Financhill
Buy
66

KEC.TO Quote, Financials, Valuation and Earnings

Last price:
$24.61
Seasonality move :
-7.14%
Day range:
$24.60 - $24.64
52-week range:
$13.57 - $24.74
Dividend yield:
0%
P/E ratio:
9.56x
P/S ratio:
1.88x
P/B ratio:
1.27x
Volume:
14.9K
Avg. volume:
73.3K
1-year change:
52.32%
Market cap:
$1.1B
Revenue:
$475.4M
EPS (TTM):
$2.57
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.8M $277.7M $724.3M $448.5M $475.4M
Revenue Growth (YoY) -- 2945.55% 160.86% -38.08% 6.01%
 
Cost of Revenues $1.1M $133.9M $414.2M $331.2M $345.4M
Gross Profit $8.7M $143.8M $310.1M $117.2M $130M
Gross Profit Margin 88.96% 51.77% 42.81% 26.14% 27.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.7M $120.4M $17.5M $20.7M $23.3M
Other Inc / (Exp) $13.6M -$26.5M -$104.9M $74.7M -$66.6M
Operating Expenses $27.1M $134.8M $28.8M $27.4M $34.6M
Operating Income -$18.4M $8.9M $281.3M $89.8M $95.5M
 
Net Interest Expenses $67K $4.6M $9.2M $18.7M $22.1M
EBT. Incl. Unusual Items -$4.9M -$51.7M $167.3M $145.9M $2.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$9.8M -$23.7M $34M $1.1M
Net Income to Company -$4.9M -$22.3M $191M $111.9M $1.1M
 
Minority Interest in Earnings -- $19.2M -- -- --
Net Income to Common Excl Extra Items -$4.9M -$22.3M $191M $111.9M $1.1M
 
Basic EPS (Cont. Ops) -$0.11 -$0.95 $4.34 $2.54 $0.02
Diluted EPS (Cont. Ops) -$0.11 -$0.95 $4.28 $2.52 $0.02
Weighted Average Basic Share $43.6M $43.7M $44M $44M $43.7M
Weighted Average Diluted Share $43.6M $43.7M $44.6M $44.5M $44.6M
 
EBITDA -$4.3M $39.1M $367M $221.7M $266.7M
EBIT -$4.8M $8.9M $281.3M $89.8M $95.5M
 
Revenue (Reported) $9.8M $277.7M $724.3M $448.5M $475.4M
Operating Income (Reported) -$18.4M $8.9M $281.3M $89.8M $95.5M
Operating Income (Adjusted) -$4.8M $8.9M $281.3M $89.8M $95.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $96.3M $181.3M $108.5M $116.7M $143.8M
Revenue Growth (YoY) 4307.33% 88.34% -40.13% 7.53% 23.23%
 
Cost of Revenues $66.6M $90.9M $82.3M $86.9M $98.5M
Gross Profit $29.6M $90.4M $26.3M $29.8M $45.3M
Gross Profit Margin 30.79% 49.84% 24.19% 25.57% 31.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8M $3.5M $4.2M $5.1M $5.8M
Other Inc / (Exp) -$57.1M -$26.3M -$30.9M $25M --
Operating Expenses $5.3M $5.8M $5.2M $6.9M $9.4M
Operating Income $24.3M $84.5M $21M $22.9M $35.8M
 
Net Interest Expenses $1.3M $2.9M $5.1M $5.5M $4.1M
EBT. Incl. Unusual Items -$34.1M $55.4M -$15M $42.3M $26.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$2.9M $9.8M $8.8M
Net Income to Company -$34.1M $55.4M -$12.1M $32.5M $18.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$34.1M $55.4M -$12.1M $32.5M $18.1M
 
Basic EPS (Cont. Ops) -$0.78 $1.26 -$0.27 $0.75 $0.41
Diluted EPS (Cont. Ops) -$0.78 $1.26 -$0.27 $0.73 $0.39
Weighted Average Basic Share $43.6M $44.1M $43.9M $43.7M $43.8M
Weighted Average Diluted Share $43.6M $44.1M $43.9M $44.3M $46.3M
 
EBITDA $36.6M $103.7M $52.5M $63.9M $88M
EBIT $24.3M $84.5M $21M $22.9M $35.8M
 
Revenue (Reported) $96.3M $181.3M $108.5M $116.7M $143.8M
Operating Income (Reported) $24.3M $84.5M $21M $22.9M $35.8M
Operating Income (Adjusted) $24.3M $84.5M $21M $22.9M $35.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $170.7M $650.9M $521.6M $467.4M $586.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $82M $342.2M $345.9M $342.5M $379.4M
Gross Profit $28M $308.6M $175.8M $124.9M $207.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $73.6M $19M $23.1M $25.3M
Other Inc / (Exp) -$32.3M -$98.7M $38.5M $22.2M --
Operating Expenses $120.9M $86.2M $27.1M $31.3M $50M
Operating Income -$32.2M $222.4M $148.7M $93.6M $157.3M
 
Net Interest Expenses $1.4M $8.1M $16.8M $21.4M $19.9M
EBT. Incl. Unusual Items -$37.6M $115.6M $170.4M $89.8M $151.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.8M -- -$8.5M $24.4M $35M
Net Income to Company -- $120M $178.9M $65.4M $116.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$56.9M $114M $178.9M $65.4M $116.3M
 
Basic EPS (Cont. Ops) -$1.30 $2.59 $4.05 $1.50 $2.65
Diluted EPS (Cont. Ops) -$0.86 $2.59 $3.99 $1.47 $2.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$46.9M $284.2M $277.5M $257.7M $361.7M
EBIT -$65.1M $222.4M $148.7M $93.6M $157.3M
 
Revenue (Reported) $170.7M $650.9M $521.6M $467.4M $586.7M
Operating Income (Reported) -$32.2M $222.4M $148.7M $93.6M $157.3M
Operating Income (Adjusted) -$65.1M $222.4M $148.7M $93.6M $157.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $159.5M $530M $327.3M $346.2M $457.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $94.2M $309.2M $240.8M $252.1M $286M
Gross Profit $65.4M $220.8M $86.5M $94.2M $171.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25.3M $13M $14.5M $17M $18.9M
Other Inc / (Exp) -$45.6M -$117.8M $25.5M -$27M $58.5M
Operating Expenses $93.9M $21.3M $19.6M $23.5M $38.9M
Operating Income -$28.6M $199.5M $66.9M $70.7M $132.5M
 
Net Interest Expenses $2.2M $6M $13.6M $16.3M $14.1M
EBT. Incl. Unusual Items -$76.4M $75.7M $78.8M $22.7M $171.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.8M -- $15.2M $5.6M $39.5M
Net Income to Company -$66.6M $75.7M $63.6M $17.1M $132.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66.6M $75.7M $63.6M $17.1M $132.3M
 
Basic EPS (Cont. Ops) -$1.53 $1.71 $1.44 $0.39 $3.02
Diluted EPS (Cont. Ops) -$1.53 $1.71 $1.42 $0.38 $2.94
Weighted Average Basic Share $130.8M $132.3M $132.2M $131M $131.4M
Weighted Average Diluted Share $130.8M $132.3M $133.1M $131.8M $135.9M
 
EBITDA $664K $249.1M $159.6M $195.7M $290.7M
EBIT -$17.4M $199.5M $66.9M $70.7M $132.5M
 
Revenue (Reported) $159.5M $530M $327.3M $346.2M $457.4M
Operating Income (Reported) -$28.6M $199.5M $66.9M $70.7M $132.5M
Operating Income (Adjusted) -$17.4M $199.5M $66.9M $70.7M $132.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $54.5M $2.3M -- $5.1M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8M $43.2M $79.8M $57.9M $60.2M
Inventory -- -- $7K -- $315K
Prepaid Expenses $409K $2M $13.7M $14.2M $7.8M
Other Current Assets -- -- -- -- --
Total Current Assets $57.7M $47.6M $96.1M $88M $68.3M
 
Property Plant And Equipment $76.9M $534.7M $790.7M $953.5M $1.1B
Long-Term Investments $36.7M -- -- $8.8M --
Goodwill -- -- -- -- --
Other Intangibles -- $2.5M $22.1M $35.3M $12.4M
Other Long-Term Assets $1.7M -- -- -- --
Total Assets $173M $614.3M $932.7M $1.1B $1.2B
 
Accounts Payable -- $54.4M $77M $59.2M $75.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $328K $594K $505K $3.8M $4.7M
Other Current Liabilities -- $31.1M $25.7M -- $20.9M
Total Current Liabilities $3.3M $92.3M $110.3M $69.7M $112.1M
 
Long-Term Debt -- $32.9M $130.4M $216.8M $279.6M
Capital Leases -- -- -- -- --
Total Liabilities $6.7M $216.9M $332M $375.4M $500.5M
 
Common Stock $187.2M $435.4M $440.9M $434.6M $436.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $166.3M $397.4M $600.6M $710.2M $715M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $166.3M $397.4M $600.6M $710.2M $715M
 
Total Liabilities and Equity $173M $614.3M $932.7M $1.1B $1.2B
Cash and Short Terms $54.5M $2.3M -- $5.1M --
Total Debt -- $33.5M $130.9M $220.6M $284.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.5M -- -- $272K --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $32.9M $66.8M $47.5M $51.5M $69.3M
Inventory -- $240K -- -- --
Prepaid Expenses $4.4M $4.2M $17.2M $9.5M --
Other Current Assets -- $652K -- $8M --
Total Current Assets $40.8M $71.9M $64.7M $69.2M $92.6M
 
Property Plant And Equipment $517.9M $751.4M $923.9M $1.1B $1.2B
Long-Term Investments -- -- -- $2M $1.5M
Goodwill -- -- -- -- --
Other Intangibles -- $14.1M $30.8M $11.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $588.2M $837.3M $1B $1.2B $1.2B
 
Accounts Payable $33.8M $77M $61.5M $70.1M $55.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.4M $148K $3.5M $4.2M --
Other Current Liabilities $53.1M $55.3M $15.2M $826K --
Total Current Liabilities $93.3M $139.5M $86.4M $84.6M $68.3M
 
Long-Term Debt $32.6M $112.5M $202.1M $240.3M $200.2M
Capital Leases -- -- -- -- --
Total Liabilities $231.3M $354.1M $365.8M $425.4M $395.8M
 
Common Stock $434.7M $440M $436.2M $435.4M $435.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $356.8M $483.3M $662.3M $729.9M $848.5M
 
Total Liabilities and Equity $588.2M $837.3M $1B $1.2B $1.2B
Cash and Short Terms $3.5M -- -- $272K --
Total Debt $34M $112.7M $205.7M $244.5M $202.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.9M -$22.3M $191M $111.9M $1.1M
Depreciation & Amoritzation $473K $30.2M $85.6M $131.8M $171.3M
Stock-Based Compensation $2.1M $14.5M $11.3M $6.7M $10.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.7M $35.8M $242.9M $240.8M $263.2M
 
Capital Expenditures $6.3M $48.4M $269.7M $307M $336.7M
Cash Acquisitions -$23.9M $282.4M $61.7M $11.5M --
Cash From Investing -$31.9M -$265.4M -$330.2M -$303M -$318.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $85M $74.5M $55.1M
Long-Term Debt Repaid -$413K -$722K -$612K -$1.2M -$3.2M
Repurchase of Common Stock -- -- $95K $7.6M --
Other Financing Activities $1.4M -- -$1.9M $1.9M --
Cash From Financing $60M $177.4M $85.5M $67.4M $50.2M
 
Beginning Cash (CF) $28M $2.3M -- $5.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.5M -$52.1M -$2.3M $5.1M -$5.1M
Ending Cash (CF) $54.5M -$49.8M -$2.9M $10.1M -$5.1M
 
Levered Free Cash Flow -$8M -$12.6M -$26.9M -$66.2M -$73.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$34.1M $55.4M -$12.1M $32.5M $18.1M
Depreciation & Amoritzation -- $20M $31.5M $41M $52.2M
Stock-Based Compensation $2.5M $2.3M $1M $1.8M $4.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $29.6M $91.7M $60.3M $66.9M $83.9M
 
Capital Expenditures $14.8M $60.5M $63.1M $91M $70.8M
Cash Acquisitions -- $59.2M -$9.4M -- --
Cash From Investing -$7.7M -$117.8M -$53.7M -$91.8M -$62.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$60M -$41.2M -- -- --
Long-Term Debt Repaid -$267K -$111K -$793K -$1.9M --
Repurchase of Common Stock -- -- $2.6M -- $2.1M
Other Financing Activities -- -- -$788K -$2.7M --
Cash From Financing -$28.3M $26.1M -$6.6M $25.2M -$21.3M
 
Beginning Cash (CF) $3.5M -- -- $272K --
Foreign Exchange Rate Adjustment -- $12K -$3K $6K -$200K
Additions / Reductions -$6.3M -- -- $272K --
Ending Cash (CF) $3.5M $12K -$3K $550K -$200K
 
Levered Free Cash Flow $14.9M $31.2M -$2.8M -$24.2M $13.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $120M $178.9M $65.4M $116.3M
Depreciation & Amoritzation -- $61.6M $128.8M $164.1M $204.4M
Stock-Based Compensation $10.2M $12.6M $8.1M $8.1M $21.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$11.2M $181.3M $268.8M $262.2M $333.9M
 
Capital Expenditures $18.9M $196.5M $333.3M $313.7M $307.9M
Cash Acquisitions -$226.8M $61.7M $1.3M $10.3M --
Cash From Investing -- -$253.9M -$339.3M -$294.1M -$295.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$854K -$814K -$3.2M --
Repurchase of Common Stock -- -- $6.1M $1.6M $2.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -- $69.6M $70.5M $32.2M -$37.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$3.5M -- $272K -$272K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$15.2M -$64.4M -$51.5M $26.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$66.6M $75.7M $63.6M $17.1M $132.3M
Depreciation & Amoritzation -- $49.6M $92.8M $125M $158.2M
Stock-Based Compensation $10.2M $8.3M $5.1M $6.5M $17M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.3M $155.8M $181.8M $203.3M $274M
 
Capital Expenditures $18.9M $167M $230.6M $237.3M $208.4M
Cash Acquisitions -$226.8M $61.7M $1.3M -- --
Cash From Investing -$238.3M -$226.8M -$236M -$227.1M -$204.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$459K -$591K -$793K -$2.8M -$1.2M
Repurchase of Common Stock -- -- $6M -- $2.3M
Other Financing Activities -- -- $355K -$2.7M --
Cash From Financing $177M $69.2M $54.2M $19.1M -$68.8M
 
Beginning Cash (CF) $70.5M -- -- $833K --
Foreign Exchange Rate Adjustment -- $12K -$32K -$16K -$625K
Additions / Reductions -$51M -$2.3M -- -$4.8M --
Ending Cash (CF) $25.8M -$2.3M -$32K -$4M -$625K
 
Levered Free Cash Flow -$8.6M -$11.2M -$48.8M -$34M $65.6M

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 8

SMX (Security Matters) Plc [SMX] is down 64.82% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.13% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.56% over the past day.

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

Show me the best stock