Financhill
Sell
47

KFS Quote, Financials, Valuation and Earnings

Last price:
$13.61
Seasonality move :
5.1%
Day range:
$13.29 - $13.77
52-week range:
$7.06 - $16.80
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.92x
P/B ratio:
23.39x
Volume:
59K
Avg. volume:
67.1K
1-year change:
60.87%
Market cap:
$389.4M
Revenue:
$112.5M
EPS (TTM):
-$0.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $64.8M $81.8M $96.9M $109.3M $112.5M
Revenue Growth (YoY) 3.41% 26.18% 18.49% 12.79% 2.94%
 
Cost of Revenues $24.9M $38.8M $54.5M $66.8M $69.2M
Gross Profit $39.9M $43M $42.4M $42.5M $43.3M
Gross Profit Margin 61.52% 52.57% 43.77% 38.87% 38.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.4M -- -- -- --
Operating Expenses $32.5M $46M $37.1M $42.8M $43.8M
Operating Income $7.4M -$3M $5.3M -$286K -$512K
 
Net Interest Expenses $13.7M $6.2M $8.1M $6.3M $4.8M
EBT. Incl. Unusual Items -$6.5M -$6.6M $35M $23.7M -$8.3M
Earnings of Discontinued Ops. $6K $4.6M -$15.1M -$1.5M -$182K
Income Tax Expense -$1.1M -$3.9M $4.8M -$1.9M -$147K
Net Income to Company -$5.4M $1.9M $15.1M $24M -$8.3M
 
Minority Interest in Earnings $1.3M $2.2M -$9.7M $453K $977K
Net Income to Common Excl Extra Items -$5.4M -$2.7M $30.1M $25.6M -$8.1M
 
Basic EPS (Cont. Ops) -$0.35 -$0.04 $1.16 $0.99 -$0.32
Diluted EPS (Cont. Ops) -$0.35 -$0.04 $1.05 $0.96 -$0.32
Weighted Average Basic Share $22.2M $22.5M $23M $25.7M $27.2M
Weighted Average Diluted Share $22.2M $22.5M $25.3M $26.4M $27.2M
 
EBITDA $14.1M $2.1M $11.8M $5.9M $6.5M
EBIT $7.4M -$3M $5.3M -$286K -$512K
 
Revenue (Reported) $64.8M $81.8M $96.9M $109.3M $112.5M
Operating Income (Reported) $7.4M -$3M $5.3M -$286K -$512K
Operating Income (Adjusted) $7.4M -$3M $5.3M -$286K -$512K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.7M $23.7M $25.4M $28.5M $37.6M
Revenue Growth (YoY) 37.83% 9% 7.11% 12.48% 31.92%
 
Cost of Revenues $10.9M $13M $16.2M $17.6M $23.5M
Gross Profit $10.8M $10.7M $9.2M $11M $14.2M
Gross Profit Margin 49.64% 45.06% 36.17% 38.41% 37.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.3M -- -- -- --
Operating Expenses $10.6M $1.7M $9.4M $11.5M $16M
Operating Income $199K $9M -$265K -$572K -$1.8M
 
Net Interest Expenses $3.1M $2.1M $1.1M $1.2M $1.5M
EBT. Incl. Unusual Items -$2.7M $45M -$899K -$2.2M -$4.5M
Earnings of Discontinued Ops. -- -$1.7M $122K -$135K --
Income Tax Expense -$2.5M $6.1M -$102K $21K -$2.1M
Net Income to Company -$237.8K $36.7M -$660.3K -$2.3M -$2.4M
 
Minority Interest in Earnings $782K -$1.1M $351K $491K $45K
Net Income to Common Excl Extra Items -$226K $38.9M -$797K -$2.2M -$2.4M
 
Basic EPS (Cont. Ops) -$0.05 $1.78 -$0.04 -$0.10 -$0.10
Diluted EPS (Cont. Ops) -$0.05 $1.59 -$0.04 -$0.10 -$0.10
Weighted Average Basic Share $22.7M $23M $26.2M $27.2M $28.5M
Weighted Average Diluted Share $22.7M $25.7M $26.2M $27.2M $28.5M
 
EBITDA $3.4M $10.4M $1.2M $1M $883K
EBIT $199K $9M -$265K -$572K -$1.8M
 
Revenue (Reported) $21.7M $23.7M $25.4M $28.5M $37.6M
Operating Income (Reported) $199K $9M -$265K -$572K -$1.8M
Operating Income (Adjusted) $199K $9M -$265K -$572K -$1.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $86.6M $99.7M $105.2M $112.1M $128.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.1M $51.9M $64.6M $67.2M $79.4M
Gross Profit $50.4M $47.8M $40.6M $44.9M $48.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13M -- -- -- --
Operating Expenses $46.3M $39.5M $37.6M $47.6M $52.6M
Operating Income $4.2M $8.4M $3M -$2.7M -$3.9M
 
Net Interest Expenses $12.4M $8.3M $8M $4.6M $5.3M
EBT. Incl. Unusual Items -$8.9M $37.4M $20.4M -$8.8M -$12.9M
Earnings of Discontinued Ops. -- $611K $577K -$2.1M -$1K
Income Tax Expense -$6.8M $4.1M -$24K -$2.5M -$2.8M
Net Income to Company -$2.2M $33.3M $8.2M -$8.6M -$10.1M
 
Minority Interest in Earnings $1.8M $118K -$8.9M $1.2M $474K
Net Income to Common Excl Extra Items -$2.1M $33.2M $20.4M -$6.3M -$10.1M
 
Basic EPS (Cont. Ops) -$0.20 $1.56 $1.24 -$0.25 -$0.42
Diluted EPS (Cont. Ops) -$0.20 $1.37 $1.14 -$0.25 -$0.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.3M $15.1M $9.3M $3.9M $4.7M
EBIT $4.2M $8.4M $3M -$2.7M -$3.9M
 
Revenue (Reported) $86.6M $99.7M $105.2M $112.1M $128.1M
Operating Income (Reported) $4.2M $8.4M $3M -$2.7M -$3.9M
Operating Income (Adjusted) $4.2M $8.4M $3M -$2.7M -$3.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $66.9M $71.1M $79.4M $82.2M $97.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.1M $38.6M $50.8M $51.2M $61.3M
Gross Profit $37.8M $32.5M $28.6M $31M $36.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10M -- -- -- --
Operating Expenses $34.3M $27.4M $28.1M $32.6M $41M
Operating Income $3.5M $5.1M $475K -$1.6M -$4.4M
 
Net Interest Expenses $9.2M $5.2M $5.1M $3.5M $4M
EBT. Incl. Unusual Items -$5.7M $37.4M $26M -$6.4M -$11.1M
Earnings of Discontinued Ops. -- $611K $339K -$181K --
Income Tax Expense -$6.1M $5.6M $810K $209K -$2.4M
Net Income to Company $415.2K $31.8M $25.6M -$6.8M -$8.8M
 
Minority Interest in Earnings $1.5M -$615K $121K $825K $322K
Net Income to Common Excl Extra Items $417K $31.8M $25.2M -$6.6M -$8.7M
 
Basic EPS (Cont. Ops) -$0.06 $1.54 $1.06 -$0.26 -$0.36
Diluted EPS (Cont. Ops) -$0.06 $1.35 $0.96 -$0.26 -$0.36
Weighted Average Basic Share $67.3M $68.7M $75.6M $81.6M $82.8M
Weighted Average Diluted Share $67.3M $71.5M $78M $81.6M $82.8M
 
EBITDA $9.9M $9.6M $4.9M $3.3M $2M
EBIT $3.5M $5.1M $475K -$1.6M -$4.4M
 
Revenue (Reported) $66.9M $71.1M $79.4M $82.2M $97.8M
Operating Income (Reported) $3.5M $5.1M $475K -$1.6M -$4.4M
Operating Income (Adjusted) $3.5M $5.1M $475K -$1.6M -$4.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $45.1M $27.5M $77.4M $17.7M $13.3M
Short Term Investments $20.9M $35.8M $37.7M $6.1M $8.1M
Accounts Receivable, Net $4.8M $6.7M $10.3M $10.1M $9.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $66.1M $39.2M $92.6M $30.7M $25.1M
 
