Financhill
Buy
54

KPELY Quote, Financials, Valuation and Earnings

Last price:
$15.76
Seasonality move :
5.92%
Day range:
$15.76 - $15.76
52-week range:
$7.93 - $16.00
Dividend yield:
3.33%
P/E ratio:
18.90x
P/S ratio:
2.97x
P/B ratio:
1.82x
Volume:
1.6K
Avg. volume:
13.6K
1-year change:
55.68%
Market cap:
$14.3B
Revenue:
$4.9B
EPS (TTM):
$0.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $4.9B $4.8B $5.2B $4.9B
Revenue Growth (YoY) -14.22% 3.22% -2.42% 8.04% -4.76%
 
Cost of Revenues $4.4B $4.5B $4.4B $4.4B $4.2B
Gross Profit $337.9M $442.1M $433.6M $796.4M $727.7M
Gross Profit Margin 7.09% 8.99% 9.03% 15.36% 14.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $229.1M $138.3M $118.9M $135.7M $105.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $757.7M $377.5M $168.3M $179.2M $147.8M
Operating Income -$419.8M $64.6M $265.4M $617.2M $579.9M
 
Net Interest Expenses $211.8M $127.7M $106.9M $244.2M $306.3M
EBT. Incl. Unusual Items -$67M $857.5M $405.3M $663.5M $709.6M
Earnings of Discontinued Ops. -- -$167.3M $63.6M $2.4B $80.9M
Income Tax Expense $183.7M $279.2M $177.8M $215.7M $182.7M
Net Income to Company $6.1M $668.1M $527.1M -$1.4B $671.3M
 
Minority Interest in Earnings -$1.6M -$11.1M -$594.6K $20.1M $16.8M
Net Income to Common Excl Extra Items -$368.3M $917.2M $607.8M $679.2M $639.4M
 
Basic EPS (Cont. Ops) -$0.40 $0.84 $0.76 $3.39 $0.77
Diluted EPS (Cont. Ops) -$0.40 $0.83 $0.75 $3.36 $0.76
Weighted Average Basic Share $909.2M $910.2M $888.8M $893.3M $910.8M
Weighted Average Diluted Share $909.2M $915.4M $897.6M $901.5M $920.8M
 
EBITDA -$120M $281M $415.1M $782M $735.2M
EBIT -$419.8M $64.6M $265.4M $617.2M $579.9M
 
Revenue (Reported) $4.8B $4.9B $4.8B $5.2B $4.9B
Operating Income (Reported) -$419.8M $64.6M $265.4M $617.2M $579.9M
Operating Income (Adjusted) -$419.8M $64.6M $265.4M $617.2M $579.9M
Period Ending 2016-06-30 2017-06-30 2018-06-30 2019-06-30 2020-06-30
Revenue $1.2B $1.1B $1.1B $1.3B $938.5M
Revenue Growth (YoY) -37.26% -6.73% 2.3% 14.64% -28.3%
 
Cost of Revenues $1B $973.8M $1B $1.2B $620.4M
Gross Profit $198.9M $143.4M $102.7M $134.5M $318M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $33.9M $12.1M $50.8M $169.1M
Operating Income $198.9M $109.5M $90.5M $83.7M $148.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $209.8M $156.9M $184.2M $114.5M -$427.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48M $45.2M $23.8M $38.9M $67.1M
Net Income to Company $172.8M $100.2M $194.1M $117.6M -$303.5M
 
Minority Interest in Earnings $9.9M -$4M $2.2M -$179.7K $890.3K
Net Income to Common Excl Extra Items $161.8M $111.6M $186.6M $112.3M -$494.1M
 
Basic EPS (Cont. Ops) $0.17 $0.13 $0.20 $0.12 -$0.54
Diluted EPS (Cont. Ops) $0.17 $0.13 $0.20 $0.12 -$0.54
Weighted Average Basic Share $907.4M $908.5M $907.3M $908M $909.6M
Weighted Average Diluted Share $913M $914.5M $912.8M $912.7M $914.4M
 
EBITDA $241.4M $115.1M $132.3M $158.7M -$302M
EBIT $198.9M $74.1M $99.7M $83.7M -$373.2M
 
Revenue (Reported) $1.2B $1.1B $1.1B $1.3B $938.5M
Operating Income (Reported) $198.9M $109.5M $90.5M $83.7M $148.9M
Operating Income (Adjusted) $198.9M $74.1M $99.7M $83.7M -$373.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $4.7B $5.2B $5.1B $4.8B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.8B $4.5B $4.1B $4.2B
Gross Profit $442.1M $368.5M $651.5M $718.7M $683.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $132.5M $156.9M $134.6M $133.3M $105.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $366.1M $168.9M $167.9M $153.8M $129.7M
Operating Income $76M $199.6M $483.6M $564.8M $554.2M
 
Net Interest Expenses $156.3M $126.9M $159.5M $277.1M $329.3M
EBT. Incl. Unusual Items $263.1M $916.1M $511.4M $586.4M $784.3M
Earnings of Discontinued Ops. -$32.8M -$87.2M $2.4B -$243.7K $81.5M
Income Tax Expense $221.8M $193.3M $201.5M $200M $218.5M
Net Income to Company $254.1M $834.1M $3B -$3.8B $767.2M
 
Minority Interest in Earnings -$3M -$9.7M $7.9M $14M $6.2M
Net Income to Common Excl Extra Items $277.8M $975.5M $631.6M $566M $689.6M
 
Basic EPS (Cont. Ops) $0.27 $0.99 $3.38 $0.62 $0.85
Diluted EPS (Cont. Ops) $0.27 $0.99 $3.35 $0.61 $0.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $336.7M $386.1M $634M $729.1M $748.5M
EBIT $76M $199.6M $483.6M $564.8M $554.2M
 
Revenue (Reported) $4.7B $5.2B $5.1B $4.8B $4.9B
Operating Income (Reported) $76M $199.6M $483.6M $564.8M $554.2M
Operating Income (Adjusted) $76M $199.6M $483.6M $564.8M $554.2M
Period Ending 2021-12-26 2022-12-26 2023-12-26 2024-12-26
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $2.7B $888.1M $1.2B $1.8B
Short Term Investments $101.8M $20M $36.4M $191.6M $111.1M
Accounts Receivable, Net $3.3B $3.2B $706.7M $1.1B $927.7M
Inventory $3.8B $3.4B $1.7B $1.6B $1.4B
Prepaid Expenses $120.9M $96.3M $58.5M $51.5M $61.5M
Other Current Assets -- -- -- -- --
Total Current Assets $10.9B $11B $11.1B $4.8B $4.9B
 
Property Plant And Equipment $2.5B $1.9B $908M $845.9M $3.3B
Long-Term Investments $9.6B $9.7B $10B $13.1B $10.5B
Goodwill $791.7M $774.7M -- $803.1M $780.2M
Other Intangibles $424.2M $400.6M -- $358.6M $324.3M
Other Long-Term Assets -- $888.8M -- -- $514.1M
Total Assets $24.3B $24B $23.2B $20.3B $20.3B
 
Accounts Payable $565.2M $566.1M $277.6M $306.3M $264.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $52.4M $66.3M $27.2M $28.3M $27.7M
Other Current Liabilities $113.1M $16.1M $13.2M $61.2M $142.6M
Total Current Liabilities $9.1B $8.8B $8.5B $4.7B $3.5B
 
Long-Term Debt $6.1B $5.8B $5.5B $7.1B $8.3B
Capital Leases -- -- -- -- --
Total Liabilities $15.9B $15B $14.6B $12.3B $12.2B
 
Common Stock $987.9M $968.5M $973.5M $989.8M $957.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $8.1B $8.6B $8.3B $7.8B $7.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $323.4M $285.4M $248.7M $233.2M $197.9M
Total Equity $8.4B $8.9B $8.6B $8B $8.1B
 
Total Liabilities and Equity $24.3B $24B $23.2B $20.3B $20.3B
Cash and Short Terms $2B $2.7B $888.1M $1.2B $1.8B
Total Debt $6.2B $5.9B $5.6B $7.1B $8.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.8B $1.3B $963.7M $1.1B $1.4B
Short Term Investments $52.6M $40.3M $246.1M $76.4M $104.3M
Accounts Receivable, Net $1.5B $1.1B $1.3B $1.4B $1.3B
Inventory $3.6B $2B $1.6B $1.5B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $9.6B $11.6B $4.9B $4.8B $5.5B
 
Property Plant And Equipment $2.4B $832M $904.3M $854.9M $3.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3B $493.9M $343M $358M $585.2M
Total Assets $23B $22.7B $20.4B $20.4B $21.7B
 
Accounts Payable $3.3B $2.3B $2.1B $2.2B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $61.3M $30.1M $27.5M $22.5M $25M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.2B $8.2B $4.7B $4.6B $4.4B
 
Long-Term Debt $5.3B $4.8B $6.3B $7B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $13.7B $11.9B $12.2B $13.1B
 
Common Stock $970.3M $937.4M $962.7M $962.2M $1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $295.7M $247.8M $234.1M $222.4M $270.9M
Total Equity $8.6B $9B $8.5B $8.2B $8.6B
 
Total Liabilities and Equity $23B $22.7B $20.4B $20.4B $21.7B
Cash and Short Terms $1.8B $1.3B $1.2B $1.1B $1.5B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6.1M $668.1M $527.1M -$1.4B $671.3M
Depreciation & Amoritzation $299.8M $302.4M $175.5M $164.9M $155.3M
Stock-Based Compensation $28.9M $27.8M $31.5M $27.8M $40.3M
Change in Accounts Receivable $322.8M -$79.9M -$421.9M -$222.8M -$50M
Change in Inventories -$253.5M $43.4M $513.6M $220.3M $148.2M
Cash From Operations $378.5M -$30.1M $419.8M $240M $412.1M
 
Capital Expenditures $353.5M $457.5M $504.9M $685.8M $457.5M
Cash Acquisitions $326.2K $21.1M $45.6M $673.8M $20.3M
Cash From Investing -$375.5M $1.3B -$742.5M -$901.1M $322M
 
Dividends Paid (Ex Special Dividend) $198M $257.3M $466.5M $433M $455M
Special Dividend Paid
Long-Term Debt Issued $1.6B $1.3B $2.1B $3.7B $3.7B
Long-Term Debt Repaid -$840.9M -$1.7B -$2.4B -$2.7B -$3.2B
Repurchase of Common Stock $13.8M $9.7M $362.6M -- --
Other Financing Activities $1M $270.4M $53.5M -$11.4M $51M
Cash From Financing $515.6M -$480.8M -$1.1B $541M $42.5M
 
Beginning Cash (CF) $1.9B $2.7B $851.7M $959.5M $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $511.5M $844.7M -$1.5B -$133.8M $767.7M
Ending Cash (CF) $2.4B $3.6B -$793.3M $812.1M $2.4B
 
Levered Free Cash Flow $25M -$487.7M -$85M -$445.8M -$45.4M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $254.1M $834.1M $3B -$3.8B $767.2M
Depreciation & Amoritzation $307.7M $252.9M $148.4M $163.5M $195.5M
Stock-Based Compensation $28.3M $31.2M $29.5M $34.6M $37.1M
Change in Accounts Receivable $398.3M -$747.1M -$495.5M -$31M -$39.7M
Change in Inventories $61.3M $163M $440.1M $136.5M $212.1M
Cash From Operations $374.7M $153M $228.1M $446.2M $652.6M
 
Capital Expenditures $350.5M $436.2M $627M $653.8M $391.4M
Cash Acquisitions $11.5M $31.5M $742.2M -$48.7M $347.2M
Cash From Investing $357.6M $701.5M -$1.4B -$330.3M $93.7M
 
Dividends Paid (Ex Special Dividend) $140.2M $436.5M $422.3M $443.7M $468.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $20M $266.3M $92.5M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$832.5M -$976.3M $647.2M $38.2M -$413M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$110.9M -$119.1M -$572.7M $134.2M $280M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $24.2M -$283.2M -$398.9M -$207.6M $261.3M
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) -- -- -- -- --
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

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock