Financhill
Buy
79

KGC Quote, Financials, Valuation and Earnings

Last price:
$27.28
Seasonality move :
6.14%
Day range:
$27.04 - $28.11
52-week range:
$9.00 - $28.81
Dividend yield:
0.46%
P/E ratio:
19.04x
P/S ratio:
5.20x
P/B ratio:
4.14x
Volume:
7.1M
Avg. volume:
9.2M
1-year change:
175.56%
Market cap:
$32.9B
Revenue:
$5.1B
EPS (TTM):
$1.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.2B $2.6B $3.5B $4.2B $5.1B
Revenue Growth (YoY) 20.48% -38.3% 32.91% 22.71% 21.44%
 
Cost of Revenues $2.7B $2B $2.8B $3.3B $3.6B
Gross Profit $1.5B $586.8M $685.8M $976.5M $1.6B
Gross Profit Margin 35.41% 22.57% 19.85% 23.03% 30.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $117.9M $114.4M $129.8M $108.7M $126.2M
Other Inc / (Exp) $7.4M $83.6M $64.4M -$27.3M $14.3M
Operating Expenses $232M $292.8M $337.4M $212.1M $140.2M
Operating Income $1.3B $294M $348.4M $764.4M $1.4B
 
Net Interest Expenses $89.6M $71.6M $68.2M $69M $50.5M
EBT. Incl. Unusual Items $1.8B $84.3M $106.7M $708.6M $1.5B
Earnings of Discontinued Ops. -- $251.1M -$637.1M -- --
Income Tax Expense $439.8M $115M $76.1M $293.2M $487.4M
Net Income to Company $1.4B -$30.7M $30.6M $415.4M $994M
 
Minority Interest in Earnings $16.3M -$800K -$1.3M -$900K $45.2M
Net Income to Common Excl Extra Items $1.4B -$30.7M $30.6M $415.4M $994M
 
Basic EPS (Cont. Ops) $1.07 $0.18 -$0.47 $0.34 $0.77
Diluted EPS (Cont. Ops) $1.06 $0.17 -$0.47 $0.34 $0.77
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.2B $1.2B
 
EBITDA $2.1B $1B $1.2B $1.8B $2.6B
EBIT $1.3B $294M $348.4M $764.4M $1.4B
 
Revenue (Reported) $4.2B $2.6B $3.5B $4.2B $5.1B
Operating Income (Reported) $1.3B $294M $348.4M $764.4M $1.4B
Operating Income (Adjusted) $1.3B $294M $348.4M $764.4M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $582.4M $856.5M $1.1B $1.4B $1.8B
Revenue Growth (YoY) -48.52% 47.06% 28.71% 29.9% 25.85%
 
Cost of Revenues $490.1M $699.8M $841.2M $846.2M $947.3M
Gross Profit $92.3M $156.7M $261.2M $585.8M $854.8M
Gross Profit Margin 15.85% 18.3% 23.69% 40.91% 47.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.4M $40.3M $25.8M $27.2M $31.2M
Other Inc / (Exp) $3.3M $5.6M -$300K -$6M --
Operating Expenses $118.7M $52.5M $40.7M $48.3M $83.6M
Operating Income -$26.4M $104.2M $220.5M $537.5M $771.2M
 
Net Interest Expenses $15.8M $16.2M $20.2M $13.3M $18.1M
EBT. Incl. Unusual Items -$37.7M $100.1M $211.3M $524.5M $841.4M
Earnings of Discontinued Ops. $28M -$1M -- -- --
Income Tax Expense $35.4M $34.5M $102.4M $134.2M $232.3M
Net Income to Company -$73.1M $67.2M $108.6M $389.3M $609.1M
 
Minority Interest in Earnings -$200K -$300K -$800K $35M $24.2M
Net Income to Common Excl Extra Items -$73.1M $65.6M $108.9M $390.3M $609.1M
 
Basic EPS (Cont. Ops) -$0.04 $0.05 $0.09 $0.29 $0.48
Diluted EPS (Cont. Ops) -$0.04 $0.05 $0.09 $0.29 $0.48
Weighted Average Basic Share $1.3B $1.3B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.2B $1.2B
 
EBITDA $149.5M $296.4M $490.1M $843.9M $1.1B
EBIT -$26.4M $104.2M $220.5M $537.5M $771.2M
 
Revenue (Reported) $582.4M $856.5M $1.1B $1.4B $1.8B
Operating Income (Reported) -$26.4M $104.2M $220.5M $537.5M $771.2M
Operating Income (Adjusted) -$26.4M $104.2M $220.5M $537.5M $771.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $3B $4.2B $4.8B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.4B $3.6B $3.5B $3.7B
Gross Profit $916.8M $562.5M $636.9M $1.3B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $121.7M $129.4M $111.5M $120.8M $128.4M
Other Inc / (Exp) -$6.2M $91.9M $58.5M -$21.2M --
Operating Expenses $339.1M $402.8M $219.7M $153.8M $189.3M
Operating Income $577.7M $159.7M $417.2M $1.2B $2.6B
 
