Financhill
Sell
40

KAEPY Quote, Financials, Valuation and Earnings

Last price:
$8.08
Seasonality move :
-5.97%
Day range:
$8.08 - $8.08
52-week range:
$4.84 - $8.43
Dividend yield:
0%
P/E ratio:
6.00x
P/S ratio:
0.62x
P/B ratio:
0.81x
Volume:
186
Avg. volume:
22.3K
1-year change:
27.2%
Market cap:
$18B
Revenue:
$28.4B
EPS (TTM):
$1.35
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $29.2B $25.4B $29.2B $28.1B $28.4B
Revenue Growth (YoY) -0.44% -12.96% 14.9% -3.73% 1.34%
 
Cost of Revenues $25B $22.1B $27.6B $21.1B $23.4B
Gross Profit $4.1B $3.3B $1.6B $6.9B $5B
Gross Profit Margin 14.11% 12.99% 5.41% 24.67% 17.72%
 
R&D Expenses $115.3M $96.3M $77.5M $67.3M $77.6M
Selling, General & Admin $2.7B $2.4B $2B $1.9B $2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.7B $2.4B $2B $1.9B $2B
Operating Income $1.4B $885.1M -$378M $5.1B $3.1B
 
Net Interest Expenses $211.8M $179.5M $179.5M $201M $229.8M
EBT. Incl. Unusual Items $1.5B $1.1B -$43M $4.4B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $417.3M $317.1M -$196.6M $1.3B $940.9M
Net Income to Company $1.5B $1.1B -$43M $4.4B $3.9B
 
Minority Interest in Earnings $19.4M $34.3M $23.1M $45.4M $201.8M
Net Income to Common Excl Extra Items $1B $798.1M $153.6M $3.1B $3B
 
Basic EPS (Cont. Ops) $0.58 $0.43 $0.07 $1.71 $1.43
Diluted EPS (Cont. Ops) $0.58 $0.43 $0.07 $1.71 $1.43
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.9B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.9B
 
EBITDA $4.3B $3.7B $2.1B $7.5B $5.3B
EBIT $1.4B $885.1M -$378M $5.1B $3.1B
 
Revenue (Reported) $29.2B $25.4B $29.2B $28.1B $28.4B
Operating Income (Reported) $1.4B $885.1M -$378M $5.1B $3.1B
Operating Income (Adjusted) $1.4B $885.1M -$378M $5.1B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.3B $7.3B $7.7B $7.7B $7.4B
Revenue Growth (YoY) -16.97% 17.25% 4.14% 0.89% -4.25%
 
Cost of Revenues $5.4B $8.1B $6B $6.7B $6.4B
Gross Profit $835.2M -$768M $1.6B $994.8M $1B
Gross Profit Margin 13.32% -10.45% 21.14% 12.88% 13.54%
 
R&D Expenses $22.3M $17.9M $14.4M -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $22.3M $19.1M $8M -- -$8.2M
Operating Income $812.9M -$787.1M $1.6B $994.8M $1B
 
Net Interest Expenses $46.4M $41.7M $50.1M $58.4M $70.4M
EBT. Incl. Unusual Items $943.3M -$686M $1.7B $1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $234.4M -$217.7M $452.5M $272M $309.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1M $1.2M $3.4M -$20.2M $14.4M
Net Income to Common Excl Extra Items $708.9M -$468.3M $1.2B $737.4M $921.5M
 
Basic EPS (Cont. Ops) $0.40 -$0.26 $0.69 $0.42 $0.41
Diluted EPS (Cont. Ops) $0.40 -$0.26 $0.69 $0.42 $0.41
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $2.2B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $2.2B
 
EBITDA $1.5B -$160.6M $2.2B $1.6B $1.6B
EBIT $812.9M -$787.1M $1.6B $994.8M $1B
 
Revenue (Reported) $6.3B $7.3B $7.7B $7.7B $7.4B
Operating Income (Reported) $812.9M -$787.1M $1.6B $994.8M $1B
Operating Income (Adjusted) $812.9M -$787.1M $1.6B $994.8M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $26.5B $27.1B $30.6B $27.4B $28.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.5B $28.2B $26.2B $23.8B $25.2B
Gross Profit $1.1B -$1.1B $4.3B $3.6B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $112M $87.8M $74.7M -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $102.4M $84.6M $64M $28.9M -$15.5M
Operating Income $983.8M -$1.2B $4.3B $3.6B $3B
 
Net Interest Expenses $197.2M $170M $194.4M $209.4M $262.3M
EBT. Incl. Unusual Items $1.2B -$833.8M $4.5B $3B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $301.4M -$249.4M $1.1B $955.6M $912.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $24.8M $40.2M $32.8M $29.9M $204.2M
Net Income to Common Excl Extra Items $859.4M -$584.4M $3.4B $2B $3.1B
 
Basic EPS (Cont. Ops) $0.47 -$0.35 $1.89 $1.11 $1.35
Diluted EPS (Cont. Ops) $0.47 -$0.35 $1.89 $1.11 $1.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.7B $1.5B $6.7B $6B $5.3B
EBIT $983.8M -$1.2B $4.3B $3.6B $3B
 
Revenue (Reported) $26.5B $27.1B $30.6B $27.4B $28.2B
Operating Income (Reported) $983.8M -$1.2B $4.3B $3.6B $3B
Operating Income (Adjusted) $983.8M -$1.2B $4.3B $3.6B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.5B $13.3B $14.7B $14B $13.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.4B $14.3B $11.2B $12.1B $11.9B
Gross Profit $1.1B -$1.1B $3.5B $1.9B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.8M $37.8M $34.2M -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $45.8M $35.8M $27.7M -- -$8.3M
Operating Income $1B -$1.1B $3.5B $1.9B $1.9B
 
Net Interest Expenses $95.4M $85.6M $100.3M $108.7M $141M
EBT. Incl. Unusual Items $1.2B -$814.7M $3.6B $2.1B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $301.1M -$269.9M $979.7M $586.6M $559.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $6.6M $12.8M $22.4M $6.5M $9.8M
Net Income to Common Excl Extra Items $854M -$544.7M $2.7B $1.5B $1.6B
 
Basic EPS (Cont. Ops) $0.47 -$0.31 $1.48 $0.84 $0.72
Diluted EPS (Cont. Ops) $0.47 -$0.31 $1.48 $0.84 $0.72
Weighted Average Basic Share $3.6B $3.6B $3.6B $3.6B $4.5B
Weighted Average Diluted Share $3.6B $3.6B $3.6B $3.6B $4.5B
 
EBITDA $2.3B $96.8M $4.6B $3B $3B
EBIT $1B -$1.1B $3.5B $1.9B $1.9B
 
Revenue (Reported) $11.5B $13.3B $14.7B $14B $13.7B
Operating Income (Reported) $1B -$1.1B $3.5B $1.9B $1.9B
Operating Income (Adjusted) $1B -$1.1B $3.5B $1.9B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.6B $4.1B $2.4B $3.7B $6.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8B $2.5B $3B $2.5B $3.3B
Inventory $1.7B $1.6B $1.9B $1.7B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2B $3B $2.6B $2B $1.6B
Total Current Assets $9.1B $11B $9.5B $9.5B $13.2B
 
Property Plant And Equipment $51.8B $48.1B $44.3B $38.3B $39.1B
Long-Term Investments $8.5B $8.6B $8.8B $9.1B $9.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.4B $8.1B $7.9B $7.2B $7.5B
Total Assets $73.1B $71.3B $65.9B $59.7B $64.5B
 
Accounts Payable $1.3B $1.6B $1.4B $1.1B $1.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $9.8B $9.7B $7.8B $7.1B $7.7B
Total Current Liabilities $15.8B $15.7B $12B $10.6B $11.2B
 
Long-Term Debt $31.3B $32.2B $31.5B $25.7B $25.1B
Capital Leases -- -- -- -- --
Total Liabilities $57.5B $57.3B $52.1B $44.3B $43.8B
 
Common Stock $4.4B $4B $3.7B $3.2B $4.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $15.2B $13.7B $13.4B $15B $20.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $371.3M $378.9M $383.2M $397M $278.2M
Total Equity $15.6B $14.1B $13.8B $15.4B $20.8B
 
Total Liabilities and Equity $73.1B $71.3B $65.9B $59.7B $64.5B
Cash and Short Terms $2.6B $4.1B $2.4B $3.7B $6.3B
Total Debt $40.6B $36.2B $35.3B $29.3B $28.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.8B $2.3B $2.7B $2.7B $5.3B
Short Term Investments $1B -- -- -- --
Accounts Receivable, Net $2.3B $2.8B $2.7B $3.6B $2.9B
Inventory $1.7B $1.6B $1.5B $1.9B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.3B $2.8B $2.2B $2.3B --
Total Current Assets $10.1B $9.5B $9.1B $10.6B $12.2B
 
Property Plant And Equipment $51.5B $40.2B $39.3B $40.6B $39.7B
Long-Term Investments $8.8B $7.8B $8.4B $9.8B $10.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.5B $7B $7B $7.8B --
Total Assets $74.4B $61B $59.6B $64B $65B
 
Accounts Payable $1B $1.3B $1.1B $1.7B $874.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $9.4B $7.6B $6.5B $7.3B --
Total Current Liabilities $17B $13B $10.1B $11.1B $10B
 
Long-Term Debt $31.2B $28.5B $26.4B $26.9B $25.2B
Capital Leases -- -- -- -- --
Total Liabilities $58.7B $49.4B $44.4B $46.1B $42.6B
 
Common Stock $4.4B $3.4B $3.3B $3.4B $4.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $385.9M $365.2M $375.4M $409.8M $289.1M
Total Equity $15.7B $11.6B $15.2B $17.8B $22.4B
 
Total Liabilities and Equity $74.4B $61B $59.6B $64B $65B
Cash and Short Terms $2.8B $2.3B $2.7B $2.7B $5.3B
Total Debt $41.8B $32B $30B $30.7B $29B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $1.1B -$43M $4.4B $3.9B
Depreciation & Amoritzation $2.9B $2.8B $2.4B $2.5B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$380.8M $172M -$712.2M $121M -$723.2M
Change in Inventories -- -- -$397.2M -- -$207.7M
Cash From Operations $3.5B $3.7B $944.8M $8B $3.8B
 
Capital Expenditures $6.1B $4.8B $3.5B $3.2B $3.2B
Cash Acquisitions $223.5M -- -- -- --
Cash From Investing -$6.2B -$4.7B -$3.1B -$3B -$2.2B
 
Dividends Paid (Ex Special Dividend) $420.4M $396.8M $329.5M $308.9M $322.2M
Special Dividend Paid
Long-Term Debt Issued $16.8B $20.2B $13.3B $3.5B $4.5B
Long-Term Debt Repaid -$13.2B -$16.8B -$12.1B -$5.4B -$5.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$70.5M -$86.8M -$75.5M -$1.2B -$291.7M
Cash From Financing $3.1B $2.8B $864.1M -$3.4B $903.1M
 
Beginning Cash (CF) $2.6B $4B $2.4B $3.7B $6.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $338.7M $1.8B -$1.2B $1.7B $2.5B
Ending Cash (CF) $3B $5.8B $1.2B $5.4B $8.8B
 
Levered Free Cash Flow -$2.6B -$1.2B -$2.6B $4.8B $527.4M
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 -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
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) $1.7B $2.3B $2.4B $2.4B $5.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- $2.1B --
Depreciation & Amoritzation -- $4B $4.7B $4.9B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$82.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $4.2B $2B $7.3B $6.5B --
 
Capital Expenditures $2.8B $4.4B $4.8B $5.2B $1.6B
Cash Acquisitions -- -- -- $1.2M --
Cash From Investing -$2.6B -$4.6B -$5.3B -$6.1B --
 
Dividends Paid (Ex Special Dividend) $471.6M $555.4M $609.4M $635.1M $24M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $16.4B --
Long-Term Debt Repaid -- -- -- -$16B --
Repurchase of Common Stock -- -- -- $204.5M --
Other Financing Activities -- -- -- -$33.4M --
Cash From Financing -$1.5B $2.7B -$2B -$384.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $174.9M -$14.1M $39.5M -$5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B -$2.5B $2.6B $1.4B --
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 -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
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) $4.6B $4.3B $4.1B $4.5B $9.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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