Financhill
Sell
18

KGS Quote, Financials, Valuation and Earnings

Last price:
$33.70
Seasonality move :
26.55%
Day range:
$32.61 - $34.17
52-week range:
$29.25 - $50.43
Dividend yield:
5.39%
P/E ratio:
42.24x
P/S ratio:
2.32x
P/B ratio:
2.31x
Volume:
4.1M
Avg. volume:
1.4M
1-year change:
-5.87%
Market cap:
$2.9B
Revenue:
$1.2B
EPS (TTM):
$0.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $532.4M $606.4M $707.9M $850.4M $1.2B
Revenue Growth (YoY) -- 13.89% 16.75% 20.13% 36.33%
 
Cost of Revenues $324.9M $370.2M $441.8M $533.7M $718.6M
Gross Profit $207.5M $236.2M $266.1M $316.6M $440.7M
Gross Profit Margin 38.97% 38.95% 37.59% 37.24% 38.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39M $37.7M $44.9M $73.3M $151.7M
Other Inc / (Exp) -- $8.5M $84M $14.3M -$15.9M
Operating Expenses $39M $37.7M $44.9M $67.3M $119.1M
Operating Income $168.4M $198.5M $221.2M $249.3M $321.5M
 
Net Interest Expenses $113.4M $107.3M $170.1M $222.5M $197.1M
EBT. Incl. Unusual Items $5.3M $122.4M $139.4M $35.1M $75.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M -$58.6M $33.1M $15.1M $25.6M
Net Income to Company -$2.2M $181M $106.3M $20.1M $50.3M
 
Minority Interest in Earnings -- -- -- -- $439K
Net Income to Common Excl Extra Items -$2.2M $181M $106.3M $20.1M $48.5M
 
Basic EPS (Cont. Ops) -$0.03 $2.41 $1.42 $0.26 $0.58
Diluted EPS (Cont. Ops) -$0.03 $2.41 $1.42 $0.26 $0.56
Weighted Average Basic Share $75M $75M $75M $77.4M $83.1M
Weighted Average Diluted Share $75M $75M $75M $77.4M $85.2M
 
EBITDA $314.1M $358.5M $395.7M $432.2M $583.2M
EBIT $168.4M $198.5M $221.2M $249.3M $321.5M
 
Revenue (Reported) $532.4M $606.4M $707.9M $850.4M $1.2B
Operating Income (Reported) $168.4M $198.5M $221.2M $249.3M $321.5M
Operating Income (Adjusted) $168.4M $198.5M $221.2M $249.3M $321.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $182.6M $231M $324.6M $322.7M
Revenue Growth (YoY) -- -- 26.47% 40.55% -0.59%
 
Cost of Revenues -- $114M $150.4M $202.7M $182.5M
Gross Profit -- $68.6M $80.6M $121.9M $140.2M
Gross Profit Margin -- 37.57% 34.9% 37.55% 43.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $11.2M $19.6M $35.5M $37.8M
Other Inc / (Exp) -- $52.7M $8.4M -$40.8M --
Operating Expenses -- $11.2M $19.6M $33M $36.2M
Operating Income -- $57.4M $61M $88.9M $104M
 
Net Interest Expenses -- $49.9M $39.7M $54M $56.4M
EBT. Incl. Unusual Items -- $60.2M $29.7M -$8.4M -$20.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $14.3M $7.9M -$2.2M -$6.3M
Net Income to Company -- $45.9M $21.8M -$6.2M -$14.2M
 
Minority Interest in Earnings -- -- -- -$563K -$186K
Net Income to Common Excl Extra Items -- $45.9M $21.8M -$6.2M -$14.2M
 
Basic EPS (Cont. Ops) -- $0.78 $0.28 -$0.07 -$0.17
Diluted EPS (Cont. Ops) -- $0.78 $0.28 -$0.07 -$0.17
Weighted Average Basic Share -- $59M $77.4M $84.3M $87.1M
Weighted Average Diluted Share -- $59M $77.4M $84.3M $87.1M
 
EBITDA -- $101.5M $107M $162.4M $170.3M
EBIT -- $57.4M $61M $88.9M $104M
 
Revenue (Reported) -- $182.6M $231M $324.6M $322.7M
Operating Income (Reported) -- $57.4M $61M $88.9M $104M
Operating Income (Adjusted) -- $57.4M $61M $88.9M $104M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $804.2M $1.1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $505.7M $668.1M $751.6M
Gross Profit -- $132.3M $298.5M $407.6M $533.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $22.9M $58.3M $147.4M $136.5M
Other Inc / (Exp) -- $57.1M $42.3M -$34.7M --
Operating Expenses -- -- $58.3M $115.3M $128.1M
Operating Income -- -- $240.2M $292.3M $405M
 
Net Interest Expenses -- $86.7M $224.9M $186.3M $200.7M
EBT. Incl. Unusual Items -- $71.9M $39.2M $39.2M $109.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $10.4M $15.3M $33.2M
Net Income to Company -- -- $28.8M $23.9M $76.4M
 
Minority Interest in Earnings -- -- -- -$78K $1.4M
Net Income to Common Excl Extra Items -- -- $28.8M $23.9M $74.6M
 
Basic EPS (Cont. Ops) -- -- $0.44 $0.31 $0.82
Diluted EPS (Cont. Ops) -- $0.93 $0.44 $0.30 $0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $422.9M $528.6M $679.1M
EBIT -- -- $240.2M $292.3M $405M
 
Revenue (Reported) -- -- $804.2M $1.1B $1.3B
Operating Income (Reported) -- -- $240.2M $292.3M $405M
Operating Income (Adjusted) -- -- $240.2M $292.3M $405M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $528.1M $624.4M $849.8M $975.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $331.7M $395.6M $530M $562.9M
Gross Profit -- $196.4M $228.8M $319.8M $412.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $32.8M $46.2M $120.3M $105.1M
Other Inc / (Exp) -- $57.1M $36.1M -$12.9M -$16.8M
Operating Expenses -- $32.8M $46.2M $92.5M $101.5M
Operating Income -- $163.7M $182.7M $227.3M $310.8M
 
Net Interest Expenses -- $112.3M $159.4M $145.9M $149.4M
EBT. Incl. Unusual Items -- $108.5M $36.7M $40.8M $74.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $25.7M $9.8M $10M $17.7M
Net Income to Company -- $104.4M $26.9M $30.7M $56.8M
 
Minority Interest in Earnings -- -- -- -$78K $927K
Net Income to Common Excl Extra Items -- $82.7M $26.9M $30.7M $56.8M
 
Basic EPS (Cont. Ops) -- $1.30 $0.41 $0.40 $0.62
Diluted EPS (Cont. Ops) -- $1.30 $0.41 $0.39 $0.60
Weighted Average Basic Share -- $193M $211.4M $245.9M $262.6M
Weighted Average Diluted Share -- $193M $211.4M $253.1M $267.7M
 
EBITDA -- $301.5M $320.9M $417.2M $513.8M
EBIT -- $171.5M $182.7M $227.3M $310.8M
 
Revenue (Reported) -- $528.1M $624.4M $849.8M $975.2M
Operating Income (Reported) -- $163.7M $182.7M $227.3M $310.8M
Operating Income (Adjusted) -- $171.5M $182.7M $227.3M $310.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24.1M $28.8M $20.4M $5.6M $4.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.3M $80.7M $97.6M $113.2M $253.6M
Inventory $45.4M $48.4M $72.2M $76.2M $103.3M
Prepaid Expenses $5.3M $4.7M $4.6M $4M --
Other Current Assets -- $1.5M $806K $10.4M $10.7M
Total Current Assets $142.4M $164.1M $204M $230.2M $383.7M
 
Property Plant And Equipment $2.3B $2.4B $2.5B $2.6B $3.5B
Long-Term Investments -- -- $64.5M $14.3M $17.5M
Goodwill -- $305.6M $305.6M $305.6M $415.2M
Other Intangibles -- $141.8M $132.4M $122.9M $162.7M
Other Long-Term Assets -- $449K $564K $639K $1.5M
Total Assets $3.3B $3.4B $3.7B $3.7B $4.9B
 
Accounts Payable $33.4M $37.6M $38M $49.8M $57.6M
Accrued Expenses -- $20.8M $31.5M $36.1M $82.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $3.1M -- $11.9M
Other Current Liabilities -- $398K -- -- --
Total Current Liabilities $1.6B $144.1M $189M $210.6M $319.4M
 
Long-Term Debt $392.5M $1.8B $2.7B $1.8B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.5B $3.5B $2.6B $3.5B
 
Common Stock $1K $1K $1K $774K $892K
Other Common Equity Adj -- -- -- -- --
Common Equity $755.3M $960.1M $229.1M $1.1B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $13.7M
Total Equity $755.3M $960.1M $229.1M $1.1B $1.4B
 
Total Liabilities and Equity $3.3B $3.4B $3.7B $3.7B $4.9B
Cash and Short Terms $24.1M $28.8M $20.4M $5.6M $4.8M
Total Debt $1.9B $1.8B $2.7B $1.8B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $6.1M $7.4M $724K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $116.9M $280.4M $220.8M
Inventory -- -- $70.6M $118.1M $101.2M
Prepaid Expenses -- -- $4.5M $10.1M --
Other Current Assets -- -- $3.6M $3.5M --
Total Current Assets -- -- $212.9M $443.4M $341.5M
 
Property Plant And Equipment -- -- $2.5B $3.5B $3.5B
Long-Term Investments -- -- $51.8M $5.1M $4.2M
Goodwill -- -- $305.6M $413.5M --
Other Intangibles -- -- $125.3M $161.3M --
Other Long-Term Assets -- -- $607K $3.2M --
Total Assets -- -- $3.2B $4.5B $4.4B
 
Accounts Payable -- -- $48.8M $85.8M $76M
Accrued Expenses -- -- $32M $81.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $11.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $223.2M $348.8M $349M
 
Long-Term Debt -- -- $1.8B $2.6B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $2.1B $3.1B $3.1B
 
Common Stock -- -- $774K $845K $902K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $149.8M $5M
Total Equity -- -- $1.2B $1.4B $1.3B
 
Total Liabilities and Equity -- -- $3.2B $4.5B $4.4B
Cash and Short Terms -- -- $6.1M $7.4M $724K
Total Debt -- -- $1.8B $2.7B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.2M $181M $106.3M $20.1M $50.3M
Depreciation & Amoritzation $145.6M $160M $174.5M $182.9M $260.3M
Stock-Based Compensation -- $1.2M $971K $5.9M $17.7M
Change in Accounts Receivable -$1.1M -$14.9M -$20.4M -$36.6M -$93M
Change in Inventories -$3.7M -$3M -$24.3M -$4.6M -$1.3M
Cash From Operations $244M $250M $219.8M $266.3M $328M
 
Capital Expenditures $297.4M $201.9M $259.3M $219.8M $337M
Cash Acquisitions -- -- -- -- -$9.5M
Cash From Investing -$296.4M -$178M -$251.4M -$218.4M -$292.5M
 
Dividends Paid (Ex Special Dividend) -- $1.1M $838M $72.1M $133.9M
Special Dividend Paid
Long-Term Debt Issued -- $564.1M $1.6B $1B $2.6B
Long-Term Debt Repaid -- -$629.3M -$724.9M -$1.2B -$2.5B
Repurchase of Common Stock -- -- -- -- $40M
Other Financing Activities -- $23.1M -$27.8M -$44.6M -$18.4M
Cash From Financing $73.7M -$67.3M $23.2M -$62.8M -$36.3M
 
Beginning Cash (CF) $24.1M $28.8M $20.4M $5.6M $4.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.3M $4.7M -$8.4M -$14.9M -$812K
Ending Cash (CF) $45.4M $33.5M $12.1M -$9.3M $3.9M
 
Levered Free Cash Flow -$53.4M $48M -$39.5M $46.5M -$9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $45.9M $21.8M -$6.2M -$14.2M
Depreciation & Amoritzation -- $42.7M $44.3M $73.5M $66.3M
Stock-Based Compensation -- -- $2.5M $3.9M $4.7M
Change in Accounts Receivable -- $11.4M -$4.8M -$89.1M -$2.1M
Change in Inventories -- -$4.6M $6.1M -$4.7M -$855K
Cash From Operations -- $59.2M $53M $36.9M $113.4M
 
Capital Expenditures -- $53.8M $51.5M $86.5M $102.5M
Cash Acquisitions -- -- -- -$9.5M --
Cash From Investing -- -$45.8M -$51.6M -$72M -$93.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- $35.1M $40M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $187.8M $257.1M $351.7M --
Long-Term Debt Repaid -- -$200.3M -$592.7M -$248.5M --
Repurchase of Common Stock -- -- -- $25M $50.4M
Other Financing Activities -- -$258K -$11.6M -$1.7M --
Cash From Financing -- -$12.7M -$36.6M $38.7M -$25M
 
Beginning Cash (CF) -- $20.6M $6.1M $7.4M $724K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $709K -$35.2M $3.6M -$4.7M
Ending Cash (CF) -- $21.3M -$29.1M $11M -$4M
 
Levered Free Cash Flow -- $5.5M $1.4M -$49.7M $10.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $28.8M $23.9M $76.4M
Depreciation & Amoritzation -- -- $181M $236.3M $273.4M
Stock-Based Compensation -- $619K $3.8M $14.5M $23.6M
Change in Accounts Receivable -- -- -$44.8M -$132.2M $58.1M
Change in Inventories -- -- -$13.2M -$13.7M $7.9M
Cash From Operations -- -- $203.9M $304.9M $523.4M
 
Capital Expenditures -- $53.8M $205.2M $337.9M $335.9M
Cash Acquisitions -- -- -- -$9.5M --
Cash From Investing -- -- -$204.2M -$313.2M -$288.8M
 
Dividends Paid (Ex Special Dividend) -- -$838M $42.3M $127.3M $153M
Special Dividend Paid
Long-Term Debt Issued -- -- $961.3M $2.6B --
Long-Term Debt Repaid -- -- -$1.2B -$2.3B --
Repurchase of Common Stock -- -- -- $25M $85.3M
Other Financing Activities -- -- -$43.8M -$22.8M --
Cash From Financing -- -- -$15M $9.6M -$241.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$15.2M $1.3M -$6.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$1.3M -$33.1M $187.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $104.4M $26.9M $30.7M $56.8M
Depreciation & Amoritzation -- $128.5M $136.4M $189.9M $203M
Stock-Based Compensation -- $619K $3.5M $12.1M $18M
Change in Accounts Receivable -- -$3.1M -$27.4M -$123M $28.2M
Change in Inventories -- -$9.9M $1.2M -$7.9M $1.4M
Cash From Operations -- $186.9M $170.9M $209.5M $404.9M
 
Capital Expenditures -- $199.7M $145.6M $263.7M $262.6M
Cash Acquisitions -- -- -- -$9.5M --
Cash From Investing -- -$191.8M -$144.6M -$239.3M -$235.7M
 
Dividends Paid (Ex Special Dividend) -- -$838M $42.3M $97.5M $116.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.4B $756.4M $2.3B $686.9M
Long-Term Debt Repaid -- -$545.7M -$1B -$2.1B -$735.1M
Repurchase of Common Stock -- -- -- $25M $70.3M
Other Financing Activities -- -$27.8M -$43.8M -$22M -$3.6M
Cash From Financing -- -$2.5M -$40.7M $31.7M -$173.2M
 
Beginning Cash (CF) -- $74.8M $61.5M $20.6M $8.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$7.5M -$14.3M $1.9M -$4M
Ending Cash (CF) -- $67.4M $47.2M $22.5M $4.1M
 
Levered Free Cash Flow -- -$12.9M $25.4M -$54.2M $142.2M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win Tokenization?
Will Robinhood Win Tokenization?

For many years, cryptocurrency enthusiasts have predicted a mass tokenization…

Does DraftKings Stock Have a Moat?
Does DraftKings Stock Have a Moat?

DraftKings (NASDAQ:DKNG) has been one of the largest beneficiaries of…

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Buy
62
Is AAPL Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 37x

Alerts

Buy
88
CDTX alert for Nov 15

Cidara Therapeutics, Inc. [CDTX] is up 105.38% over the past day.

Buy
73
CSIQ alert for Nov 15

Canadian Solar, Inc. [CSIQ] is up 17.54% over the past day.

Buy
68
SEE alert for Nov 14

Sealed Air Corp. [SEE] is up 1.81% over the past day.

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

Show me the best stock