
 
Property Plant And Equipment -- $218.4M $205.5M $242.9M $216.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $2.2M -- -- --
Other Long-Term Assets -- $2.4M $3.6M $4.8M $5.1M
Total Assets -- $387.7M $465.9M $539.8M $456.3M
 
Accounts Payable -- $72.1M $84.2M $87.9M $74.4M
Accrued Expenses -- $21.8M $26.6M $11.7M $12.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $21.5M $24.4M $28.9M $19.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $122.7M $154.4M $164.1M $140.1M
 
Long-Term Debt -- $315.4M $326.5M $336.5M $325M
Capital Leases -- -- -- -- --
Total Liabilities -- $439.1M $481.7M $501M $466.8M
 
Common Stock -- $100K $100K $100K $200K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$51.4M -$15.8M $38.8M -$10.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$51.4M -$15.8M $38.8M -$10.5M
 
Total Liabilities and Equity -- $387.7M $465.9M $539.8M $456.3M
Cash and Short Terms -- $28M $57.4M $112.5M $91.6M
Total Debt -- $321M $336.7M $358.5M $338M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $41.4M $90.4M $82.7M $8.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $142.8M $155.7M $124.8M $110.6M
Inventory -- $25.9M $33.4M $32.7M $32.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $14.9M $7.9M $14.6M --
Total Current Assets -- $225M $287.4M $254.8M $164.2M
 
Property Plant And Equipment -- $206.8M $230.3M $225.8M $186.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $6.3M $4.7M $4.7M --
Total Assets -- $440.1M $524.3M $486.8M $358.2M
 
Accounts Payable -- $84.6M $78.5M $78.5M $71.2M
Accrued Expenses -- $48.8M $44.6M $54M --
Current Portion Of Long-Term Debt -- -- -- $50M --
Current Portion Of Capital Lease Obligations -- $23.1M $29.8M $22.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $156.5M $152.9M $205.1M $137.2M
 
Long-Term Debt -- $339.1M $323.2M $277.3M $281.4M
Capital Leases -- -- -- -- --
Total Liabilities -- $496M $476.5M $484.3M $419.4M
 
Common Stock -- $100K $100K $200K $200K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$55.9M $47.8M $2.5M -$61.2M
 
Total Liabilities and Equity -- $440.1M $524.3M $486.8M $358.2M
Cash and Short Terms -- $41.4M $90.4M $82.7M $8.4M
Total Debt -- $347.8M $338.9M $343.2M $305.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$93.8M -$3.1M $19.2M -$53M
Depreciation & Amoritzation -- $53.9M $56.8M $72.8M $94M
Stock-Based Compensation -- $3.2M $3M $3M $3.9M
Change in Accounts Receivable -- -$36.6M -$51M $44M $30.6M
Change in Inventories -- -$2.4M -$6.2M -$9M $1.4M
Cash From Operations -- -$55.6M $15.7M $115.1M $54.2M
 
Capital Expenditures -- $11M $35.6M $57.1M $65.1M
Cash Acquisitions -- -- -- -$1.1M --
Cash From Investing -- $4.5M -$18.7M -$39.7M -$51.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $30M $20M -- $5.4M
Long-Term Debt Repaid -- -$2.6M -$9.7M -$14.6M -$21.6M
Repurchase of Common Stock -- $300K $300K -- --
Other Financing Activities -- -$900K -$2.7M -$5.8M -$7.4M
Cash From Financing -- $32M $32.4M -$20.3M -$24M
 
Beginning Cash (CF) -- $28M $57.4M $112.5M $91.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$19.1M $29.4M $55.1M -$20.9M
Ending Cash (CF) -- $8.9M $86.8M $167.6M $70.7M
 
Levered Free Cash Flow -- -$66.6M -$19.9M $58M -$10.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $11.1M $7.6M -$8.2M -$14.3M
Depreciation & Amoritzation -- $14.2M $18.9M $23.9M $23.2M
Stock-Based Compensation -- $700K $800K $1M $600K
Change in Accounts Receivable -- -$19.5M $6.1M -$6.8M -$3.4M
Change in Inventories -- -$2.1M -$2.7M -$900K -$1.1M
Cash From Operations -- $18.5M $25.6M $17.3M $13.5M
 
Capital Expenditures -- $12.5M $17.8M $21M $12M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$7.2M -$13M -$18.4M -$7.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $4.4M --
Long-Term Debt Repaid -- -$2.1M -$3.6M -$5.8M --
Repurchase of Common Stock -- -- -- -$100K --
Other Financing Activities -- -$900K -$400K -$800K --
Cash From Financing -- -$1.4M -$4.3M -$3.1M -$14.6M
 
Beginning Cash (CF) -- $41.4M $90.4M $82.7M $8.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $9.9M $8.3M -$4.2M -$8.9M
Ending Cash (CF) -- $51.3M $98.7M $78.5M -$500K
 
Levered Free Cash Flow -- $6M $7.8M -$3.7M $1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$29.5M $41.6M -$47.6M -$76.7M
Depreciation & Amoritzation -- $52.2M $67.9M $88.7M $96.7M
Stock-Based Compensation -- $2.7M $3.1M $3.6M $3M
Change in Accounts Receivable -- -$39.9M $3.8M $31.5M $15M
Change in Inventories -- -$5.9M -$8.2M -$1.2M -$1.5M
Cash From Operations -- -$8.5M $88.8M $66.3M $21M
 
Capital Expenditures -- $29.6M $53.8M $62.6M $55M
Cash Acquisitions -- -- -$1.1M -- --
Cash From Investing -- -$16M -$34.3M -$50.4M -$39.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $4.4M --
Long-Term Debt Repaid -- -$6.4M -$14.2M -$20.6M --
Repurchase of Common Stock -- $300K $700K -$300K -$400K
Other Financing Activities -- -$1.7M -$4M -$8M --
Cash From Financing -- $25.1M -$5.5M -$23.6M -$55.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $600K $49M -$7.7M -$74.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$38.1M $35M $3.7M -$34M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$92.2M -$16.3M $28.4M -$38.4M -$62.1M
Depreciation & Amoritzation $47.8M $41.9M $53M $68.9M $71.6M
Stock-Based Compensation $2.4M $2.2M $2.3M $2.9M $2M
Change in Accounts Receivable -$32.4M -$39.6M $15.2M $2.7M -$12.9M
Change in Inventories $200K -$6M -$8M -$200K -$3.1M
Cash From Operations -$66.5M $3.9M $77M $28.2M -$5M
 
Capital Expenditures $6.8M $26.1M $44.3M $49.8M $39.7M
Cash Acquisitions -$3M -- -$1.1M -- --
Cash From Investing $1.3M -$14.3M -$29.9M -$40.6M -$29.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30M $21.4M -- $4.4M $292.9M
Long-Term Debt Repaid -$2.2M -$5.5M -$10M -$16M -$316.3M
Repurchase of Common Stock -$300K $300K $700K $400K --
Other Financing Activities -$2.7M -$1.7M -$3M -$5.2M -$11.7M
Cash From Financing $24.8M $23.8M -$14.1M -$17.4M -$49.1M
 
Beginning Cash (CF) $164.8M $92.3M $212.1M $254.5M $48.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$40.4M $13.4M $33M -$29.8M -$83.2M
Ending Cash (CF) $124.4M $105.7M $245.1M $224.7M -$34.8M
 
Levered Free Cash Flow -$73.3M -$22.2M $32.7M -$21.6M -$44.7M

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: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock