Financhill
Buy
62

KSHTY Quote, Financials, Valuation and Earnings

Last price:
$1.68
Seasonality move :
-0.66%
Day range:
$1.68 - $1.69
52-week range:
$0.91 - $2.59
Dividend yield:
0%
P/E ratio:
15.23x
P/S ratio:
1.91x
P/B ratio:
4.14x
Volume:
517
Avg. volume:
6.4K
1-year change:
5.91%
Market cap:
$36.1B
Revenue:
$17.6B
EPS (TTM):
$0.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.5B $12.6B $14B $16B $17.6B
Revenue Growth (YoY) 50.38% 47.64% 11.25% 14.51% 10.1%
 
Cost of Revenues $5.1B $7.3B $7.8B $8B $8.1B
Gross Profit $3.5B $5.2B $6.2B $8B $9.6B
Gross Profit Margin 40.52% 41.68% 44.32% 50.22% 54.32%
 
R&D Expenses $948.8M $2.3B $2B $1.7B $1.7B
Selling, General & Admin $4.1B $7.4B $6.1B $5.6B $6.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5B $9.7B $8.1B $7.3B $7.8B
Operating Income -$1.5B -$4.4B -$1.9B $711.8M $1.8B
 
Net Interest Expenses $5.1M $87.2M $84.5M $81.4M $116M
EBT. Incl. Unusual Items -$17B -$12.3B -$1.8B $983.8M $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$82M -$159M $172M $69.2M $20.8M
Net Income to Company -$17B -$12.3B -$1.9B $972.3M $2.2B
 
Minority Interest in Earnings -- -$536.2K $203.8K $423.4K $1.3M
Net Income to Common Excl Extra Items -$16.9B -$12.1B -$2B $903.2M $2.1B
 
Basic EPS (Cont. Ops) -$0.82 -$0.57 -$0.10 $0.04 $0.10
Diluted EPS (Cont. Ops) -$0.82 -$0.57 -$0.10 $0.04 $0.10
Weighted Average Basic Share $20.5B $21.1B $21.3B $21.6B $21.5B
Weighted Average Diluted Share $20.5B $21.1B $21.3B $22.2B $22B
 
EBITDA -$16.2B -$3.4B -$909.1M $1.7B $2.8B
EBIT -$17B -$4.4B -$1.9B $711.8M $1.8B
 
Revenue (Reported) $8.5B $12.6B $14B $16B $17.6B
Operating Income (Reported) -$1.5B -$4.4B -$1.9B $711.8M $1.8B
Operating Income (Adjusted) -$17B -$4.4B -$1.9B $711.8M $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2B $3.4B $3.9B $4.3B $5B
Revenue Growth (YoY) 42.72% 6.53% 14.28% 12.62% 14.37%
 
Cost of Revenues $1.9B $1.8B $1.9B $2B $2.3B
Gross Profit $1.3B $1.6B $2B $2.4B $2.7B
Gross Profit Margin 41.52% 46.28% 51.71% 54.33% 53.6%
 
R&D Expenses $652M $515.5M $409.4M $432.5M $510M
Selling, General & Admin $1.8B $1.5B $1.4B $1.6B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.5B $2B $1.8B $2B $2B
Operating Income -$1.2B -$440.6M $227.5M $370.3M $653.3M
 
Net Interest Expenses -- -- -- -- $5.6M
EBT. Incl. Unusual Items -$1.1B -$371.2M $323.7M $440.3M $734.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$51.1M $20M $19M -$16.7M $108M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$132.2K $125.8K $138K $279K $139.7K
Net Income to Common Excl Extra Items -$1.1B -$395.8M $301.1M $456.2M $627.2M
 
Basic EPS (Cont. Ops) -$0.05 -$0.02 $0.01 $0.02 $0.03
Diluted EPS (Cont. Ops) -- -$0.02 $0.01 $0.02 $0.03
Weighted Average Basic Share $20.7B $21.3B $21.6B $21.5B $21.4B
Weighted Average Diluted Share $20.7B $21.3B $22.2B $21.9B $22B
 
EBITDA -$903.3M -$203.3M $476.5M $619.6M $912.3M
EBIT -$1.2B -$440.6M $227.5M $370.3M $653.3M
 
Revenue (Reported) $3.2B $3.4B $3.9B $4.3B $5B
Operating Income (Reported) -$1.2B -$440.6M $227.5M $370.3M $653.3M
Operating Income (Adjusted) -$1.2B -$440.6M $227.5M $370.3M $653.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.5B $13.8B $15.5B $17.2B $19.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5B $7.8B $8B $7.9B $8.8B
Gross Profit $5B $6B $7.5B $9.4B $10.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.1B $2.2B $1.8B $1.7B $1.9B
Selling, General & Admin $6.7B $6.3B $5.6B $5.9B $6.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.8B $8.5B $7.4B $7.6B $8.2B
Operating Income -$3.8B -$2.5B $85.1M $1.8B $2.3B
 
Net Interest Expenses $12.2M $10.7M -- -- $16.4M
EBT. Incl. Unusual Items -$14.2B -$2.6B $285.3M $2.1B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$182M $171.7M $106.8M -$5.7M $228.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$426.3K $86.6K -$149K $1.1M $972.6K
Net Income to Common Excl Extra Items -$14B -$2.8B $166.6M $2.1B $2.4B
 
Basic EPS (Cont. Ops) -$0.67 -$0.13 $0.01 $0.10 $0.11
Diluted EPS (Cont. Ops) -- -$0.13 $0.01 $0.09 $0.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.8B -$1.5B $1.1B $2.7B $3.3B
EBIT -$3.8B -$2.5B $85.1M $1.8B $2.3B
 
Revenue (Reported) $11.5B $13.8B $15.5B $17.2B $19.2B
Operating Income (Reported) -$3.8B -$2.5B $85.1M $1.8B $2.3B
Operating Income (Adjusted) -$3.8B -$2.5B $85.1M $1.8B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.8B $10B $11.5B $12.7B $14.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $5.6B $5.8B $5.7B $6.5B
Gross Profit $3.7B $4.4B $5.7B $7B $7.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.7B $1.6B $1.3B $1.2B $1.4B
Selling, General & Admin $5.6B $4.6B $4.1B $4.4B $4.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.3B $6.2B $5.4B $5.6B $6B
Operating Income -$3.6B -$1.7B $274M $1.3B $1.8B
 
Net Interest Expenses $2.7M $1.8M -- -- $16.4M
EBT. Incl. Unusual Items -$11.3B -$1.7B $445.1M $1.6B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$209.3M $119.9M $52.8M -$22.6M $185.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $161.7K $196.3K -$158.1K $556.2K $277.1K
Net Income to Common Excl Extra Items -$11.1B -$1.9B $384M $1.6B $1.9B
 
Basic EPS (Cont. Ops) -$0.73 -$0.09 $0.02 $0.07 $0.09
Diluted EPS (Cont. Ops) -$0.68 -$0.09 $0.02 $0.07 $0.08
Weighted Average Basic Share $55.5B $63.7B $64.6B $64.7B $64.1B
Weighted Average Diluted Share $55.5B $63.7B $65.7B $65.9B $65.6B
 
EBITDA -$11.1B -$994.9M $1B $2.1B $2.5B
EBIT -$11.4B -$1.7B $274M $1.3B $1.8B
 
Revenue (Reported) $8.8B $10B $11.5B $12.7B $14.3B
Operating Income (Reported) -$3.6B -$1.7B $274M $1.3B $1.8B
Operating Income (Adjusted) -$11.4B -$1.7B $274M $1.3B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.1B $7.1B $5.1B $6.9B $7.1B
Short Term Investments $982.6M $2B $3.2B $5.1B $5.3B
Accounts Receivable, Net $371.6M $698.2M $904.5M $910.4M $914.3M
Inventory -- -- -- -- --
Prepaid Expenses $87.7M -- -- $165.1M $174.1M
Other Current Assets $12.8M -- -- $29.1M $39.5M
Total Current Assets $4.8B $8.3B $6.6B $8.5B $8.6B
 
Property Plant And Equipment $1.9B $3.7B $3.5B $3.2B $3.2B
Long-Term Investments -- $1.4B $1.8B $2.2B $6.1B
Goodwill $128.1M $132.6M $122.5M $119.2M $115.8M
Other Intangibles $62.9M $55.7M $44.4M $36M $33M
Other Long-Term Assets $47.3M $94.7M $112.5M $69.4M $151.4M
Total Assets $8B $14.5B $12.8B $15B $19.2B
 
Accounts Payable $1.8B $3.1B $3.3B $3.3B $3.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $321.3M $553.6M $503.7M $469.3M $502.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.5B $5.8B $5.9B $6.9B $8.2B
 
Long-Term Debt -- $1.6B $1.3B $1.2B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $32.5B $7.4B $7.1B $8.1B $10.7B
 
Common Stock $4.6K $22.3K $20.9K -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -$24.5B $5.8B $4.7B $6.9B $7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1M $1.2M $1.6M $2.7M
Total Equity -$24.5B $7.1B $5.7B $6.9B $8.5B
 
Total Liabilities and Equity $8B $14.5B $12.8B $15B $19.2B
Cash and Short Terms $4.1B $7.1B $5.1B $6.9B $7.1B
Total Debt -- $2.1B $1.8B $1.7B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.5B $5B $5.9B $7.2B $8.3B
Short Term Investments $2.2B $2.9B -- -- --
Accounts Receivable, Net $464.1M $626.5M $778.6M $885.8M $962.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.4B $6.1B $7.2B $8.8B $10.2B
 
Property Plant And Equipment $3B $3B $3B $3.3B $4.2B
Long-Term Investments $1.5B $1.7B $2.1B $5.6B $7.2B
Goodwill -- -- -- -- --
Other Intangibles -- $158.7M -- -- --
Other Long-Term Assets $312.6M $67.2M -- -- --
Total Assets $14.1B $11.7B $13.4B $18.8B $23B
 
Accounts Payable $2.7B $2.5B $2.8B $3.7B $3.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $517.2M $490.5M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5B $4.9B $6B $8.1B $10.1B
 
Long-Term Debt $1.3B $1B $1.1B $2.4B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $5.9B $7.1B $10.5B $12.5B
 
Common Stock $21.8K $20.4K -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $666.3K $1.1M $958.4K $2.1M $3M
Total Equity $7.7B $5.7B $6.3B $8.3B $10.5B
 
Total Liabilities and Equity $14.1B $11.7B $13.4B $18.8B $23B
Cash and Short Terms $7.5B $5B $5.9B $7.2B $8.3B
Total Debt $1.9B $1.5B $1.6B $2.9B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$17B -$12.3B -$1.9B $972.3M $2.2B
Depreciation & Amoritzation $704.7M $1.1B $976.2M $1B $992.1M
Stock-Based Compensation $266.8M $1.2B $928M $503.9M $326.4M
Change in Accounts Receivable -$193M -$315.1M -$275.2M -$36.3M -$31.1M
Change in Inventories -- -- -- -- --
Cash From Operations $331.6M -$847.5M $341.5M $3B $4.2B
 
Capital Expenditures $856.2M $1.2B $686M $691.2M $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$705.3M -$2.9B -$2.6B -$2.8B -$5.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $43.5M -- $284.2M $1.1B $3.8B
Long-Term Debt Repaid -$43.5M -- -- -$1.1B -$3.1B
Repurchase of Common Stock -- -- -- $183.5M $678.6M
Other Financing Activities -- -- -$175.1M $528M $1.4B
Cash From Financing $2.8B $5.7B -$665.8M -$192.5M $932.9M
 
Beginning Cash (CF) $579.1M $5.1B $1.9B $1.8B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B $1.9B -$2.9B -$42.3M -$40.2M
Ending Cash (CF) $3B $7B -$872.2M $1.8B $1.7B
 
Levered Free Cash Flow -$524.5M -$2.1B -$344.6M $2.3B $3.1B
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 -$249.6M $422.5M $1.1B $987.1M $1.1B
 
Capital Expenditures -$533.9M -$352.8M -- -- --
Cash Acquisitions -$40.4K -- -- -- --
Cash From Investing -$1.6B -$207.9M -$976M -$1.4B -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- $11.8K
Long-Term Debt Issued -- -- -$496.3M -- --
Long-Term Debt Repaid -- -- $107M -- --
Repurchase of Common Stock -- -- $17M -- --
Other Financing Activities -- -$151.3K -- -- --
Cash From Financing -$110.6M -$131.4M -$356.7M $523.2M $280.4M
 
Beginning Cash (CF) $5.3B $2.1B $1.6B $1.8B $1.8B
Foreign Exchange Rate Adjustment $13.7M $46.4M -$2.1M -$8.9M -$2.2M
Additions / Reductions -$1.9B $129.6M -$276.6M $142.4M $84.1M
Ending Cash (CF) $3.4B $2.3B $1.3B $1.9B $1.9B
 
Levered Free Cash Flow -$249.6M $422.5M $1.1B $987.1M $1.1B
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 -$445.3M -$380M $3B $3.7B $4B
 
Capital Expenditures $230.5M -- -- -- --
Cash Acquisitions -- $40.4K -- -- --
Cash From Investing -$1.2B -$2.1B -$2.5B -$5B -$4.6B
 
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 $5.7B -$481.4M -$990.9M $1.6B $574.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4B -$3B -$466.2M $181.3M $51M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$675.9M -$380M $3B $3.7B $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 -$895.4M -$420.4M $2.3B $2.9B $2.7B
 
Capital Expenditures -- -- $350.4M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7B -$2B -$1.9B -$4B -$3.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- $11.8K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.8B -$370.5M -$695.6M $1.1B $686M
 
Beginning Cash (CF) $17.3B $6.7B $5.2B $4.9B $5.2B
Foreign Exchange Rate Adjustment -$9.9M $84.7M $15.5M -$7.1M -$2.4M
Additions / Reductions $2.2B -$2.7B -$284.7M -$61M $30.8M
Ending Cash (CF) $19.5B $4.1B $5B $4.8B $5.2B
 
Levered Free Cash Flow -$1.4B -$420.4M $2.3B $2.9B $2.7B

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