Financhill
Sell
32

KNSL Quote, Financials, Valuation and Earnings

Last price:
$396.20
Seasonality move :
6.25%
Day range:
$393.94 - $400.00
52-week range:
$349.00 - $512.76
Dividend yield:
0.17%
P/E ratio:
19.49x
P/S ratio:
5.13x
P/B ratio:
4.95x
Volume:
47.9K
Avg. volume:
244.2K
1-year change:
-15.78%
Market cap:
$9.2B
Revenue:
$1.6B
EPS (TTM):
$20.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $459.9M $639.8M $819.6M $1.2B $1.6B
Revenue Growth (YoY) 45.59% 39.12% 28.1% 48.97% 29.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $634K $212K $697K $1.4M $1.9M
Operating Expenses -$100.4M -$188.8M -$200.2M -$390.8M -$524.3M
Operating Income $100.4M $188.8M $200.2M $390.8M $524.3M
 
Net Interest Expenses -- -- $4.3M $10.3M $10.1M
EBT. Incl. Unusual Items $100.4M $188.8M $195.6M $384M $514.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $36.1M $36.5M $75.9M $99.9M
Net Income to Company $88.4M $152.7M $159.1M $308.1M $414.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $88.4M $152.7M $159.1M $308.1M $414.8M
 
Basic EPS (Cont. Ops) $3.96 $6.73 $6.97 $13.37 $17.92
Diluted EPS (Cont. Ops) $3.87 $6.62 $6.88 $13.22 $17.78
Weighted Average Basic Share $22.3M $22.7M $22.8M $23M $23.2M
Weighted Average Diluted Share $22.9M $23.1M $23.1M $23.3M $23.3M
 
EBITDA -- -- -- -- --
EBIT $100.4M $188.8M $195.6M $384M $514.7M
 
Revenue (Reported) $459.9M $639.8M $819.6M $1.2B $1.6B
Operating Income (Reported) $100.4M $188.8M $200.2M $390.8M $524.3M
Operating Income (Adjusted) $100.4M $188.8M $195.6M $384M $514.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $164.9M $217M $310.3M $418.1M $497.5M
Revenue Growth (YoY) 34.6% 31.58% 43% 34.74% 19%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $35K $112K $340K $518K --
Operating Expenses -$45.7M -$41.8M -$94M -$147M -$181.4M
Operating Income $45.7M $41.8M $94M $147M $181.4M
 
Net Interest Expenses -- $1.7M $2.6M $2.6M $2.6M
EBT. Incl. Unusual Items $45.7M $40.1M $95.5M $144.4M $178.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $7.1M $19.4M $30.2M $37.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.6M $33M $76.1M $114.2M $141.6M
 
Basic EPS (Cont. Ops) $1.61 $1.45 $3.30 $4.93 $6.12
Diluted EPS (Cont. Ops) $1.59 $1.43 $3.26 $4.90 $6.09
Weighted Average Basic Share $22.7M $22.8M $23.1M $23.2M $23.2M
Weighted Average Diluted Share $23.1M $23.1M $23.3M $23.3M $23.3M
 
EBITDA -- -- -- -- --
EBIT $45.7M $40.1M $95.5M $144.4M $178.9M
 
Revenue (Reported) $164.9M $217M $310.3M $418.1M $497.5M
Operating Income (Reported) $45.7M $41.8M $94M $147M $181.4M
Operating Income (Adjusted) $45.7M $40.1M $95.5M $144.4M $178.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $595.5M $759.8M $1.1B $1.5B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $98K $535K $1.4M $1.9M --
Operating Expenses -$171.5M -$173.2M -$344.8M -$514.9M -$608.3M
Operating Income $171.5M $173.2M $344.8M $514.9M $608.3M
 
Net Interest Expenses -- $1.7M $9.8M $10M $10.2M
EBT. Incl. Unusual Items $171.5M $171.5M $338.1M $506.1M $598.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29M $31.3M $66.2M $97M $124M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $142.5M $140.2M $272M $409.1M $474.1M
 
Basic EPS (Cont. Ops) $6.29 $6.16 $11.82 $17.69 $20.46
Diluted EPS (Cont. Ops) $6.18 $6.07 $11.68 $17.54 $20.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $171.5M $171.5M $338.1M $506.1M $598.1M
 
Revenue (Reported) $595.5M $759.8M $1.1B $1.5B $1.8B
Operating Income (Reported) $171.5M $173.2M $344.8M $514.9M $608.3M
Operating Income (Adjusted) $171.5M $171.5M $338.1M $506.1M $598.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $456.2M $576.2M $863.5M $1.2B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $58K $381K $1.1M $1.6M $844K
Operating Expenses -$128.7M -$113.1M -$258.3M -$382.4M -$467.2M
Operating Income $128.7M $113.1M $258.3M $382.4M $467.2M
 
Net Interest Expenses -- $1.7M $7.9M $7.6M $7.7M
EBT. Incl. Unusual Items $128.7M $111.4M $254M $376.1M $459.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.4M $19.5M $49.3M $70.3M $94.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $104.3M $91.9M $204.7M $305.7M $365M
 
Basic EPS (Cont. Ops) $4.60 $4.03 $8.89 $13.21 $15.75
Diluted EPS (Cont. Ops) $4.52 $3.98 $8.78 $13.10 $15.67
Weighted Average Basic Share $68.1M $68.3M $69.1M $69.4M $69.5M
Weighted Average Diluted Share $69.2M $69.3M $69.9M $70M $69.9M
 
EBITDA -- -- -- -- --
EBIT $128.7M $111.4M $254M $376.1M $459.5M
 
Revenue (Reported) $456.2M $576.2M $863.5M $1.2B $1.4B
Operating Income (Reported) $128.7M $113.1M $258.3M $382.4M $467.2M
Operating Income (Adjusted) $128.7M $111.4M $254M $376.1M $459.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $77.1M $121M $156.3M $126.7M $113.2M
Short Term Investments $1.1B $1.4B $1.8B $2.7B $1.8B
Accounts Receivable, Net $141.9M $194M $326.2M $391M $477.9M
Inventory -- -- -- -- --
Prepaid Expenses $24.3M $33.7M $42.9M $52.5M $52.7M
Other Current Assets -- -- -- -- --
Total Current Assets $150.9M $211.6M $332.7M $489M $700M
 
Property Plant And Equipment $46.2M $49.3M $53.5M $63.4M $82.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.5B $1.9B $2.5B $3.5B $4.5B
 
Accounts Payable $26.3M $39.4M $63.4M $92.5M $99.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $555.5M $774.5M $1.1B $1.5B $2B
 
Long-Term Debt $42.6M $42.7M $195.7M $183.8M $184.1M
Capital Leases -- -- -- -- --
Total Liabilities $877M $1.2B $1.8B $2.4B $3.1B
 
Common Stock $228K $228K $231K $232K $233K
Other Common Equity Adj $41.4M $18.1M -$134.9M -$94.6M -$97.2M
Common Equity $576.2M $699.3M $745.4M $1.1B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $576.2M $699.3M $745.4M $1.1B $1.5B
 
Total Liabilities and Equity $1.5B $1.9B $2.5B $3.5B $4.5B
Cash and Short Terms $1.2B $1.5B $2B $2.8B $1.9B
Total Debt $42.6M $42.7M $195.7M $183.8M $184.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $90M $126.2M $162.9M $111.7M $170.2M
Short Term Investments $1.3B $1.7B $1.2B $1.7B --
Accounts Receivable, Net $175.7M $284.9M $364.9M $453.6M --
Inventory -- -- -- -- --
Prepaid Expenses $32.8M $40.9M $51M $55.4M --
Other Current Assets -- -- -- -- --
Total Current Assets $171.1M $330.2M $517.1M $628M $407.9M
 
Property Plant And Equipment $48.9M $52M -- $73.7M $123.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.8B $2.2B $3.2B $4.4B $5.4B
 
Accounts Payable $31.8M $48.5M $78.6M $83M $85.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $717.9M $1B $1.4B $1.9B $2.4B
 
Long-Term Debt $42.7M $123.2M $183.8M $184.1M $199.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.6B $2.2B $2.9B $3.5B
 
Common Stock $228K $229K $232K $233K $234K
Other Common Equity Adj $25.3M -$147.3M -$155M -$46.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $659.2M $619.5M $923.8M $1.4B $1.9B
 
Total Liabilities and Equity $1.8B $2.2B $3.2B $4.4B $5.4B
Cash and Short Terms $1.4B $1.8B $1.3B $1.9B --
Total Debt $42.7M $123.2M $183.8M $184.1M $199.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $88.4M $152.7M $159.1M $308.1M $414.8M
Depreciation & Amoritzation $1.6M $2.3M $2.7M $3.3M $5.8M
Stock-Based Compensation $3.6M $4.8M $6.7M $9.4M $14.1M
Change in Accounts Receivable -$14.2M -$22.4M -$34.8M -$37.5M $3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $280M $407M $557.8M $859.8M $976.3M
 
Capital Expenditures $32.9M $5.9M $6.9M $6.6M $23.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$379.4M -$352M -$708.6M -$860.9M -$960.1M
 
Dividends Paid (Ex Special Dividend) $8.1M $10M $11.9M $13M $13.9M
Special Dividend Paid
Long-Term Debt Issued $25.7M -- $198M $50M --
Long-Term Debt Repaid -- -- -$43M -$62M --
Repurchase of Common Stock -- -- -- -- $10M
Other Financing Activities -$1.8M -$2.1M -$5.7M -$4.4M -$7M
Cash From Financing $76.1M -$11.1M $186M -$28.5M -$29.7M
 
Beginning Cash (CF) $77.1M $121M $156.3M $126.7M $113.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.3M $43.9M $35.2M -$29.6M -$13.5M
Ending Cash (CF) $53.8M $165M $191.5M $97.1M $99.7M
 
Levered Free Cash Flow $247.1M $401.1M $550.9M $853.2M $952.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $106.9M $178M $224.7M $274M $303.5M
 
Capital Expenditures $1.8M $2.7M $1.3M $5.8M $13.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$142.6M -$249.7M -$171.7M -$329.9M -$262.6M
 
Dividends Paid (Ex Special Dividend) $2.5M $3M $3.2M $3.5M $3.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $125M $50M -- --
Long-Term Debt Repaid -- -$43M -$62M -- --
Repurchase of Common Stock -- -- -- -- $20M
Other Financing Activities -- -$2.4M -$43K -- --
Cash From Financing -$2.3M $77M -$15.1M -$3.4M -$8.8M
 
Beginning Cash (CF) $90M $126.2M $162.9M $111.7M $170.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$38M $5.3M $37.9M -$59.3M $32.1M
Ending Cash (CF) $52M $131.5M $200.8M $52.4M $202.2M
 
Levered Free Cash Flow $105.1M $175.3M $223.4M $268.2M $289.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $375.4M $561.9M $749.4M $974.9M $1B
 
Capital Expenditures $8.6M $5.9M $7.7M $14.3M $53.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$357.1M -$591.7M -$805.1M -$1B -$900.9M
 
Dividends Paid (Ex Special Dividend) $9.6M $11.4M $12.7M $13.7M $15.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $50M
Other Financing Activities -- -$5.7M -$4.3M -$7.1M --
Cash From Financing -$7M $66.1M $92.4M -$19.5M -$56M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.3M $36.2M $36.7M -$51.3M $58.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $366.8M $556M $741.8M $960.6M $961.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $301.9M $456.7M $648.3M $763.3M $802.3M
 
Capital Expenditures $4.8M $4.7M $5.5M $13.2M $43.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$280.1M -$519.9M -$616.4M -$762.1M -$702.9M
 
Dividends Paid (Ex Special Dividend) $7.5M $8.9M $9.7M $10.5M $11.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $125M $50M -- --
Long-Term Debt Repaid -- -$43M -$62M -- --
Repurchase of Common Stock -- -- -- -- $40M
Other Financing Activities -$2.1M -$5.6M -$4.3M -$7M -$6.3M
Cash From Financing -$8.9M $68.3M -$25.3M -$16.2M -$42.5M
 
Beginning Cash (CF) $350.6M $351.3M $446.6M $418.8M $450.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.9M $5.2M $6.7M -$15M $56.9M
Ending Cash (CF) $363.5M $356.4M $453.3M $403.8M $507.2M
 
Levered Free Cash Flow $297.1M $452M $642.8M $750.2M $759.3M

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