Net Interest Expenses $68.9M $74.3M $70.5M $52.1M $75.3M
EBT. Incl. Unusual Items $1.1B $155.2M $441M $1.1B $2.6B
Earnings of Discontinued Ops. $190.1M -$571.4M -- -- --
Income Tax Expense $285.3M $84.1M $197.6M $370.1M $746.3M
Net Income to Company $820.7M $73.4M $247.6M $776.9M $1.8B
 
Minority Interest in Earnings $13.1M $1.6M -$1.5M $32.4M $86.1M
Net Income to Common Excl Extra Items $830.2M $71.1M $243.4M $771M $1.8B
 
Basic EPS (Cont. Ops) $0.80 -$0.40 $0.20 $0.60 $1.44
Diluted EPS (Cont. Ops) $0.80 -$0.40 $0.20 $0.60 $1.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $877.1M $1.4B $2.4B $3.8B
EBIT $577.7M $159.7M $417.2M $1.2B $2.6B
 
Revenue (Reported) $3.3B $3B $4.2B $4.8B $6.4B
Operating Income (Reported) $577.7M $159.7M $417.2M $1.2B $2.6B
Operating Income (Adjusted) $577.7M $159.7M $417.2M $1.2B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.4B $3.1B $3.7B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.9B $2.4B $2.6B $2.7B
Gross Profit $466.8M $444.6M $745.8M $1.2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85.6M $100.5M $82.2M $94.3M $96.5M
Other Inc / (Exp) -$8.4M -$400K -$6.3M -$200K -$33M
Operating Expenses $258.2M $194M $160.3M $144.9M $194M
Operating Income $208.6M $250.6M $585.5M $1B $2.1B
 
Net Interest Expenses $48M $50.6M $53M $36.1M $60.9M
EBT. Incl. Unusual Items $147.2M $220.1M $554.4M $986.9M $2.1B
Earnings of Discontinued Ops. $190.1M -$636.4M -- -- --
Income Tax Expense $114.8M $82.7M $204.2M $281.1M $540M
Net Income to Company $35.6M $139.7M $349.2M $706.3M $1.6B
 
Minority Interest in Earnings -$1.4M $200K -$700K $32.6M $73.5M
Net Income to Common Excl Extra Items $32.4M $137.4M $350.2M $705.8M $1.6B
 
Basic EPS (Cont. Ops) $0.18 -$0.40 $0.29 $0.55 $1.21
Diluted EPS (Cont. Ops) $0.18 -$0.40 $0.28 $0.55 $1.21
Weighted Average Basic Share $3.8B $3.9B $3.7B $3.7B $3.7B
Weighted Average Diluted Share $3.8B $3.9B $3.7B $3.7B $3.7B
 
EBITDA $768.8M $800.1M $1.3B $1.9B $3B
EBIT $208.6M $250.6M $585.5M $1B $2.1B
 
Revenue (Reported) $2.1B $2.4B $3.1B $3.7B $5B
Operating Income (Reported) $208.6M $250.6M $585.5M $1B $2.1B
Operating Income (Adjusted) $208.6M $250.6M $585.5M $1B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $542.9M $428.2M $362.2M $621.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8.1M $3.3M -- -- --
Inventory $1.1B $1.2B $1.1B $1.2B $1.2B
Prepaid Expenses $21.6M $31.9M $33.8M $43.1M $43.4M
Other Current Assets -- -- -- $15M $3.6M
Total Current Assets $2.4B $1.9B $1.7B $1.7B $2B
 
Property Plant And Equipment $7.7B $7.6B $7.7B $8B $8B
Long-Term Investments $290.9M $256.2M $293.2M $62.9M $141.1M
Goodwill $158.8M $158.8M -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $387.5M $411.9M $471M $589.2M $577.3M
Total Assets $10.9B $10.4B $10.4B $10.5B $10.9B
 
Accounts Payable $89.1M $87.8M $119.1M $113.7M $83.9M
Accrued Expenses $390.1M $404.9M $430.9M $417.8M $459.1M
Current Portion Of Long-Term Debt $499.7M $40M $36M -- --
Current Portion Of Capital Lease Obligations $28.4M $19.7M $24.5M $10.1M --
Other Current Liabilities $21.3M $4M $800K $12.3M $18M
Total Current Liabilities $1.3B $741.4M $751.5M $685.5M $1.1B
 
Long-Term Debt $1.5B $1.6B $2.6B $2.3B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $3.8B $4.5B $4.4B $3.9B
 
Common Stock $4.5B $4.4B $4.4B $4.5B $4.5B
Other Common Equity Adj -$23.7M -$18.8M -$41.7M -$61.3M -$87.4M
Common Equity $6.6B $6.6B $5.8B $6.1B $6.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $66.5M $68.7M $58.5M $102M $139M
Total Equity $6.7B $6.6B $5.9B $6.2B $7B
 
Total Liabilities and Equity $10.9B $10.4B $10.4B $10.5B $10.9B
Cash and Short Terms $1.2B $542.9M $428.2M $362.2M $621.7M
Total Debt $2B $1.7B $2.6B $2.3B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $597.6M $496.6M $473.8M $483.6M $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.7M -- -- -- $45.4M
Inventory $1.2B $1.1B $1.2B $1.2B $1.4B
Prepaid Expenses $34.6M $29M $57.8M $56.5M $55.3M
Other Current Assets -- -- -- -- --
Total Current Assets $2B $1.8B $1.9B $1.9B $3.4B
 
Property Plant And Equipment $7.6B $7.9B $7.8B $7.9B $8B
Long-Term Investments $264.5M $224.7M $167.7M $142.2M $185.2M
Goodwill $158.8M -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $559.7M $522.2M $565.7M $601.7M --
Total Assets $10.4B $10.5B $10.6B $10.8B $12.1B
 
Accounts Payable $91.6M $117.5M $114.5M $114.8M $610M
Accrued Expenses -- $378.1M $315.3M $283.4M --
Current Portion Of Long-Term Debt -- $40M $32M -- --
Current Portion Of Capital Lease Obligations -- $15.3M $13.3M -- --
Other Current Liabilities $31.8M $3.8M $2.8M $7.9M --
Total Current Liabilities $771.5M $643.1M $732.3M $1.3B $1.2B
 
Long-Term Debt $1.4B $2.5B $2.4B $1.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $4.3B $4.4B $4B $4B
 
Common Stock $4.5B $4.7B $4.5B $4.5B $4.4B
Other Common Equity Adj -$24.9M -$69.2M -$55M -$62.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $68.2M $56.3M $104.6M $146.9M $126M
Total Equity $6.7B $6.2B $6.2B $6.8B $8.1B
 
Total Liabilities and Equity $10.4B $10.5B $10.6B $10.8B $12.1B
Cash and Short Terms $597.6M $496.6M $473.8M $483.6M $1.7B
Total Debt $1.5B $2.6B $2.4B $1.7B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B -$30.7M $30.6M $415.4M $994M
Depreciation & Amoritzation $865.3M $706.3M $809.5M $1B $1.2B
Stock-Based Compensation $13.7M $10.8M $9.3M $6.7M $9M
Change in Accounts Receivable -$120.9M -$70.1M $17.9M $68.7M $11.7M
Change in Inventories -$6.8M -$125M -$261.6M -$91.4M $14.3M
Cash From Operations $1.8B $1B $954M $1.4B $2.3B
 
Capital Expenditures $922M $888M $831.4M $1.1B $1.1B
Cash Acquisitions $267M -- $1B -- --
Cash From Investing -$1.2B -$1.1B -$1.6B -$987.2M -$1.1B
 
Dividends Paid (Ex Special Dividend) $75.5M $151.1M $154M $147.3M $147.5M
Special Dividend Paid
Long-Term Debt Issued $950M $200M $1.3B $588.1M --
Long-Term Debt Repaid -$870.7M -$533.8M -$363.2M -$990.2M -$812.1M
Repurchase of Common Stock -- $100.2M $300.8M -- --
Other Financing Activities -$8.4M $8.8M $10.3M $53.6M -$10.7M
Cash From Financing -$4.6M -$576.3M $489.9M -$542M -$1B
 
Beginning Cash (CF) $1.2B $542.9M $428.2M $362.2M $621.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $635.8M -$679.6M -$109.2M -$91M $259.5M
Ending Cash (CF) $1.9B -$135.5M $319.8M $271.4M $879.7M
 
Levered Free Cash Flow $924.6M $152.5M $122.6M $339.7M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$73.1M $67.2M $108.6M $389.3M $609.1M
Depreciation & Amoritzation $173.2M $192.9M $263.3M $304.6M $285.4M
Stock-Based Compensation $2.4M $1.5M $2.9M -- $3.4M
Change in Accounts Receivable -$11.3M -$14.2M -$21.1M -$25.1M -$48M
Change in Inventories -$11.6M -$73.4M -$10M -$11.5M -$19.9M
Cash From Operations $236.9M $133M $336.3M $686.5M $999.7M
 
Capital Expenditures $216.2M $213.2M $283.2M $288.4M $324.7M
Cash Acquisitions -- $23M -- -- --
Cash From Investing -$246.5M -$185.1M -$240.4M -$284.4M -$177M
 
Dividends Paid (Ex Special Dividend) $37.8M $40.7M $36.7M $36.7M $36.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $100M $488.1M -- --
Long-Term Debt Repaid -$8.5M -$206M -$554.4M -$353.3M --
Repurchase of Common Stock $31.8M $60.2M -- -- $165.1M
Other Financing Activities -$1M -$4.9M $33.3M -$15.3M --
Cash From Financing -$79.1M -$190M -$108.3M -$408.7M -$236.5M
 
Beginning Cash (CF) $597.6M $496.6M $473.8M $483.6M $1.7B
Foreign Exchange Rate Adjustment -$500K -$1M -$1M $301.6K $500K
Additions / Reductions -$89.2M -$243.1M -$13.4M -$6.3M $586.7M
Ending Cash (CF) $507.9M $252.5M $459.4M $477.6M $2.3B
 
Levered Free Cash Flow $20.7M -$80.1M $53.1M $398.1M $675M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $820.7M $73.4M $247.6M $776.9M $1.8B
Depreciation & Amoritzation $756M $717.2M $1B $1.2B $1.1B
Stock-Based Compensation $11.5M $9.9M -- -- $13.6M
Change in Accounts Receivable $49.5M -$19.3M $39M $29.5M -$48.4M
Change in Inventories -$104.9M -$280.3M -$140.4M -$2.7M -$32M
Cash From Operations $1.5B $689.4M $1.5B $2B $3.3B
 
Capital Expenditures $884.2M $791.4M $1.1B $1.2B $1.2B
Cash Acquisitions $10.5M $1.1B $39M -- --
Cash From Investing -$1.1B -$1.6B -$1.1B -$1.1B -$993.6M
 
Dividends Paid (Ex Special Dividend) $189M $156.6M $151.7M $149.4M $146.9M
Special Dividend Paid
Long-Term Debt Issued -- $1.4B $688.1M -- --
Long-Term Debt Repaid -$531.3M -$346.8M -$821.6M -$754.8M --
Repurchase of Common Stock $31.8M $128.6M $242.9M -- $335.2M
Other Financing Activities $3.1M $4.8M $44M $28.2M --
Cash From Financing -$750.9M $801.1M -$490.5M -$917.3M -$1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$379.7M -$91.3M -$23.3M -$14.1M $1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $613.3M -$102M $390.7M $859.1M $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $35.6M $139.7M $349.2M $706.3M $1.6B
Depreciation & Amoritzation $530.3M $541.2M $713M $895.6M $836.7M
Stock-Based Compensation $8.4M $7.5M $2.9M -- $11.2M
Change in Accounts Receivable -$2M $48.8M $66.3M $26.4M -$33.7M
Change in Inventories -$71.2M -$226.5M -$92.8M -$3M -$49.4M
Cash From Operations $847.8M $496.7M $1B $1.6B $2.6B
 
Capital Expenditures $594.9M $498.3M $784.8M $826.8M $862.4M
Cash Acquisitions -- $1.1B -- -- --
Cash From Investing -$811.4M -$1.2B -$685.3M -$795.3M -$714.7M
 
Dividends Paid (Ex Special Dividend) $113.5M $119M $110.1M $110.9M $110M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.2B $588.1M -- --
Long-Term Debt Repaid -$524.1M -$337.1M -$795.5M -$560.1M -$203M
Repurchase of Common Stock $31.8M $60.2M -- -- $335.2M
Other Financing Activities $7.9M $3.9M $37.6M $12.2M -$54M
Cash From Financing -$661.5M $715.9M -$319.2M -$689.5M -$737.2M
 
Beginning Cash (CF) $2.4B $1.7B $1.4B $1.4B $3.6B
Foreign Exchange Rate Adjustment -$500K -$1.4M $394.6K -$204.2K $1.2M
Additions / Reductions -$625.6M -$37.3M $45.1M $121.8M $1.1B
Ending Cash (CF) $1.7B $1.7B $1.5B $1.5B $4.7B
 
Levered Free Cash Flow $252.9M -$1.6M $264.5M $780M $1.7B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock