Financhill
Sell
12

KD Quote, Financials, Valuation and Earnings

Last price:
$13.16
Seasonality move :
-3.35%
Day range:
$12.31 - $13.00
52-week range:
$10.10 - $44.20
Dividend yield:
0%
P/E ratio:
12.25x
P/S ratio:
0.20x
P/B ratio:
2.43x
Volume:
2.8M
Avg. volume:
7.6M
1-year change:
-65.68%
Market cap:
$2.9B
Revenue:
$15.1B
EPS (TTM):
$1.05
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $4.4B $17B $16.1B $15.1B
Revenue Growth (YoY) -- -76.25% -8.74% -5.72% -6.2%
 
Cost of Revenues -- $3.8B $14.5B $13.2B $11.9B
Gross Profit -- $607M $2.5B $2.9B $3.2B
Gross Profit Margin -- 13.7% 14.85% 17.85% 21.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $690M $2.9B $2.8B $2.6B
Other Inc / (Exp) -- -$85M -$370M -$137M -$16M
Operating Expenses -- $690M $2.9B $2.8B $2.6B
Operating Income -- -$83M -$386M $108M $611M
 
Net Interest Expenses -- $21M $94M $123M $122M
EBT. Incl. Unusual Items -- -$189M -$850M -$168M $436M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $40M $524M $172M $184M
Net Income to Company -- -$229M -$1.4B -$340M $252M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$229M -$1.4B -$340M $252M
 
Basic EPS (Cont. Ops) -- -$1.02 -$6.06 -$1.48 $1.09
Diluted EPS (Cont. Ops) -- -$1.02 -$6.06 -$1.48 $1.05
Weighted Average Basic Share -- $224.4M $226.7M $229.2M $231.5M
Weighted Average Diluted Share -- $224.4M $226.7M $229.2M $239.1M
 
EBITDA -- $188M $2.7B $3.1B $3.3B
EBIT -- -$168M -$386M $108M $611M
 
Revenue (Reported) -- $4.4B $17B $16.1B $15.1B
Operating Income (Reported) -- -$83M -$386M $108M $611M
Operating Income (Adjusted) -- -$168M -$386M $108M $611M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.6B $4.3B $3.9B $3.7B $3.9B
Revenue Growth (YoY) -7.53% -6.03% -8.53% -4.88% 3.07%
 
Cost of Revenues $4B $3.6B $3.2B $3B $3B
Gross Profit $555M $705M $759M $763M $844M
Gross Profit Margin 12.18% 16.38% 19.28% 20.38% 21.87%
 
R&D Expenses $21M -- -- -- --
Selling, General & Admin $622M $731M $705M $647M $672M
Other Inc / (Exp) -$1.1B -$88M $37M $166M --
Operating Expenses $649M $731M $704M $647M $672M
Operating Income -$94M -$26M $55M $116M $172M
 
Net Interest Expenses $18M $27M $31M $31M $21M
EBT. Incl. Unusual Items -$732M -$138M $53M $258M $91M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8M -$32M $65M $43M $34M
Net Income to Company -$740M -$106M -$12M $215M $57M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$740M -$106M -$12M $215M $57M
 
Basic EPS (Cont. Ops) -$3.30 -$0.47 -$0.05 $0.93 $0.25
Diluted EPS (Cont. Ops) -$3.30 -$0.47 -$0.05 $0.89 $0.25
Weighted Average Basic Share $224.2M $227M $229.6M $232.2M $227.7M
Weighted Average Diluted Share $224.2M $227M $229.6M $240.7M $232.5M
 
EBITDA $715M $751M $801M $819M $868M
EBIT -$94M -$26M $55M $116M $172M
 
Revenue (Reported) $4.6B $4.3B $3.9B $3.7B $3.9B
Operating Income (Reported) -$94M -$26M $55M $116M $172M
Operating Income (Adjusted) -$94M -$26M $55M $116M $172M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.7B $17.3B $16.5B $15.1B $15.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.6B $14.9B $13.7B $12B $11.8B
Gross Profit $2B $2.4B $2.8B $3.1B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $2.8B $2.8B $2.7B $2.6B
Other Inc / (Exp) -$1.2B -$338M -$283M $51M --
Operating Expenses $2.8B $2.8B $2.8B $2.7B $2.6B
Operating Income -$745M -$344M -$60M $398M $691M
 
Net Interest Expenses $64M $84M $119M $124M $90M
EBT. Incl. Unusual Items -$1.9B -$1.3B -$453M $313M $399M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $396M $82M $579M $175M $150M
Net Income to Company -$2.3B -$1.4B -$1B $138M $250M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3B -$1.4B -$1B $138M $249M
 
Basic EPS (Cont. Ops) -$10.35 -$6.12 -$4.53 $0.59 $1.08
Diluted EPS (Cont. Ops) -$10.35 -$6.12 -$4.53 $0.56 $1.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.8B $2.7B $3B $3.1B $3.5B
EBIT -$745M -$344M -$60M $398M $691M
 
Revenue (Reported) $18.7B $17.3B $16.5B $15.1B $15.1B
Operating Income (Reported) -$745M -$344M -$60M $398M $691M
Operating Income (Adjusted) -$745M -$344M -$60M $398M $691M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.9B $12.8B $12.2B $11.3B $11.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3B $10.9B $10.1B $8.9B $8.9B
Gross Profit $1.6B $1.9B $2.1B $2.3B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $49M -- -- -- --
Selling, General & Admin $2.3B $2.1B $2.1B $2B $2B
Other Inc / (Exp) -$1.1B -$253M -$163M $27M -$38M
Operating Expenses $2.1B $2.1B $2.1B $2B $2B
Operating Income -$484M -$250M $80M $386M $467M
 
Net Interest Expenses $50M $66M $91M $93M $60M
EBT. Incl. Unusual Items -$1.5B -$562M -$165M $317M $281M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $305M $74M $130M $134M $100M
Net Income to Company -$1.8B -$637M -$295M $183M $181M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.8B -$637M -$295M $183M $181M
 
Basic EPS (Cont. Ops) -$8.14 -$2.82 -$1.29 $0.79 $0.79
Diluted EPS (Cont. Ops) -$8.14 -$2.82 -$1.29 $0.75 $0.77
Weighted Average Basic Share $672.3M $679.1M $686.6M $694.3M $688.5M
Weighted Average Diluted Share $672.3M $679.1M $686.6M $708.1M $707.5M
 
EBITDA $2.4B $2B $2.4B $2.4B $2.6B
EBIT -$484M -$250M $80M $386M $467M
 
Revenue (Reported) $13.9B $12.8B $12.2B $11.3B $11.3B
Operating Income (Reported) -$484M -$250M $80M $386M $467M
Operating Income (Adjusted) -$484M -$250M $80M $386M $467M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $2.1B $1.9B $1.6B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2.3B $1.6B $1.6B $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $524M $511M $513M $446M
Total Current Assets -- $6.1B $3.9B $3.7B $3.6B
 
Property Plant And Equipment -- $4.1B $3.7B $3.5B $3.3B
Long-Term Investments -- -- -- -- --
Goodwill -- $823M $812M $805M $790M
Other Intangibles -- $145M $171M $188M $217M
Other Long-Term Assets -- $375M $267M $67M $162M
Total Assets -- $13.4B $11.5B $10.6B $10.5B
 
Accounts Payable -- $1.6B $1.8B $1.4B $1.4B
Accrued Expenses -- $1.4B $895M $963M $863M
Current Portion Of Long-Term Debt -- $96M $110M $126M $129M
Current Portion Of Capital Lease Obligations -- $374M $316M $285M $274M
Other Current Liabilities -- -- $73M $46M $29M
Total Current Liabilities -- $5.1B $4.9B $4.6B $4.3B
 
Long-Term Debt -- $3.1B $3.8B $3.7B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities -- $10.7B $10B $9.5B $9.1B
 
Common Stock -- $4.3B $4.4B $4.5B $4.6B
Other Common Equity Adj -- -$1.1B -$1.1B -$1.1B -$1.2B
Common Equity -- $2.6B $1.4B $1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $94M $97M $107M $113M
Total Equity -- $2.7B $1.5B $1.1B $1.3B
 
Total Liabilities and Equity -- $13.4B $11.5B $10.6B $10.5B
Cash and Short Terms -- $2.1B $1.9B $1.6B $1.8B
Total Debt -- $3.2B $3.9B $3.9B $3.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.2B $2B $1.7B $1.5B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $1.5B $1.7B $1.4B $1.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $338M $485M $579M $528M --
Total Current Assets $4.9B $4B $3.9B $3.4B $3.2B
 
Property Plant And Equipment $4.3B $3.9B $3.7B $3.2B $3.5B
Long-Term Investments -- -- -- -- --
Goodwill $732M $812M $809M $787M --
Other Intangibles $36M $158M $191M $217M --
Other Long-Term Assets $385M $315M $97M $85M --
Total Assets $13.2B $11.9B $11B $9.9B $11.3B
 
Accounts Payable $1.1B $1.7B $1.5B $1.1B $1.2B
Accrued Expenses $662M $1B $1.1B $867M --
Current Portion Of Long-Term Debt $105M $103M $628M $129M --
Current Portion Of Capital Lease Obligations $360M $329M $257M $259M --
Other Current Liabilities $82M -- -$1M -- --
Total Current Liabilities $4.5B $4.6B $5.2B $3.9B $5B
 
Long-Term Debt $4.1B $3.9B $3.3B $3.6B $2.9B
Capital Leases -- -- -- -- --
Total Liabilities $10.5B $9.9B $9.7B $8.7B $10B
 
Common Stock $4.2B $4.4B $4.5B $4.6B $4.7B
Other Common Equity Adj -$1.1B -$1.3B -$995M -$1.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $99M $104M $110M $115M
Total Equity $2.7B $1.9B $1.3B $1.2B $1.3B
 
Total Liabilities and Equity $13.2B $11.9B $11B $9.9B $11.3B
Cash and Short Terms $2.2B $2B $1.7B $1.5B $1.4B
Total Debt $4.2B $3.9B $4B $3.7B $3.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$229M -$1.4B -$340M $252M
Depreciation & Amoritzation -- $356M $3B $3B $2.7B
Stock-Based Compensation -- $31M $113M $95M $100M
Change in Accounts Receivable -- -$31M $664M $11M $289M
Change in Inventories -- -- -- -- --
Cash From Operations -- $189M $781M $454M $942M
 
Capital Expenditures -- $180M $865M $651M $605M
Cash Acquisitions -- -- -- -- -$139M
Cash From Investing -- -$225M -$835M -$553M -$404M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $494M --
Long-Term Debt Repaid -- -$28M -$118M -$644M -$148M
Repurchase of Common Stock -- -$3M $19M $22M $138M
Other Financing Activities -- -$10M -$4M $2M --
Cash From Financing -- -$43M -$141M -$170M -$286M
 
Beginning Cash (CF) -- $2.2B $1.9B $1.6B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$79M -$294M -$306M $235M
Ending Cash (CF) -- $2.2B $1.5B $1.2B $2B
 
Levered Free Cash Flow -- $9M -$84M -$197M $337M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$740M -$106M -$12M $215M $57M
Depreciation & Amoritzation $810M $777M $746M $703M $697M
Stock-Based Compensation $18M $27M $24M $29M $23M
Change in Accounts Receivable -$720M $176M $97M -$16M -$69M
Change in Inventories -- -- -- -- --
Cash From Operations $606M $278M $435M $260M $428M
 
Capital Expenditures $152M $245M $174M $109M $220M
Cash Acquisitions -- -- -- -$183M --
Cash From Investing -$147M -$183M -$142M $42M -$240M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B -- -- -- --
Long-Term Debt Repaid -$32M -$27M -$36M -$35M --
Repurchase of Common Stock $1M $4M $7M $38M $103M
Other Financing Activities -$1.8B -- -- $2M --
Cash From Financing $1B -$31M -$43M -$71M -$138M
 
Beginning Cash (CF) $2.2B $2B $1.7B $1.5B $1.4B
Foreign Exchange Rate Adjustment -$10M $52M $28M -$56M -$34M
Additions / Reductions $1.5B $116M $279M $175M $16M
Ending Cash (CF) $3.7B $2.2B $2B $1.6B $1.3B
 
Levered Free Cash Flow $454M $33M $261M $151M $208M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$2.3B -$1.4B -$1B $138M $250M
Depreciation & Amoritzation $3.5B $3.1B $3.1B $2.7B $2.8B
Stock-Based Compensation $71M $99M $104M $101M $95M
Change in Accounts Receivable -$1.1B -$73M $4M $201M $49M
Change in Inventories -- -- -- -- --
Cash From Operations -$119M $1.4B $320M $507M $1B
 
Capital Expenditures $752M $863M $603M $567M $732M
Cash Acquisitions -- -- -- -$137M -$3M
Cash From Investing -$572M -$846M -$486M -$402M -$641M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$91M -- -$138M -$649M --
Repurchase of Common Stock $1M $18M $21M $65M $419M
Other Financing Activities -$31M -- -- $1M --
Cash From Financing $2.9B $940M -$164M -$219M -$562M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2B $1.4B -$325M -$186M -$153M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$871M $512M -$283M -$60M $299M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$1.8B -$637M -$295M $183M $181M
Depreciation & Amoritzation $2.6B $2.2B $2.3B $2B $2.1B
Stock-Based Compensation $55M $81M $72M $78M $73M
Change in Accounts Receivable -$938M $647M -$13M $177M -$63M
Change in Inventories -- -- -- -- --
Cash From Operations $209M $769M $308M $361M $450M
 
Capital Expenditures $572M $711M $449M $365M $492M
Cash Acquisitions -- -- -- -$137M -$1M
Cash From Investing -$472M -$699M -$350M -$199M -$436M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3B -- -- -- --
Long-Term Debt Repaid -$74M -$83M -$103M -$108M -$36M
Repurchase of Common Stock $1M $17M $19M $62M $343M
Other Financing Activities -$491M -- -$1M -$2M -$5M
Cash From Financing $2.5B -$100M -$123M -$172M -$448M
 
Beginning Cash (CF) $3B $5.8B $4.6B $4.1B $4.2B
Foreign Exchange Rate Adjustment -$19M -$108M -$5M -$39M -$3M
Additions / Reductions $2.2B -$138M -$169M -$49M -$437M
Ending Cash (CF) $5.2B $5.6B $4.4B $4B $3.7B
 
Levered Free Cash Flow -$363M $58M -$141M -$4M -$42M

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
34
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
46
ZD alert for Mar 4

Ziff Davis, Inc. [ZD] is up 3.64% over the past day.

Buy
54
KORU alert for Mar 4

Direxion Daily MSCI South Korea Bull 3X Shares [KORU] is up 5.43% over the past day.

Sell
40
PSIX alert for Mar 4

Power Solutions International, Inc. [PSIX] is down 1.4% over the past day.

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

Show me the best stock