Financhill
Buy
52

KREF Quote, Financials, Valuation and Earnings

Last price:
$11.14
Seasonality move :
10.87%
Day range:
$11.08 - $11.23
52-week range:
$8.71 - $12.95
Dividend yield:
8.97%
P/E ratio:
61.94x
P/S ratio:
4.99x
P/B ratio:
0.57x
Volume:
338.6K
Avg. volume:
442.4K
1-year change:
11.95%
Market cap:
$766.2M
Revenue:
$155.2M
EPS (TTM):
$0.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $125.6M $151.9M $174.7M $175.2M $155.2M
Revenue Growth (YoY) 25.92% 20.95% 15% 0.28% -11.44%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.2M $14.2M $17.6M $18.8M $18.4M
Other Inc / (Exp) -- $5.1M -- -- -$615K
Operating Expenses $14.2M $14.2M $17.6M $18.8M $18.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
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 $137.2M $38.1M -$30.9M $35.6M
 
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 $56M $56.6M $67.6M $69.2M $69.4M
Weighted Average Diluted Share $56.1M $56.8M $67.6M $69.2M $69.4M
 
EBITDA -- -- -- -- --
EBIT $182.1M $252.3M $273.7M $427.9M $447.5M
 
Revenue (Reported) $125.6M $151.9M $174.7M $175.2M $155.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $182.1M $252.3M $273.7M $427.9M $447.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $30.2M $42.7M $49.3M $43.8M $34M
Revenue Growth (YoY) 10.53% 41.31% 15.59% -11.28% -22.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9M $3.4M $4.6M $4.6M $4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9M $3.4M $4.6M $4.6M $4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $29M $40.8M $20.2M -$12.9M $19.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $157K $427K $58K $199K $45K
Net Income to Company $28.9M $40.3M $20.1M -$13.1M $19.6M
 
Minority Interest in Earnings -- -- $227K $226K $699K
Net Income to Common Excl Extra Items $28.9M $40.3M $20.3M -$12.9M $20.3M
 
Basic EPS (Cont. Ops) $0.52 $0.59 $0.21 -$0.27 $0.21
Diluted EPS (Cont. Ops) $0.52 $0.59 $0.21 -$0.27 $0.21
Weighted Average Basic Share $55.6M $59.4M $69.1M $69.4M $69.3M
Weighted Average Diluted Share $55.7M $59.5M $69.1M $69.4M $69.3M
 
EBITDA -- -- -- -- --
EBIT $57.9M $71M $111.8M $105.6M $108.1M
 
Revenue (Reported) $30.2M $42.7M $49.3M $43.8M $34M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $57.9M $71M $111.8M $105.6M $108.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $125.6M $151.9M $174.7M $175.2M $155.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.5M $14.2M $17.6M $18.8M $18.4M
Other Inc / (Exp) -- -- -- -- -$615K
Operating Expenses $12.5M $14.2M $17.6M $18.8M $18.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
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 $137.2M $38.1M -$30.9M $35.6M
 
Basic EPS (Cont. Ops) $0.99 $2.21 $0.26 -$0.78 $0.18
Diluted EPS (Cont. Ops) $0.99 $2.20 $0.25 -$0.78 $0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $182.1M $252.3M $273.7M $427.9M $447.5M
 
Revenue (Reported) $125.6M $151.9M $174.7M $175.2M $155.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $182.1M $252.3M $273.7M $427.9M $447.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $151.9M $174.7M $175.2M $155.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.2M $17.6M $18.8M $18.4M --
Other Inc / (Exp) -- -- -- -$615K --
Operating Expenses $14.2M $17.6M $18.8M $18.4M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $137.9M $37.7M -$30.9M $34.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $684K $58K $710K $248K --
Net Income to Company $137.2M $37.6M -$31.7M $34.3M --
 
Minority Interest in Earnings -- $510K $806K $1.3M --
Net Income to Common Excl Extra Items $137.2M $38.1M -$30.9M $35.6M --
 
Basic EPS (Cont. Ops) $2.21 $0.26 -$0.78 $0.18 --
Diluted EPS (Cont. Ops) $2.20 $0.25 -$0.78 $0.18 --
Weighted Average Basic Share $226.3M $270.1M $276.7M $277.5M --
Weighted Average Diluted Share $227.1M $276.5M $276.7M $277.6M --
 
EBITDA -- -- -- -- --
EBIT $252.3M $273.7M $427.9M $447.5M --
 
Revenue (Reported) $151.9M $174.7M $175.2M $155.2M --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $252.3M $273.7M $427.9M $447.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $110.8M $271.5M $88.8M $135.9M $104.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.4M $15.2M $39M $41M $28.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $126.2M $286.7M $127.8M $176.9M $133.7M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $33.7M $35.5M $36.8M $35.1M $35.6M
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 $40.7M $46.7M $56.3M $1.7B $1.2B
 
Long-Term Debt $3.9B $5.3B $6.2B $4.4B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $5.3B $6.2B $6.1B $5B
 
Common Stock $2.4M $682K $822K $824K $817K
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $1.4B $1.6B $1.4B $1.3B
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 $88.8M $135.9M $104.9M
Total Debt $3.9B $5.3B $6.2B $4.6B $3.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $110.8M $271.5M $88.8M $135.9M $104.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.4M $15.2M $39M $41M $28.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $126.2M $286.7M $127.8M $176.9M $133.7M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $33.7M $35.5M $36.8M $35.1M $35.6M
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 $40.7M $46.7M $56.3M $1.7B $1.2B
 
Long-Term Debt $3.9B $5.3B $6.2B $4.4B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $5.3B $6.2B $6.1B $5B
 
Common Stock $2.4M $682K $822K $824K $817K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
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 $88.8M $135.9M $104.9M
Total Debt $3.9B $5.3B $6.2B $4.6B $3.9B
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 -- -- $1.7M $1.9M $8.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $88.7M -$1.5B -$1.2B $13.5M $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 -$271.5M -$1.3B
 
Beginning Cash (CF) $67.6M $110.8M $273.8M $250.6M $148.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.2M $162.9M -$23.1M -$102.3M -$41.8M
Ending Cash (CF) $110.8M $273.8M $250.6M $148.3M $106.5M
 
Levered Free Cash Flow $115.1M $124.8M $139.5M $153.9M $124.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $28.9M $40.3M $20.1M -$13.1M $19.6M
Depreciation & Amoritzation -- -- -- -- $495K
Stock-Based Compensation $1.3M $1.4M $1.5M $1.6M $1.6M
Change in Accounts Receivable $154K -$1.3M -$8.4M -$1.1M $3.5M
Change in Inventories -- -- -- -- --
Cash From Operations $23.6M $27.9M $37.2M $36.8M $18.3M
 
Capital Expenditures -- -- $543K $473K $20K
Cash Acquisitions -- -- -- -- --
Cash From Investing $84.6M -$967.7M -$206.5M $76.5M $407.6M
 
Dividends Paid (Ex Special Dividend) -$23.9M -$26.5M -$35.1M -$35M -$22.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $44.9M $1.6B $582.3M $154.6M $137.5M
Long-Term Debt Repaid -$316.3M -$793.1M -$300.7M -$202.8M -$533.1M
Repurchase of Common Stock -- -- -$7.4M -- --
Other Financing Activities -$3.4M -$10.8M -$9.7M -$3.4M -$2.2M
Cash From Financing -$298.8M $904.2M $229.3M -$86.6M -$430.5M
 
Beginning Cash (CF) $301.4M $309.3M $190.6M $121.6M $111.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$190.5M -$35.5M $60M $26.7M -$4.6M
Ending Cash (CF) $110.8M $273.8M $250.6M $148.3M $106.5M
 
Levered Free Cash Flow $23.6M $27.9M $36.6M $36.4M $18.3M
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 -- -- -- -- --
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 -- -- $1.7M $1.9M $8.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $88.7M -$1.5B -$1.2B $13.5M $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 -- -- -- --
Other Financing Activities -$13.5M -$30.4M -$36.6M -$7.5M -$8.2M
Cash From Financing -$160.6M $1.6B $1B -$271.5M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.2M $162.9M -$23.1M -$102.3M -$41.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $115.1M $124.8M $139.5M $153.9M $124.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $137.2M $37.6M -$31.7M $34.3M --
Depreciation & Amoritzation -- -- -- $983K --
Stock-Based Compensation $7.4M $7.8M $8.1M $8.3M --
Change in Accounts Receivable $171K -$23.8M -$2M $12.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $124.8M $141.1M $155.7M $132.6M --
 
Capital Expenditures -- $1.7M $1.9M $8.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$1.2B $13.5M $1.1B --
 
Dividends Paid (Ex Special Dividend) -$103.9M -$136.9M -$140.2M -$103.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8B $3.3B $811.1M $601.9M --
Long-Term Debt Repaid -$3.4B -$2.5B -$935M -$1.8B --
Repurchase of Common Stock -- -$35.8M -- -- --
Other Financing Activities -$30.4M -$36.6M -$7.5M -$8.2M --
Cash From Financing $1.6B $1B -$271.5M -$1.3B --
 
Beginning Cash (CF) $748.7M $765M $861.5M $490.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $162.9M -$23.1M -$102.3M -$41.8M --
Ending Cash (CF) $911.6M $741.8M $759.2M $449.2M --
 
Levered Free Cash Flow $124.8M $139.5M $153.9M $124.5M --

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

GET BETTER TRADE IDEAS

Popular

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Why Did Super Micro Stock Fall So Much?
Why Did Super Micro Stock Fall So Much?

Super Micro Computer (NASDAQ:SMCI) was once a highly popular stock…

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is up 42.45% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 37.64% over the past day.

Buy
72
WOR alert for Mar 28

Worthington Enterprises [WOR] is up 0.16% over the past day.

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

Show me the best stock