Financhill
Buy
68

KNCRY Quote, Financials, Valuation and Earnings

Last price:
$20.73
Seasonality move :
7.69%
Day range:
$20.73 - $20.73
52-week range:
$11.94 - $20.73
Dividend yield:
1.71%
P/E ratio:
19.21x
P/S ratio:
1.76x
P/B ratio:
3.58x
Volume:
--
Avg. volume:
30
1-year change:
61.32%
Market cap:
$8.2B
Revenue:
$4.6B
EPS (TTM):
$1.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $3.8B $3.5B $4.3B $4.6B
Revenue Growth (YoY) -2.68% 3.91% -6.09% 21.26% 6.63%
 
Cost of Revenues $2.9B $3B $2.8B $3.3B $3.5B
Gross Profit $695.3M $759.9M $690.6M $938.2M $1.1B
Gross Profit Margin 19.19% 20.18% 19.53% 21.88% 23%
 
R&D Expenses $55.3M $56.4M $50.1M $55.5M $64.7M
Selling, General & Admin $404M $380.4M $338M $436.1M $434M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $448.6M $429.7M $379.6M $484.2M $487.3M
Operating Income $246.7M $330.2M $311M $454M $564.3M
 
Net Interest Expenses $35M $30.3M $34.2M $56.1M $61.9M
EBT. Incl. Unusual Items $170.1M $227.2M $200M $396.6M $524.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.1M $53.3M $54.9M $99.5M $126.4M
Net Income to Company $140.1M $174.2M $145.6M $298M $398.5M
 
Minority Interest in Earnings $798K $591K -$1.9M -- --
Net Income to Common Excl Extra Items $140.1M $174.2M $145.6M $298M $398.5M
 
Basic EPS (Cont. Ops) $0.35 $0.44 $0.37 $0.75 $1.01
Diluted EPS (Cont. Ops) $0.35 $0.44 $0.37 $0.75 $1.00
Weighted Average Basic Share $395.4M $395.7M $395.8M $396M $396M
Weighted Average Diluted Share $395.4M $398M $397.5M $397.9M $397.4M
 
EBITDA $394.9M $471.8M $432.1M $578M $694.6M
EBIT $246.7M $330.2M $311M $454M $564.3M
 
Revenue (Reported) $3.6B $3.8B $3.5B $4.3B $4.6B
Operating Income (Reported) $246.7M $330.2M $311M $454M $564.3M
Operating Income (Adjusted) $246.7M $330.2M $311M $454M $564.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $911.9M $890.5M $1.1B $1.2B $1.2B
Revenue Growth (YoY) 1.6% -2.34% 22.78% 7.5% -1.7%
 
Cost of Revenues $729.3M $695.9M $860.3M $906.1M $852.9M
Gross Profit $182.6M $194.6M $233.1M $269.3M $302.4M
Gross Profit Margin 20.02% 21.85% 21.32% 22.91% 26.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.1M $100.4M $109.3M $118.9M $122.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $101.3M $96.9M $107.7M $119.6M $119.7M
Operating Income $81.3M $97.7M $125.4M $149.6M $182.8M
 
Net Interest Expenses $9.3M $29.6M $7.3M $24.4M $21.9M
EBT. Incl. Unusual Items $50.8M $84M $102.1M $147.5M $160.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.8M $23.6M $26M $36.6M $39.4M
Net Income to Company $37.3M $63.7M $76.5M $110.1M $123.8M
 
Minority Interest in Earnings -$117.9K -$1.2M -- -- --
Net Income to Common Excl Extra Items $37M $60.4M $76M $111.1M $121.3M
 
Basic EPS (Cont. Ops) $0.09 $0.16 $0.19 $0.28 $0.31
Diluted EPS (Cont. Ops) $0.09 $0.16 $0.19 $0.28 $0.31
Weighted Average Basic Share $395.7M $395.8M $396M $396M $396.1M
Weighted Average Diluted Share $395.7M $395.8M $396M $398M $396.1M
 
EBITDA $116.2M $126.7M $156.1M $181.6M $221.7M
EBIT $81.3M $97.7M $125.4M $149.6M $182.8M
 
Revenue (Reported) $911.9M $890.5M $1.1B $1.2B $1.2B
Operating Income (Reported) $81.3M $97.7M $125.4M $149.6M $182.8M
Operating Income (Adjusted) $81.3M $97.7M $125.4M $149.6M $182.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $3.6B $4.1B $4.5B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $2.9B $3.2B $3.5B $3.6B
Gross Profit $755.5M $679.6M $903.7M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $463.8M $435M $472.8M $496.4M $509M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $451.7M $425.5M $465M $486.3M $499.8M
Operating Income $303.7M $254.2M $438.8M $533.1M $605M
 
Net Interest Expenses $70.2M $95.1M $89.1M $67.5M $84M
EBT. Incl. Unusual Items $223M $183.5M $364.3M $508.5M $561.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.4M $39.7M $96.7M $123M $134.5M
Net Income to Company $158.7M $151.1M $269.1M $382.9M $431.7M
 
Minority Interest in Earnings $839.7K -$2M $408K -- --
Net Income to Common Excl Extra Items $159.1M $144.7M $268.1M $386.4M $428.1M
 
Basic EPS (Cont. Ops) $0.40 $0.37 $0.68 $0.98 $1.08
Diluted EPS (Cont. Ops) $0.40 $0.37 $0.68 $0.97 $1.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $449M $380.4M $560.7M $660.4M $753.1M
EBIT $303.7M $254.2M $438.8M $533.1M $605M
 
Revenue (Reported) $3.8B $3.6B $4.1B $4.5B $4.7B
Operating Income (Reported) $303.7M $254.2M $438.8M $533.1M $605M
Operating Income (Adjusted) $303.7M $254.2M $438.8M $533.1M $605M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $2.5B $3.1B $3.3B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2B $2.4B $2.5B $2.6B
Gross Profit $521.8M $453.9M $674.7M $759.8M $814.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $329.6M $326.8M $361.5M $365M $373.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $322.7M $319.9M $355.2M $357.4M $365.7M
Operating Income $199.1M $134M $319.5M $402.4M $449M
 
Net Interest Expenses $49.8M $78.1M $62M $56.1M $69.2M
EBT. Incl. Unusual Items $132.4M $90.5M $263.4M $375.5M $413.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.2M $25.5M $69.7M $93.2M $101.4M
Net Income to Company $93.6M $70.3M $195M $281.8M $312.9M
 
Minority Interest in Earnings $243.6K -$2.3M -- -- --
Net Income to Common Excl Extra Items $93.4M $65.6M $194.2M $282.8M $312.5M
 
Basic EPS (Cont. Ops) $0.24 $0.17 $0.49 $0.71 $0.79
Diluted EPS (Cont. Ops) $0.24 $0.17 $0.49 $0.71 $0.79
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $307.2M $226.2M $412.2M $498.6M $563.2M
EBIT $199.1M $134M $319.5M $402.4M $449M
 
Revenue (Reported) $2.7B $2.5B $3.1B $3.3B $3.4B
Operating Income (Reported) $199.1M $134M $319.5M $402.4M $449M
Operating Income (Adjusted) $199.1M $134M $319.5M $402.4M $449M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $724.2M $364.7M $441.7M $648M $735.2M
Short Term Investments -- -- -- -- $11.9M
Accounts Receivable, Net $753.8M $743M $820.8M $932.8M $962.6M
Inventory $788.9M $826.1M $1.1B $1.1B $979.9M
Prepaid Expenses $70.4M $107.1M $104.6M $64.1M $67.3M
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $2.1B $2.5B $2.8B $2.8B
 
Property Plant And Equipment $442.7M $398.2M $388.5M $415M $474.2M
Long-Term Investments $8M $7.7M $8.3M $7.6M $7.2M
Goodwill $1.3B $1.2B $1.1B $1.1B $1.1B
Other Intangibles $659.3M $569.6M $509.7M $506.4M $468.2M
Other Long-Term Assets $1.1M $905.8K $965.2K $884.3K $728.4K
Total Assets $4.9B $4.4B $4.6B $5B $5B
 
Accounts Payable $246.7M $290.4M $326.8M $346.2M $356.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $46.6M $43.4M $39.1M $41.7M $49M
Other Current Liabilities $15.6M $12.7M $15.2M $17.4M $13.3M
Total Current Liabilities $1.8B $1.8B $1.6B $2B $2.1B
 
Long-Term Debt $1.1B $508.4M $1.1B $803.9M $558.4M
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $2.8B $3.1B $3.3B $3B
 
Common Stock $36.8M $34.2M $32.1M $33.3M $31.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.5B $1.5B $1.8B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.1M $10.5M $106.7K -- --
Total Equity $1.5B $1.5B $1.5B $1.8B $1.9B
 
Total Liabilities and Equity $4.9B $4.4B $4.6B $5B $5B
Cash and Short Terms $724.2M $364.7M $441.7M $648M $735.2M
Total Debt $1.1B $552M $1.2B $845.5M $607.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $298.7M $425.7M $464.1M $767.4M $888.9M
Short Term Investments -- $17M $23.4M $21.7M --
Accounts Receivable, Net $679.8M $690.6M $784.9M $866.4M $875.5M
Inventory $906.9M $1B $1.2B $1.2B $1.2B
Prepaid Expenses $112.1M $97.4M $107.4M $117.6M $151.9M
Other Current Assets -- -- -- -- --
Total Current Assets $2.1B $2.3B $2.7B $3B $3.2B
 
Property Plant And Equipment $399.4M $362.9M $394.6M $427.1M $523.3M
Long-Term Investments $7.6M $7.2M $7.2M $7.7M $7.6M
Goodwill $1.2B $1B $1.1B $1.2B --
Other Intangibles $590.4M $475.6M $495.3M $494.3M --
Other Long-Term Assets $927.9K $589.7K $846.8K $893.5K --
Total Assets $4.4B $4.3B $4.8B $5.2B $5.6B
 
Accounts Payable $282.8M $292.9M $335.8M $345.3M $383.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $54.5M $48.5M $54.1M $58.5M --
Total Current Liabilities $1.9B $1.5B $1.8B $2.4B $2.1B
 
Long-Term Debt $515.3M $1B $962.9M $479.2M $664.5M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $3B $3.2B $3.3B $3.3B
 
Common Stock $34.9M $29.5M $31.9M $33.6M $35.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.3M $4.9M -- -- --
Total Equity $1.5B $1.3B $1.6B $1.9B $2.3B
 
Total Liabilities and Equity $4.4B $4.3B $4.8B $5.2B $5.6B
Cash and Short Terms $298.7M $425.7M $464.1M $767.4M $888.9M
Total Debt $515.3M $1B $962.9M $479.2M $664.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $140.1M $174.2M $145.6M $298M $398.5M
Depreciation & Amoritzation $148.2M $141.6M $121.1M $124M $130.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $131.9M -$33.1M -$168.1M -$24.9M -$54.2M
Change in Inventories $48.3M -$77.2M -$277.9M -$27.2M $67.1M
Cash From Operations $464.1M $199M $70.1M $602.5M $531.8M
 
Capital Expenditures $49.9M $47.9M $47M $56.7M $74.9M
Cash Acquisitions $141.5M $1.9M $13.2M $42.3M $50.7M
Cash From Investing -$188.2M -$38.2M -$57.4M -$81.6M -$120.3M
 
Dividends Paid (Ex Special Dividend) $108.3M $82.3M $103.9M $107M $115.6M
Special Dividend Paid
Long-Term Debt Issued $173.4M -- $632.8M $649.6K $108.8M
Long-Term Debt Repaid -$7.3M -$185.3M -$351.1M -$173.9M -$218.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$175.1M -$11.6M -$108.3K -$216.5K
Cash From Financing -$14.1M -$491M $84.2M -$328.1M -$277.6M
 
Beginning Cash (CF) $724.2M $364.7M $441.7M $648M $735.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.6M -$320.6M $98M $186.7M $133.5M
Ending Cash (CF) $949.7M $53.7M $540.7M $828.6M $868.3M
 
Levered Free Cash Flow $414.2M $151.2M $23.1M $545.9M $456.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $37.3M $63.7M $76.5M $110.1M $123.8M
Depreciation & Amoritzation $35M $29M $30.9M $31.7M $40.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$10.5M -$49.6M -$25.7M -$7.4M $117.9M
Change in Inventories -$46.6M -$91.8M -$9.7M $38.6M -$82.4M
Cash From Operations $55.1M -$31.6M $135.1M $214.7M $268.2M
 
Capital Expenditures $10.9M $10.5M $11.1M $11.5M $20M
Cash Acquisitions -$11.2K $4.9M $165.3K $761.6K $2.8M
Cash From Investing -$8.5M -$12.5M -$9.5M -$12.5M -$22.6M
 
Dividends Paid (Ex Special Dividend) -$488.2K -$3M $422.9K $363.1K $5.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $284.7M -- -$323K --
Long-Term Debt Repaid -$749.6K -$3.4M $1M -$159.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $41.8K -$3M -$870.9K $329.9K --
Cash From Financing -$130.9M $133.7M -$45.3M -$15.7M -$28.9M
 
Beginning Cash (CF) $298.7M $425.7M $464.1M $767.4M $888.9M
Foreign Exchange Rate Adjustment $1.7M $2M $1.7M -$2.9M -$1.8M
Additions / Reductions -$82.7M $91.6M $82M $183.4M $214.8M
Ending Cash (CF) $217.6M $519.2M $547.8M $947.9M $1.1B
 
Levered Free Cash Flow $44.2M -$42M $124M $203.2M $248.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $158.7M $151.1M $269.1M $382.9M $431.7M
Depreciation & Amoritzation $145.2M $126.2M $130.7M $126.2M $150.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $10M -$103.7M -$76.2M -$48.9M -$12.8M
Change in Inventories -$2.7M -$242.7M -$133.6M $85.2M $19.6M
Cash From Operations $331.6M $51.2M $516.8M $506.4M $702.1M
 
Capital Expenditures $50.2M $47.9M $52.3M $58.4M $76M
Cash Acquisitions $5.3M $4.9M $50.3M $1.6M $52.9M
Cash From Investing -$42.7M -$49.4M -$86.2M -$54.9M -$127.1M
 
Dividends Paid (Ex Special Dividend) $85.9M $104.3M $105.6M $114.5M $147.7M
Special Dividend Paid
Long-Term Debt Issued -$4.3M -- -- -- --
Long-Term Debt Repaid -$8.6M -$188.2M -$513.4M -$11.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2M -- -$9.6M $1.2M --
Cash From Financing -$608.5M $179.4M -$412.3M -$176.2M -$484.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$316.6M $200.3M $2.6M $268.4M $77M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $281.5M $3.2M $464.5M $448M $626.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $93.6M $70.3M $195M $281.8M $312.9M
Depreciation & Amoritzation $108.1M $92.2M $93.1M $95.9M $115.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $26.7M -$43.9M $46.7M $22.4M $64.1M
Change in Inventories -$152M -$317.5M -$175.3M -$63M -$110.8M
Cash From Operations $110.3M -$37.8M $409.4M $317.3M $484.7M
 
Capital Expenditures $35.3M $35.3M $41M $43.1M $43.8M
Cash Acquisitions $1.9M $4.9M $42.1M $1.7M $3.6M
Cash From Investing -$25.9M -$37.1M -$66.3M -$40.1M -$46.3M
 
Dividends Paid (Ex Special Dividend) $83.3M $105.3M $107.7M $115.8M $147.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $604.4M -- -- $170.1M
Long-Term Debt Repaid -$4.2M -$7.2M -$169.5M -$7.6M -$349M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$3M -$979.9K $329.9K -$113.4K
Cash From Financing -$489.9M $181.7M -$314.1M -$164.4M -$369.7M
 
Beginning Cash (CF) $1.2B $1.2B $1.3B $2B $2.2B
Foreign Exchange Rate Adjustment $5.5M $14.3M -$2.5M -$3.4M -$16.5M
Additions / Reductions -$400M $121.2M $26.5M $109.4M $52.3M
Ending Cash (CF) $819.8M $1.3B $1.3B $2.1B $2.2B
 
Levered Free Cash Flow $74.9M -$73.1M $368.4M $274.1M $440.9M

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 3.07% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is up 0.5% over the past day.

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

Show me the best stock