Financhill
Sell
44

KOS Quote, Financials, Valuation and Earnings

Last price:
$3.07
Seasonality move :
9.2%
Day range:
$3.01 - $3.19
52-week range:
$2.62 - $7.07
Dividend yield:
0%
P/E ratio:
6.84x
P/S ratio:
0.81x
P/B ratio:
1.19x
Volume:
15M
Avg. volume:
11.3M
1-year change:
-54.87%
Market cap:
$1.4B
Revenue:
$1.7B
EPS (TTM):
$0.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.5B $804M $1.3B $2.2B $1.7B
Revenue Growth (YoY) 69.11% -46.38% 65.67% 68.57% -24.22%
 
Cost of Revenues $966.5M $824.3M $813.2M $901.3M $835M
Gross Profit $532.9M -$20.3M $518.8M $1.3B $866.6M
Gross Profit Margin 35.54% -2.53% 38.95% 59.86% 50.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $110M $85.3M $91.5M $107.1M $99.5M
Other Inc / (Exp) -$86.4M -$117.7M -$290.2M -$650.9M -$252.6M
Operating Expenses $291.2M $171.9M $163.3M $238.1M $147.8M
Operating Income $241.8M -$192.2M $355.5M $1.1B $718.7M
 
Net Interest Expenses $130.3M $106.9M $108.7M $118.1M $94.4M
EBT. Incl. Unusual Items $25.1M -$416.8M -$43.4M $337.1M $371.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $80.9M -$5.2M $34.5M $110.5M $158.2M
Net Income to Company -$55.8M -$411.6M -$77.8M $226.6M $213.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$55.8M -$411.6M -$77.8M $226.6M $213.5M
 
Basic EPS (Cont. Ops) -$0.14 -$1.02 -$0.19 $0.50 $0.46
Diluted EPS (Cont. Ops) -$0.14 -$1.02 -$0.19 $0.48 $0.44
Weighted Average Basic Share $401.4M $405.2M $416.9M $455.3M $459.6M
Weighted Average Diluted Share $401.4M $405.2M $416.9M $474.9M $481.1M
 
EBITDA $723M $180.7M $546.2M $968.8M $930.5M
EBIT $149.8M -$314.5M $68.4M $460.2M $475.7M
 
Revenue (Reported) $1.5B $804M $1.3B $2.2B $1.7B
Operating Income (Reported) $241.8M -$192.2M $355.5M $1.1B $718.7M
Operating Income (Adjusted) $149.8M -$314.5M $68.4M $460.2M $475.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $224.8M $198.9M $456.1M $526.3M $407.8M
Revenue Growth (YoY) -37.04% -11.5% 129.25% 15.41% -22.52%
 
Cost of Revenues $195.5M $115.2M $168.7M $271.1M $254.2M
Gross Profit $29.3M $83.7M $287.4M $255.2M $153.6M
Gross Profit Margin 13.03% 42.08% 63.01% 48.49% 37.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.7M $24M $24.5M $25.1M $23.3M
Other Inc / (Exp) -$4.8M -$36.8M $114.1M -$53.6M $10.8M
Operating Expenses $34.5M $48.1M $41.7M $40.1M $38M
Operating Income -$5.3M $35.7M $245.7M $215.1M $115.6M
 
Net Interest Expenses $26.4M $26.9M $29.8M $23.9M $19.8M
EBT. Incl. Unusual Items -$36.5M -$28M $330M $137.5M $106.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $892K $621K $107.7M $52.4M $61.6M
Net Income to Company -$37.4M -$28.6M $222.3M $85.2M $45M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.4M -$28.6M $222.3M $85.2M $45M
 
Basic EPS (Cont. Ops) -$0.09 -$0.07 $0.49 $0.19 $0.10
Diluted EPS (Cont. Ops) -$0.09 -$0.07 $0.47 $0.18 $0.09
Weighted Average Basic Share $405.4M $408.5M $455.8M $460.1M $471.8M
Weighted Average Diluted Share $405.4M $408.5M $476.4M $481.1M $479.2M
 
EBITDA $102.4M $66.6M $469M $299.1M $252.8M
EBIT -$11.1M -$863K $360.1M $164.3M $130M
 
Revenue (Reported) $224.8M $198.9M $456.1M $526.3M $407.8M
Operating Income (Reported) -$5.3M $35.7M $245.7M $215.1M $115.6M
Operating Income (Adjusted) -$11.1M -$863K $360.1M $164.3M $130M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $979.5M $1B $2.3B $1.7B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $845M $767.8M $973M $855M $906.7M
Gross Profit $134.5M $265.8M $1.3B $848.7M $878.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.2M $87.5M $103.5M $103.2M $98.5M
Other Inc / (Exp) -$164M -$239.4M -$264.3M -$466.5M -$235.8M
Operating Expenses $263.6M $139.7M $252.6M $153M $145.5M
Operating Income -$129.1M $126.1M $1.1B $695.8M $733.4M
 
Net Interest Expenses $109.8M $102.1M $125.4M $98.8M $72.6M
EBT. Incl. Unusual Items -$402.8M -$215.4M $692.8M $130.5M $425M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.5M -$46.8M $253.2M $52.9M $206.9M
Net Income to Company -$455.3M -$168.6M $439.5M $77.6M $218.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$455.3M -$168.6M $439.5M $77.6M $218.1M
 
Basic EPS (Cont. Ops) -$1.12 -$0.41 $0.97 $0.17 $0.48
Diluted EPS (Cont. Ops) -$1.12 -$0.41 $0.94 $0.15 $0.44
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $185.9M $349.3M $1.4B $692.6M $948.1M
EBIT -$297.2M -$113.2M $821.4M $239.5M $513.9M
 
Revenue (Reported) $979.5M $1B $2.3B $1.7B $1.8B
Operating Income (Reported) -$129.1M $126.1M $1.1B $695.8M $733.4M
Operating Income (Adjusted) -$297.2M -$113.2M $821.4M $239.5M $513.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $529.9M $759.5M $1.7B $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $561M $504.5M $664.2M $617.9M $689.6M
Gross Profit -$31.1M $255M $1.1B $575.9M $588.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.9M $70.1M $82.1M $77.7M $76.7M
Other Inc / (Exp) -$144.9M -$266.6M -$240.8M -$56.8M -$40M
Operating Expenses $144.2M $112M $201.3M $115.9M $113.5M
Operating Income -$175.3M $142.9M $869.9M $460M $474.7M
 
Net Interest Expenses $80.3M $75.5M $92.1M $72.9M $51M
EBT. Incl. Unusual Items -$400.5M -$199.2M $537M $330.4M $383.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19M -$22.6M $196.1M $138.5M $187.2M
Net Income to Company -$419.5M -$176.6M $340.8M $191.8M $196.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$419.5M -$176.6M $340.8M $191.8M $196.4M
 
Basic EPS (Cont. Ops) -$1.03 -$0.43 $0.75 $0.42 $0.43
Diluted EPS (Cont. Ops) -$1.03 -$0.43 $0.72 $0.40 $0.40
Weighted Average Basic Share $1.2B $1.2B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.2B $1.2B $1.4B $1.4B $1.4B
 
EBITDA $9.5M $178.1M $1B $749.1M $766M
EBIT -$323.6M -$122.4M $630.5M $409.9M $447.4M
 
Revenue (Reported) $529.9M $759.5M $1.7B $1.2B $1.3B
Operating Income (Reported) -$175.3M $142.9M $869.9M $460M $474.7M
Operating Income (Adjusted) -$323.6M -$122.4M $630.5M $409.9M $447.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $224.5M $149M $131.6M $183.4M $95.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $145.6M $70.5M $170.9M $96.3M $100.6M
Inventory $114.4M $129M $165.2M $133.5M $152.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $36.2M $27.9M $18.9M $24.7M $46.2M
Total Current Assets $566.6M $400.3M $542M $468.7M $422.7M
 
Property Plant And Equipment $3.6B $3.3B $4.2B $3.8B $4.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $23.5M $24.2M $21.4M $31.2M $25.4M
Total Assets $4.3B $3.9B $4.9B $4.6B $4.9B
 
Accounts Payable $149.5M $221.4M $184.4M $212.3M $248.9M
Accrued Expenses $231.9M $123.3M $123.9M $162.2M $165.9M
Current Portion Of Long-Term Debt -- -- $30M $30M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $13.8M $45.5M $85.2M $13.2M $4.5M
Total Current Liabilities $539.1M $460.2M $531M $574.3M $554.8M
 
Long-Term Debt $2B $2.1B $2.6B $2.2B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.5B $3.4B $4.4B $3.8B $3.9B
 
Common Stock $4.5M $4.5M $5M $5M $5M
Other Common Equity Adj -- -- -- -- --
Common Equity $841.7M $440.2M $529.2M $787.8M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $841.7M $440.2M $529.2M $787.8M $1B
 
Total Liabilities and Equity $4.3B $3.9B $4.9B $4.6B $4.9B
Cash and Short Terms $224.5M $149M $131.6M $183.4M $95.3M
Total Debt $2B $2.1B $2.6B $2.2B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $300.8M $111.3M $231.6M $138.7M $51.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $65.7M $57.9M $108.2M $101.6M $143M
Inventory $142.2M $153M $150.3M $155M $154.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $32.8M $32.6M $23.4M $49.5M $41.6M
Total Current Assets $592.5M $415.9M $547.8M $461.8M $421.1M
 
Property Plant And Equipment $3.4B $3.4B $4.1B $4.2B $4.7B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $22.2M $21.9M $19.9M $24M $17.2M
Total Assets $4.1B $4.2B $4.9B $5B $5.5B
 
Accounts Payable $184.1M $143.2M $272.8M $199M $285M
Accrued Expenses $99.9M $115.8M $113.3M $209.2M $188.6M
Current Portion Of Long-Term Debt -- $30M $30M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $31.2M $127.7M $43.8M $28M $1.4M
Total Current Liabilities $565.2M $461.7M $592.4M $564.4M $563.2M
 
Long-Term Debt $2.2B $2.4B $2.3B $2.4B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $3.9B $4B $4B $4.3B
 
Common Stock $4.5M $4.5M $5M $5M $5.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $425.6M $286.8M $893.5M $999.7M $1.2B
 
Total Liabilities and Equity $4.1B $4.2B $4.9B $5B $5.5B
Cash and Short Terms $300.8M $111.3M $231.6M $138.7M $51.6M
Total Debt $2.4B $2.4B $2.3B $2.4B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$55.8M -$411.6M -$77.8M $226.6M $213.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $32.4M $32.7M $31.7M $34.5M $42.7M
Change in Accounts Receivable -$29.7M $92.1M -$34.2M $68.8M -$16.2M
Change in Inventories -$29M -$23.2M $637K -$704K -$45.7M
Cash From Operations $628.2M $196.1M $374.3M $1.1B $765.2M
 
Capital Expenditures $352M $379.6M $938M $809.4M $932.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$363.9M -$345.6M -$973.4M -$703.9M -$994.9M
 
Dividends Paid (Ex Special Dividend) -$72.6M -$19.3M -$512K -$655K -$166K
Special Dividend Paid
Long-Term Debt Issued $816.9M $300M $1.6B -- $300M
Long-Term Debt Repaid -$960.3M -$250M -$1.1B -$405M -$145M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M $39.1M -$25.7M -$9M -$13.2M
Cash From Financing -$220.5M $69.9M $624.2M -$414.7M $141.6M
 
Beginning Cash (CF) $185.6M $229.3M $149.8M $174.9M $186.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.7M -$79.6M $25.1M $11.9M -$88.1M
Ending Cash (CF) $229.3M $149.8M $174.9M $186.8M $98.8M
 
Levered Free Cash Flow $276.1M -$183.4M -$563.7M $321.1M -$167.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$37.4M -$28.6M $222.3M $85.2M $45M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.7M $8.1M $8.8M $10.6M $10M
Change in Accounts Receivable $30.5M $14.9M $157.6M -$22.1M -$49.8M
Change in Inventories -$13.1M -$17.7M $5M $17.1M -$6M
Cash From Operations $83.5M -$98.4M $255.1M $249.4M $6.3M
 
Capital Expenditures $80.5M $87.3M $222.6M $195M $219.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$91.7M -$89.4M -$239.3M -$208.4M -$219.2M
 
Dividends Paid (Ex Special Dividend) $7K -$68K -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150M $150M -- $150M $594.9M
Long-Term Debt Repaid -- -- -$7.5M -$137.5M -$499.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M -$292K -- -$534K -$4.6M
Cash From Financing $145.6M $149.6M -$7.5M $12M $90.7M
 
Beginning Cash (CF) $164.8M $193.1M $223.7M $89.1M $174.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.4M -$38.2M $8.2M $53M -$122.2M
Ending Cash (CF) $302.2M $154.8M $231.9M $142.2M $51.9M
 
Levered Free Cash Flow $3M -$185.7M $32.5M $54.4M -$213M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$455.3M -$168.6M $439.5M $77.6M $218.1M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $31.4M $30.3M $33.5M $40.4M $38.8M
Change in Accounts Receivable $45.5M $5.5M $18.3M $9M -$43.8M
Change in Inventories -$7.9M -$16.6M $20.5M -$46.1M $1.8M
Cash From Operations $248.5M $319.3M $1.1B $738.6M $796.3M
 
Capital Expenditures $320.3M $540.2M $1.1B $856.7M $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$364.6M -$490.7M -$1B -$888.4M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$37.3M -$609K -$655K -$166K --
Special Dividend Paid
Long-Term Debt Issued $300M $694.4M -- $300M $1.2B
Long-Term Debt Repaid -$100M -$650M -$972.5M -$227.5M -$849.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $38.5M -$19.7M -$16.4M -$12.3M -$86.2M
Cash From Financing $203.2M $24M $16.5M $60M $224.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $87.1M -$147.3M $77.1M -$89.7M -$90.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$71.8M -$220.9M -$31M -$118.1M -$296.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$419.5M -$176.6M $340.8M $191.8M $196.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $26.4M $24M $25.9M $31.8M $27.8M
Change in Accounts Receivable $88.1M $1.5M $54M -$5.8M -$33.3M
Change in Inventories -$30.8M -$24.3M -$4.4M -$49.8M -$2.3M
Cash From Operations $20.7M $143.8M $863.2M $471.4M $502.5M
 
Capital Expenditures $217.3M $377.9M $564.6M $611.9M $772.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$269.1M -$414.2M -$474M -$658.5M -$774.8M
 
Dividends Paid (Ex Special Dividend) -$19.2M -$512K -$655K -$166K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M $694.4M -- $300M $1.2B
Long-Term Debt Repaid -- -$400M -$322.5M -$145M -$849.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $40.5M -$18.4M -$9M -$12.3M -$85.3M
Cash From Financing $321.3M $275.5M -$332.2M $142.5M $225.4M
 
Beginning Cash (CF) $524.9M $487.3M $795.8M $407.8M $530.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $72.8M $5.1M $57M -$44.7M -$46.9M
Ending Cash (CF) $597.8M $492.3M $852.8M $363.1M $483.9M
 
Levered Free Cash Flow -$196.6M -$234M $298.7M -$140.5M -$269.7M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.63% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.45% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.7% over the past day.

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

Show me the best stock