Property Plant And Equipment $98M $3.3M $1.7M $2.7M $4M
Long-Term Investments $69.4M $68.3M $56.8M $41.7M $41.2M
Goodwill $121.1M $49.3M $45.5M $50.4M $56.5M
Other Intangibles $84.1M $30.8M $33.1M $35.7M $40M
Other Long-Term Assets -- -- -- -- --
Total Assets $473.4M $496.8M $300.7M $206.7M $193.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $134.8M $134.5M $139.9M $106.8M $104.5M
 
Long-Term Debt $271.5M $96.6M $102.9M $45.1M $59.4M
Capital Leases -- -- -- -- --
Total Liabilities $454.8M $482M $278.6M $182.1M $175.4M
 
Common Stock $6.5M $6.5M $6M -- $8.3M
Other Common Equity Adj $38.1M $30.8M $26.6M -$1.5M -$718K
Common Equity -$2M -$5.7M $15.7M $27.7M $8.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.2M $14M $437K -$3.1M $1.6M
Total Equity $18.7M $14.8M $22.1M $24.6M $18.3M
 
Total Liabilities and Equity $473.4M $496.8M $300.7M $206.7M $193.7M
Cash and Short Terms $45.1M $27.5M $77.4M $17.7M $13.3M
Total Debt $271.5M $96.6M $102.9M $45.1M $59.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $36.4M $62M $29.4M $15.3M $17M
Short Term Investments $34.5M $36.9M $36M $7.3M --
Accounts Receivable, Net $6.5M $7.2M $9.4M $10M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $56.3M $83.1M $41.3M $27.4M $33.7M
 
Property Plant And Equipment $95.1M $106.9M $1.5M $3.2M $12.8M
Long-Term Investments $67.7M $70.2M $41.4M $40.9M $41.8M
Goodwill $102.3M $100.8M $46.4M $56.9M --
Other Intangibles $100.3M $101.5M $30.8M $42.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $446.7M $506.1M $198M $191.1M $235.1M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $129.7M $141.2M $107.3M $106.6M $117.2M
 
Long-Term Debt $273.8M $284.7M $42M $60.2M $77.5M
Capital Leases -- -- -- -- --
Total Liabilities $433M $457.1M $169.9M $171.4M $199.3M
 
Common Stock -- -- -- -- $296K
Other Common Equity Adj $31.4M $32M -$1.3M -$762K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $8.3M --
Minority Interest, Total $13.5M $14.5M -$3.4M $1.5M $2.9M
Total Equity $13.7M $49M $28.1M $19.7M $35.8M
 
Total Liabilities and Equity $446.7M $506.1M $198M $191.1M $235.1M
Cash and Short Terms $36.4M $62M $29.4M $15.3M $17M
Total Debt $273.8M $284.7M $42M $60.2M $77.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.4M $1.9M $15.1M $24M -$8.3M
Depreciation & Amoritzation $6.7M $5.1M $6.4M $6.2M $7M
Stock-Based Compensation $1.4M $3.6M $4.1M $1.6M $1.8M
Change in Accounts Receivable $1.4M -$716K -$143K $3.7M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7M -$5.9M -$14.6M -$26.2M $1.1M
 
Capital Expenditures $213K $830K -- $205K $709K
Cash Acquisitions $2.7M $12.6M $13.7M $13.6M $20.1M
Cash From Investing $4M -$8.6M $100.9M $6.5M -$16.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $13K
Special Dividend Paid
Long-Term Debt Issued $28.2M $6.2M $12.7M $5.5M $34.6M
Long-Term Debt Repaid -$14.2M -$14.4M -$11.6M -$49.4M -$21.6M
Repurchase of Common Stock -- -- -- $7.2M $2.5M
Other Financing Activities -$326K -$2.9M -$7.2M -$4.9M -$6.9M
Cash From Financing $13.6M -$540K -$37.9M -$39.9M $11.4M
 
Beginning Cash (CF) $44.9M $27.3M $77.2M $17.5M $13.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.3M -$11.7M $49.9M -$59.7M -$4.4M
Ending Cash (CF) $64.2M $18.9M $128.6M -$42.3M $8.7M
 
Levered Free Cash Flow $1.5M -$6.7M -$14.6M -$26.4M $358K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$237.8K $36.7M -$660.3K -$2.3M -$2.4M
Depreciation & Amoritzation $3.2M $1.4M $1.5M $1.6M $2.7M
Stock-Based Compensation $497.4K $2.9M $388K $860.5K $637.3K
Change in Accounts Receivable $198.3K $1.5M $1.4M $249.7K $935.9K
Change in Inventories -- -- -- -- --
Cash From Operations $3.7M $3M -$844.1K $369.1K $1.5M
 
Capital Expenditures $172.1K -- $66.3K $150.8K $667.3K
Cash Acquisitions -$1K -$1.1K $2.8M $19.9M $16.1M
Cash From Investing -$9.4M $35.2M $1.6M -$17.3M -$16.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $288.2K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $14.6M --
Long-Term Debt Repaid -$2.3M -$1.2M -$1.2M -$3.4M --
Repurchase of Common Stock -- -- $3.2M $1.5M -$1K
Other Financing Activities -$2.1M -$591K -$808K -$3.6M --
Cash From Financing -$2.6M -$3.1M $4.8M $14.1M $12.2M
 
Beginning Cash (CF) $36.3M $61.8M $29.3M $15.1M $16.8M
Foreign Exchange Rate Adjustment -- -- -- -$38.8K --
Additions / Reductions -$8.3M $34.9M $5.5M -$2.8M -$2.7M
Ending Cash (CF) $28M $96.7M $34.8M $12.3M $14.1M
 
Levered Free Cash Flow $3.5M $3M -$910.4K $218.3K $827.5K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.2M $33.3M $8.2M -$8.6M -$10.1M
Depreciation & Amoritzation $8.2M $6.6M $6.3M $6.5M $8.5M
Stock-Based Compensation $3.6M $4.2M $1.3M $2.1M $1.7M
Change in Accounts Receivable $1.7M $1M $1.7M $1.1M $273.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$6.7M $11.3M -$32.4M -$15.6M -$117.1K
 
Capital Expenditures $757.3K $315.8K $80.3K $707.5K $1M
Cash Acquisitions $2.8M $12.2M $15.8M $30.7M $29.7M
Cash From Investing $146.5K $21.8M $80.6M -$26.7M -$30.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $697K
Special Dividend Paid
Long-Term Debt Issued -- -- -- $39.2M --
Long-Term Debt Repaid -$26.1M -$4.1M -$52.6M -$23M --
Repurchase of Common Stock -- -- $4.9M $4.8M $309K
Other Financing Activities -$2.8M -$1.6M -$10.3M -- --
Cash From Financing $11.9M -$8.1M -$81.3M $29M $32.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.4M $24.9M -$31.5M -$13.4M $1.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.5M $11M -$32.4M -$16.3M -$1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $415.2K $31.8M $25.6M -$6.8M -$8.8M
Depreciation & Amoritzation $6.3M $4.4M $4.5M $4.8M $6.5M
Stock-Based Compensation $2.9M $3.5M $957K $1.4M $1.4M
Change in Accounts Receivable $1.3M $1.4M $3.3M $762K -$48.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$8M $9.2M -$9.2M $1.2M $7.1K
 
Capital Expenditures $686K $176.3K $80.3K $584.7K $913.7K
Cash Acquisitions $49.8K $81.6K $2.8M $19.9M $30M
Cash From Investing $2.7M $33M $16.8M -$16.3M -$30.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $684.3K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.3M -- -- $33.7M $9.4M
Long-Term Debt Repaid -$15.7M -$5.4M -$46.4M -$20M -$10.4M
Repurchase of Common Stock -- -- $4.9M $2.5M $350.3K
Other Financing Activities -$2.6M -$1.3M -$4.4M -$6.1M -$420K
Cash From Financing -$3.3M -$10.8M -$55.7M $12.9M $34.1M
 
Beginning Cash (CF) $125.9M $117.7M $72.8M $53.1M $50.2M
Foreign Exchange Rate Adjustment -- -- -- -$26.9K --
Additions / Reductions -$8.6M $31.2M -$48.1M -$2.4M $3.7M
Ending Cash (CF) $117.3M $148.9M $24.7M $50.7M $54M
 
Levered Free Cash Flow -$8.7M $9M -$9.3M $584.7K -$906.6K

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock