Financhill
Sell
39

KREF Quote, Financials, Valuation and Earnings

Last price:
$8.58
Seasonality move :
-2.35%
Day range:
$8.39 - $8.59
52-week range:
$7.78 - $11.70
Dividend yield:
11.67%
P/E ratio:
56.56x
P/S ratio:
1.21x
P/B ratio:
0.62x
Volume:
1.2M
Avg. volume:
849.4K
1-year change:
-24.23%
Market cap:
$561.2M
Revenue:
$592.6M
EPS (TTM):
-$0.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $269.9M $285.8M $436.5M $660.2M $592.6M
Revenue Growth (YoY) -2.12% 5.86% 52.75% 51.25% -10.24%
 
Cost of Revenues $23.8M $29.7M $37.4M $39.9M $48.6M
Gross Profit $246.2M $256.1M $399.1M $620.3M $544M
Gross Profit Margin 91.2% 89.62% 91.43% 93.96% 91.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $5.1M -- -- -$615K
Operating Expenses $64.6M $10.2M $130M $193.9M $98M
Operating Income $181.6M $245.9M $269.1M $426.4M $446M
 
Net Interest Expenses $127.3M $114.4M $236.1M $458.8M $412.9M
EBT. Incl. Unusual Items $54.8M $137.9M $37.7M -$30.9M $34.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $412K $684K $58K $710K $248K
Net Income to Company $54.4M $137.2M $37.6M -$31.7M $34.3M
 
Minority Interest in Earnings -- -- -$510K -$806K -$1.3M
Net Income to Common Excl Extra Items $54.4M $137M $36.2M -$33.4M $33.1M
 
Basic EPS (Cont. Ops) $0.96 $2.22 $0.23 -$0.78 $0.19
Diluted EPS (Cont. Ops) $0.96 $2.21 $0.23 -$0.78 $0.19
Weighted Average Basic Share -- $56.6M $67.6M $69.2M $69.4M
Weighted Average Diluted Share -- $56.8M $67.6M $69.2M $69.4M
 
EBITDA $231.9M $241.9M $381.5M $601.6M $527.6M
EBIT $231.9M $241.9M $381.5M $601.6M $526.6M
 
Revenue (Reported) $269.9M $285.8M $436.5M $660.2M $592.6M
Operating Income (Reported) $181.6M $245.9M $269.1M $426.4M $446M
Operating Income (Adjusted) $231.9M $241.9M $381.5M $601.6M $526.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $75.5M $117.6M $167.8M $150M $113.9M
Revenue Growth (YoY) 11.3% 55.81% 42.77% -10.62% -24.1%
 
Cost of Revenues $7.2M $9.2M $9.5M $11.9M $13.7M
Gross Profit $68.3M $108.4M $158.4M $138.1M $100.2M
Gross Profit Margin 90.49% 92.19% 94.37% 92.08% 88.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.8M $84.9M $13.6M $42.4M $4.6M
Operating Income $63.4M $23.5M $144.8M $95.8M $95.6M
 
Net Interest Expenses $29.8M $67.3M $118.6M $103.1M $82.7M
EBT. Incl. Unusual Items $35.8M -$42.9M $27M -$7.2M $12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106K -- $165K $91K --
Net Income to Company $35.7M -$42.9M $26.8M -$7.3M $12.8M
 
Minority Interest in Earnings -- -$161K -$307K $60K -$1M
Net Income to Common Excl Extra Items $35.7M -$43.3M $26.4M -$7.6M $12.4M
 
Basic EPS (Cont. Ops) $0.58 -$0.70 $0.31 -$0.19 $0.12
Diluted EPS (Cont. Ops) $0.57 -$0.70 $0.31 -$0.19 $0.12
Weighted Average Basic Share $55.6M $69.4M $69.1M $69.4M $65.9M
Weighted Average Diluted Share $56M $69.4M $69.1M $69.4M $65.9M
 
EBITDA $64.6M $104.1M $153.6M $134.4M $97.3M
EBIT $64.6M $104.1M $153.6M $134M $96.5M
 
Revenue (Reported) $75.5M $117.6M $167.8M $150M $113.9M
Operating Income (Reported) $63.4M $23.5M $144.8M $95.8M $95.6M
Operating Income (Adjusted) $64.6M $104.1M $153.6M $134M $96.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $270.8M $367.2M $638.9M $633.1M $478.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.1M $35.4M $41.2M $46M $50M
Gross Profit $242.7M $331.9M $597.7M $587.1M $428.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$615K --
Operating Expenses $9.3M $104.5M $165.6M $144.1M $95.9M
Operating Income $233.4M $227.3M $432.1M $443M $333M
 
Net Interest Expenses $113M $174.8M $431.9M $443M $335.9M
EBT. Incl. Unusual Items $126.1M $58.3M $2.1M $2.1M -$3.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $414K $427K $569K $402K $45K
Net Income to Company $125.7M $57.8M $1.6M $1.7M -$4M
 
Minority Interest in Earnings -- -$283K -$807K -$791K -$3.4M
Net Income to Common Excl Extra Items $125.7M $56.6M -$82K $268K -$5.5M
 
Basic EPS (Cont. Ops) $2.14 $0.65 -$0.30 -$0.29 -$0.35
Diluted EPS (Cont. Ops) $2.14 $0.61 -$0.30 -$0.29 -$0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $229M $315.4M $578.9M $569M $415.5M
EBIT $229M $315.4M $578.9M $568.5M $413.2M
 
Revenue (Reported) $270.8M $367.2M $638.9M $633.1M $478.8M
Operating Income (Reported) $233.4M $227.3M $432.1M $443M $333M
Operating Income (Adjusted) $229M $315.4M $578.9M $568.5M $413.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $207.5M $289M $491.4M $464.3M $350.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $20.9M $26.6M $30.4M $36.5M $37.8M
Gross Profit $186.6M $262.4M $461M $427.8M $312.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$615K $1.2M
Operating Expenses $9.9M $104.2M $139.8M $90M $87.8M
Operating Income $176.8M $158.2M $321.2M $337.8M $224.8M
 
Net Interest Expenses $84.2M $144.5M $340.3M $324.4M $247.4M
EBT. Incl. Unusual Items $97.1M $17.5M -$18M $15M -$23.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $257K -- $511K $203K --
Net Income to Company $96.8M $17.5M -$18.5M $14.8M -$23.6M
 
Minority Interest in Earnings -- -$283K -$580K -$565K -$2.7M
Net Income to Common Excl Extra Items $96.8M $16.5M -$19.8M $13.9M -$24.7M
 
Basic EPS (Cont. Ops) $1.63 $0.06 -$0.51 -$0.02 -$0.56
Diluted EPS (Cont. Ops) $1.62 $0.01 -$0.51 -$0.02 -$0.56
Weighted Average Basic Share $111.3M $201M $207.3M $208.2M $201.8M
Weighted Average Diluted Share $111.9M $207.3M $207.3M $208.2M $201.8M
 
EBITDA $175.8M $249.3M $446.8M $414.3M $302.2M
EBIT $175.8M $249.3M $446.8M $413.8M $300.5M
 
Revenue (Reported) $207.5M $289M $491.4M $464.3M $350.5M
Operating Income (Reported) $176.8M $158.2M $321.2M $337.8M $224.8M
Operating Income (Adjusted) $175.8M $249.3M $446.8M $413.8M $300.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $110.8M $271.5M $239.8M $135.9M $104.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.4M $15.2M $39M $41M $28.8M
Inventory -- $78.6M $80.2M $183.1M $319M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $126.2M $365.3M $359M $360M $452.7M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $33.7M $37.8M $47.6M $47.5M $118.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $5B $6.7B $7.8B $7.5B $6.4B
 
Accounts Payable $10.2M $14.1M $17.9M $20.2M $19.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $935.6M $1.7B $572.5M $1.9B $391.5M
 
Long-Term Debt $2.9B $3.7B $5.7B $4.3B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $5.3B $6.2B $6.1B $5B
 
Common Stock $556K $613K $691K $693K $686K
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $1.2B $1.2B $1.1B $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $147K -$102K -$585K $53.8M
Total Equity $1B $1.4B $1.6B $1.4B $1.4B
 
Total Liabilities and Equity $5B $6.7B $7.8B $7.5B $6.4B
Cash and Short Terms $110.8M $271.5M $239.8M $135.9M $104.9M
Total Debt $3.8B $5.3B $6.2B $6.1B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $307.7M $183.3M $108M $108.8M $204.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13.9M $30.6M $39.9M $32.3M --
Inventory -- $79.7M $81.6M $319.9M $466.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $321.7M $293.6M $229.6M $460.9M $699M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $36.4M $44.2M $49.1M $119.3M $131.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.8B $7.5B $7.6B $6.8B $6.5B
 
Accounts Payable $10.6M $23.9M $19.4M $22.8M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $583.2M $332.8M $182.1M $312.8M $59.7M
 
Long-Term Debt $3.9B $5.6B $6B $5B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $5.9B $6.2B $5.4B $5.2B
 
Common Stock $556K $694K $691K $693K $652K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$43K -$427K $53.4M $52.4M
Total Equity $1.2B $1.6B $1.5B $1.4B $1.3B
 
Total Liabilities and Equity $5.8B $7.5B $7.6B $6.8B $6.5B
Cash and Short Terms $307.7M $183.3M $108M $108.8M $204.1M
Total Debt $4.5B $5.9B $6.1B $5.3B $5.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $54.4M $137.2M $37.6M -$31.7M $34.3M
Depreciation & Amoritzation -- -- -- -- $983K
Stock-Based Compensation $5.7M $7.4M $7.8M $8.1M $8.3M
Change in Accounts Receivable $893K $171K -$23.8M -$2M $12.2M
Change in Inventories -- -- -- -- --
Cash From Operations $115.1M $124.8M $141.1M $155.7M $132.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $88.7M -$1.5B -$1.2B $13.8M $1.1B
 
Dividends Paid (Ex Special Dividend) $97.1M $103.9M $136.9M $140.2M $103.1M
Special Dividend Paid
Long-Term Debt Issued $1.3B $4.8B $3.3B $811.1M $601.9M
Long-Term Debt Repaid -$1.3B -$3.4B -$2.5B -$935M -$1.8B
Repurchase of Common Stock $25.1M -- $35.8M -- $10M
Other Financing Activities -$13.5M -$30.4M -$36.6M -$7.5M -$8.2M
Cash From Financing -$160.6M $1.6B $1B -$271.8M -$1.3B
 
Beginning Cash (CF) $110.8M $271.5M $239.8M $135.9M $104.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.2M $162.9M -$23.1M -$102.3M -$41.8M
Ending Cash (CF) $154M $434.4M $216.6M $33.6M $63.2M
 
Levered Free Cash Flow $115.1M $124.8M $141.1M $155.7M $132.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $35.7M -$42.9M $26.8M -$7.3M $12.8M
Depreciation & Amoritzation -- -- -- $488K $730K
Stock-Based Compensation $2M $2.2M $2.2M $2.2M $2.2M
Change in Accounts Receivable $2.5M -$8.1M -$418K $4.2M $334K
Change in Inventories -- -- -- -- --
Cash From Operations $38.7M $35.6M $41.8M $49.1M $18.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $31.5M $173.5M -$122.4M $243.9M $383.8M
 
Dividends Paid (Ex Special Dividend) $27.4M $35.3M $35M $22.7M $21.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $84.6M $100.2M $197.8M --
Long-Term Debt Repaid -$2B -$181.2M -$83.8M -$466.5M --
Repurchase of Common Stock -- $10.3M -- -- $4.2M
Other Financing Activities -$15.7M -$7.2M -$2M -$3.2M --
Cash From Financing $119.9M -$144.1M -$20.7M -$294.5M -$305.1M
 
Beginning Cash (CF) $307.7M $183.3M $108M $108.8M $204.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $190.1M $65M -$101.3M -$1.5M $97.2M
Ending Cash (CF) $497.9M $248.3M $6.7M $107.3M $301.3M
 
Levered Free Cash Flow $38.7M $35.6M $41.8M $49.1M $18.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $125.7M $57.8M $1.6M $1.7M -$4M
Depreciation & Amoritzation -- -- -- $488K $2.2M
Stock-Based Compensation $7.3M $7.8M $8M $8.3M $8M
Change in Accounts Receivable $1.6M -$16.7M -$9.4M $7.6M $6.5M
Change in Inventories -- -- -- -- --
Cash From Operations $120.5M $131.9M $156M $151.1M $73.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$488.6M -$1.9B -$269.3M $785.2M $810M
 
Dividends Paid (Ex Special Dividend) $101.4M $128.3M $140.3M $115.5M $89.2M
Special Dividend Paid
Long-Term Debt Issued $3.2B $4.4B $1.2B $619M --
Long-Term Debt Repaid -$2.9B -$2.9B -$1B -$1.4B --
Repurchase of Common Stock -- $28.3M $7.4M -- $44.2M
Other Financing Activities -$23M -$37.7M -$13.8M -$9.4M --
Cash From Financing $376.1M $1.7B $44.2M -$946.7M -$787.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.9M -$118.7M -$69M -$10.5M $96M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $120.5M $131.9M $156M $151.1M $73.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $96.8M $17.5M -$18.5M $14.8M -$23.6M
Depreciation & Amoritzation -- -- -- $488K $1.7M
Stock-Based Compensation $6M $6.3M $6.5M $6.7M $6.4M
Change in Accounts Receivable $1.5M -$15.3M -$925K $8.7M $3M
Change in Inventories -- -- -- -- --
Cash From Operations $96.9M $104M $118.9M $114.2M $55.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$573.2M -$970.6M -$62.7M $708.6M $401M
 
Dividends Paid (Ex Special Dividend) $77.4M $101.8M $105.1M $80.4M $66.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2B $2.7B $656.6M $464.4M $1.2B
Long-Term Debt Repaid -$2.6B -$2.2B -$732.2M -$1.2B -$1.2B
Repurchase of Common Stock -- $28.3M -- -- $34.1M
Other Financing Activities -$19.6M -$26.9M -$4.1M -$6M -$15.3M
Cash From Financing $674.8M $783.5M -$185.1M -$860.1M -$356M
 
Beginning Cash (CF) $636.3M $474.5M $569.8M $322.5M $418.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $198.5M -$83.1M -$129M -$37.2M $100.6M
Ending Cash (CF) $834.7M $391.4M $440.8M $285.3M $518.8M
 
Levered Free Cash Flow $96.9M $104M $118.9M $114.2M $55.5M

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