Financhill
Buy
52

ZKH Quote, Financials, Valuation and Earnings

Last price:
$3.66
Seasonality move :
6.1%
Day range:
$3.53 - $3.90
52-week range:
$2.50 - $3.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.49x
P/B ratio:
1.78x
Volume:
233.5K
Avg. volume:
237.6K
1-year change:
10.61%
Market cap:
$592.3M
Revenue:
$1.2B
EPS (TTM):
-$0.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $679M $1.2B $1.2B $1.2B $1.2B
Revenue Growth (YoY) -- 74.81% 4.04% -0.32% -1.1%
 
Cost of Revenues $580.4M $1B $1B $1B $1B
Gross Profit $98.6M $154M $185.6M $194.6M $202.3M
Gross Profit Margin 14.52% 12.97% 15.03% 15.81% 16.62%
 
R&D Expenses $21.7M $39.8M $35.7M $24.8M $23.6M
Selling, General & Admin $100.5M $224.7M $192.4M $174.5M $179M
Other Inc / (Exp) -$1.1M -$179K $5M $8.4M $3.7M
Operating Expenses $156.5M $326.2M $287.4M $250.9M $249.3M
Operating Income -$57.9M -$172.2M -$101.8M -$56.3M -$47.1M
 
Net Interest Expenses $587.8K $1.6M $14M $2.7M $2.6M
EBT. Incl. Unusual Items -$57.3M -$169.6M -$108.6M -$43M -$37.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $277.3K $31K -$69.9K $27.5K $140.8K
Net Income to Company -$57.5M -$169.6M -$108.6M -$43M -$37.2M
 
Minority Interest in Earnings $664K $4.4M $677.2K -$82.7K --
Net Income to Common Excl Extra Items -$57.5M -$169.6M -$108.6M -$43M -$37.2M
 
Basic EPS (Cont. Ops) -$0.53 -$1.40 -$1.15 -$0.85 -$0.23
Diluted EPS (Cont. Ops) -$0.53 -$1.40 -$1.15 -$0.85 -$0.23
Weighted Average Basic Share $160.6M $160.6M $160.6M $160.6M $163.9M
Weighted Average Diluted Share $160.6M $160.6M $160.6M $160.6M $163.9M
 
EBITDA -$52.5M -$164M -$90.5M -$45.9M -$39.5M
EBIT -$57.9M -$172.2M -$101.8M -$56.3M -$47.1M
 
Revenue (Reported) $679M $1.2B $1.2B $1.2B $1.2B
Operating Income (Reported) -$57.9M -$172.2M -$101.8M -$56.3M -$47.1M
Operating Income (Adjusted) -$57.9M -$172.2M -$101.8M -$56.3M -$47.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $338.2M $340.5M $312.6M $318.2M $325.3M
Revenue Growth (YoY) -- 0.66% -8.2% 1.8% 2.24%
 
Cost of Revenues $293.7M $287.9M $261.6M $264M $270.8M
Gross Profit $44.6M $52.6M $51M $54.2M $54.5M
Gross Profit Margin 13.18% 15.45% 16.31% 17.03% 16.76%
 
R&D Expenses $11.1M $8.2M $6.1M $6.9M $5.6M
Selling, General & Admin $58.6M $51.2M $45.9M $48M $40.8M
Other Inc / (Exp) -- -- $2.1M $1.7M --
Operating Expenses $89.9M $78.4M $67.7M $68.9M $59M
Operating Income -$45.3M -$25.8M -$16.8M -$14.7M -$4.5M
 
Net Interest Expenses $1.1M $5.4M $715.8K $693K $467.5K
EBT. Incl. Unusual Items -$45M -$29.8M -$13.5M -$11.3M -$3.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$249.7K $4.4K $10.2K $82.5K $1K
Net Income to Company -- -$94.5M -$44.9M -- --
 
Minority Interest in Earnings -$87.5K $161.8K -$81K -- --
Net Income to Common Excl Extra Items -$44.7M -$29.8M -$13.5M -$11.4M -$3.4M
 
Basic EPS (Cont. Ops) -$0.36 -$0.43 -$0.17 -$0.07 -$0.02
Diluted EPS (Cont. Ops) -$0.36 -$0.43 -$0.17 -$0.07 -$0.02
Weighted Average Basic Share $160.6M $160.6M $160.6M $164.1M $161.9M
Weighted Average Diluted Share $160.6M $160.6M $160.6M $164.1M $161.9M
 
EBITDA -$45.3M -$25.8M -- -$12.8M -$2.8M
EBIT -$45.3M -$25.8M -$16.8M -$14.7M -$4.5M
 
Revenue (Reported) $338.2M $340.5M $312.6M $318.2M $325.3M
Operating Income (Reported) -$45.3M -$25.8M -$16.8M -$14.7M -$4.5M
Operating Income (Adjusted) -$45.3M -$25.8M -$16.8M -$14.7M -$4.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $1.3B $1.2B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.1B $1B $1B $1B
Gross Profit $114M $189.4M $199.9M $209M $205.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $38.8M $28M $23M $22.6M
Selling, General & Admin $143.6M $231M $179.4M $175.6M $162.1M
Other Inc / (Exp) -- -- $9.1M $8M --
Operating Expenses -- $346.9M $268.3M $252.5M $235.9M
Operating Income -- -$157.5M -$68.4M -$43.5M -$30.1M
 
Net Interest Expenses $1.2M $13.4M $2.9M $3.2M $1.6M
EBT. Incl. Unusual Items -$102.6M -$165.8M -$57.9M -$30.3M -$23.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$80.2K $59.5K $95.5K $65K
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $2.5M $2.1M $366.4K -$6.1K --
Net Income to Common Excl Extra Items -- -$165.7M -$58M -$30.4M -$24M
 
Basic EPS (Cont. Ops) -- -$1.53 -$0.94 -$0.26 -$0.15
Diluted EPS (Cont. Ops) -$0.89 -$1.53 -$0.94 -$0.26 -$0.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$157.5M -- -- -$23.3M
EBIT -- -$157.5M -$68.4M -$43.5M -$30.1M
 
Revenue (Reported) -- $1.3B $1.2B $1.2B $1.2B
Operating Income (Reported) -- -$157.5M -$68.4M -$43.5M -$30.1M
Operating Income (Adjusted) -- -$157.5M -$68.4M -$43.5M -$30.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $835M $914.2M $891.3M $887.7M $890.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $721M $772.1M $744.2M $734.1M $741.3M
Gross Profit $114M $142.1M $147.1M $153.5M $149.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $28.4M $27.5M $19.6M $17.8M $16.8M
Selling, General & Admin $143.6M $149.6M $136.2M $137.1M $120.3M
Other Inc / (Exp) -- -- $5.3M $4.8M $468.5K
Operating Expenses $219.8M $233M $202.9M $196.1M $175.1M
Operating Income -$105.8M -$90.9M -$55.8M -$42.6M -$25.6M
 
Net Interest Expenses $1.2M $13M $1.8M $2.2M $1.2M
EBT. Incl. Unusual Items -$102.6M -$98.5M -$46.2M -$33.1M -$19.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8K -$96.2K $36.5K $103.8K $27.7K
Net Income to Company -- -$94.5M -$44.9M -- --
 
Minority Interest in Earnings $2.5M $209K -$74.3K -- --
Net Income to Common Excl Extra Items -$102.6M -$98.4M -$46.2M -$33.2M -$20M
 
Basic EPS (Cont. Ops) -$0.89 -$1.02 -$0.80 -$0.20 -$0.12
Diluted EPS (Cont. Ops) -$0.89 -$1.02 -$0.80 -$0.20 -$0.12
Weighted Average Basic Share $481.8M $481.8M $481.8M $489.4M $486.9M
Weighted Average Diluted Share $481.8M $481.8M $481.8M $489.4M $486.9M
 
EBITDA -$105.8M -$90.9M -- -$20.8M -$20.5M
EBIT -$105.8M -$90.9M -$55.8M -$42.6M -$25.6M
 
Revenue (Reported) $835M $914.2M $891.3M $887.7M $890.8M
Operating Income (Reported) -$105.8M -$90.9M -$55.8M -$42.6M -$25.6M
Operating Income (Adjusted) -$105.8M -$90.9M -$55.8M -$42.6M -$25.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $176.8M $288.5M $299.6M $282.3M
Short Term Investments -- -- -- $123.3M $74.5M
Accounts Receivable, Net -- $495.6M $485.9M $563M $455.5M
Inventory -- $119.7M $94.4M $94.3M $85.7M
Prepaid Expenses -- $23.4M $15.7M $6.1M $5.2M
Other Current Assets -- $12.7M $19.5M $5.1M $3M
Total Current Assets -- $828.2M $903.8M $980.6M $848.1M
 
Property Plant And Equipment -- $95.7M $68.4M $53.8M $51.3M
Long-Term Investments -- -- -- -- --
Goodwill -- $4.8M $4.5M $4.3M $4.2M
Other Intangibles -- $3.3M $5.1M $4.4M $3.7M
Other Long-Term Assets -- -- -- -- --
Total Assets -- $932M $980.2M $1B $905.7M
 
Accounts Payable -- $307.4M $367.6M $405.4M $348.8M
Accrued Expenses -- -- -- -- $50M
Current Portion Of Long-Term Debt -- -- -- -- $136.6K
Current Portion Of Capital Lease Obligations -- $20.5M $13.9M $12.9M $11.1M
Other Current Liabilities -- $21.9M $22M $27.1M $18.3M
Total Current Liabilities -- $531.9M $500.9M $567.9M $457.5M
 
Long-Term Debt -- $42.7M $30.8M $20.7M $20.3M
Capital Leases -- -- -- -- --
Total Liabilities -- $574.8M $531.9M $588.7M $481.2M
 
Common Stock -- $200 $100 $600 $500
Other Common Equity Adj -- $682.1K -$6.8M -$2.7M $1.5M
Common Equity -- -$344.8M -$464.6M $359.3M $345.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $612.7K $609.6K -- --
Total Equity -- $357.3M $448.3M $452.8M $424.5M
 
Total Liabilities and Equity -- $932M $980.2M $1B $905.7M
Cash and Short Terms -- $176.8M $288.5M $299.6M $282.3M
Total Debt -- $42.7M $30.8M $20.7M $20.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- $228.4M $294.2M $267.2M
Short Term Investments -- -- $85.2M $74.9M --
Accounts Receivable, Net -- -- $521.8M $486.5M $446.9M
Inventory -- -- $95.4M $93.6M $103.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- $26M --
Total Current Assets -- -- $874.8M $900.4M $842.4M
 
Property Plant And Equipment -- -- $52.1M $52.3M $46.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $4.2M $4.4M --
Other Intangibles -- -- $4.5M $3.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- $934M $960.9M $897.2M
 
Accounts Payable -- -- $369.9M $359.5M $353.2M
Accrued Expenses -- -- $65M $51.4M --
Current Portion Of Long-Term Debt -- -- -- $70.6M --
Current Portion Of Capital Lease Obligations -- -- $12.2M $11.7M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $523.8M $497.8M $456.1M
 
Long-Term Debt -- -- $21.2M $20.3M $21.4M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $545M $521.8M $481.8M
 
Common Stock -- -- $100 $600 $600
Other Common Equity Adj -- -- $408.6K -$5.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $532.4K -- --
Total Equity -- -- $389M $439.1M $415.4M
 
Total Liabilities and Equity -- -- $934M $960.9M $897.2M
Cash and Short Terms -- -- $228.4M $294.2M $267.2M
Total Debt -- -- $21.2M $20.3M $21.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$57.5M -$169.6M -$108.6M -$43M -$37.2M
Depreciation & Amoritzation $5.4M $8.2M $11.3M $10.4M $7.6M
Stock-Based Compensation $13.3M $28.4M $4.7M $2.5M $15.1M
Change in Accounts Receivable -$111.5M -$190.8M -$36.7M -$88.6M $86.3M
Change in Inventories -$9.6M -$51M $12.7M -$7.5M $2.5M
Cash From Operations $4.6M -$214.4M -$74.9M -$80.2M $31.8M
 
Capital Expenditures $9.1M $24.5M $7.4M $7.8M $11.5M
Cash Acquisitions $5.7M $3.7M $3.3M $711.9K $343.8K
Cash From Investing -$8.4M -$16.8M -$8.8M -$128.9M $38M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $18.6M $62.6M $319.8M $157.5M $130.6M
Long-Term Debt Repaid -$15.4M -$33.4M -$120.2M -$110.1M -$163.2M
Repurchase of Common Stock -- -- -- -- $5.7M
Other Financing Activities $289.8K -$2.1M -$5.7M -$713.1K $2.8M
Cash From Financing $264.6M $29.2M $196.8M $101.7M -$35M
 
Beginning Cash (CF) $93.5M $176.8M $288.5M $176.3M $207.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $259.8M -$203.3M $130.5M -$106.6M $37M
Ending Cash (CF) $353.3M -$27.8M $436.5M $70.4M $247M
 
Levered Free Cash Flow -$4.5M -$238.9M -$82.3M -$88M $20.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$94.5M -$44.9M -- --
Depreciation & Amoritzation -- $8.3M $7.9M -- --
Stock-Based Compensation -- $4.8M $1.4M -- --
Change in Accounts Receivable -- -$51.4M -$63.6M -- --
Change in Inventories -- $14.4M -$9.6M -- --
Cash From Operations -- -$78.3M -$70.3M -- --
 
Capital Expenditures -- -- $4.4M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$4.9M -$88.1M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $311.4M $95.9M -- --
Long-Term Debt Repaid -- -$83.7M -$70.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.3M -$3.2M -- --
Cash From Financing -- $224.4M $22.3M -- --
 
Beginning Cash (CF) -- -- $143.3M $219.4M $138.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $141.2M -$136.2M -- --
Ending Cash (CF) -- $328.4M $144.7M -- --
 
Levered Free Cash Flow -- -- -$74.7M -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- $1.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- $4.4M $6.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$94.5M -$44.9M -- --
Depreciation & Amoritzation -- $8.3M $7.9M -- --
Stock-Based Compensation -- $4.8M $1.4M -- --
Change in Accounts Receivable -- -$51.4M -$63.6M -- --
Change in Inventories -- $14.4M -$9.6M -- --
Cash From Operations -- -$78.3M -$70.3M -- --
 
Capital Expenditures -- -- $4.4M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$4.9M -$88.1M -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $311.4M $95.9M -- --
Long-Term Debt Repaid -- -$83.7M -$70.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.3M -$3.2M -- --
Cash From Financing -- $224.4M $22.3M -- --
 
Beginning Cash (CF) -- -- $143.3M $592M $477.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $141.2M -$136.2M -- --
Ending Cash (CF) -- $328.4M $144.7M -- --
 
Levered Free Cash Flow -- -- -$74.7M -- --

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock