Financhill
Buy
63

KEL.TO Quote, Financials, Valuation and Earnings

Last price:
$7.73
Seasonality move :
-2.29%
Day range:
$7.87 - $8.17
52-week range:
$4.90 - $8.22
Dividend yield:
0%
P/E ratio:
27.51x
P/S ratio:
3.52x
P/B ratio:
1.41x
Volume:
461.4K
Avg. volume:
606.9K
1-year change:
20.46%
Market cap:
$1.6B
Revenue:
$413.7M
EPS (TTM):
$0.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $196.8M $289.3M $547.8M $436.4M $413.7M
Revenue Growth (YoY) -47.53% 47.03% 89.32% -20.33% -5.21%
 
Cost of Revenues $246.6M $196.3M $286.6M $294.9M $325.1M
Gross Profit -$49.8M $93.1M $261.2M $141.5M $88.6M
Gross Profit Margin -25.32% 32.16% 47.68% 32.43% 21.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3M $9.3M $10.3M $10.4M $12.3M
Other Inc / (Exp) -$334.7M $56.5M -$32.2M -$7.5M -$612K
Operating Expenses $12.5M $13.5M $17.8M $18.2M $21.1M
Operating Income -$62.3M $79.6M $243.4M $123.3M $67.4M
 
Net Interest Expenses $16.1M $440K $1.5M $1.3M $3.7M
EBT. Incl. Unusual Items -$413.1M $135.7M $210.2M $114.5M $63.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$88.3M $21.4M $51.4M $28.5M $17.7M
Net Income to Company -$324.8M $114.3M $158.8M $86M $45.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$324.8M $114.3M $158.8M $86M $45.4M
 
Basic EPS (Cont. Ops) -$1.73 $0.61 $0.83 $0.45 $0.23
Diluted EPS (Cont. Ops) -$1.73 $0.60 $0.81 $0.44 $0.23
Weighted Average Basic Share $188.1M $188.8M $191.1M $193.1M $195.7M
Weighted Average Diluted Share $188.1M $190.8M $195.5M $197.1M $199.6M
 
EBITDA $52.2M $172.8M $362M $252M $212M
EBIT -$62.3M $79.6M $243.4M $123.3M $67.4M
 
Revenue (Reported) $196.8M $289.3M $547.8M $436.4M $413.7M
Operating Income (Reported) -$62.3M $79.6M $243.4M $123.3M $67.4M
Operating Income (Adjusted) -$62.3M $79.6M $243.4M $123.3M $67.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $67.8M $126.6M $101.5M $95M $100.1M
Revenue Growth (YoY) 44.69% 86.6% -19.82% -6.4% 5.43%
 
Cost of Revenues $47.6M $68.4M $69.9M $80.3M $100.7M
Gross Profit $20.3M $58.2M $31.6M $14.7M -$522K
Gross Profit Margin 29.87% 45.97% 31.1% 15.45% -0.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9M $2M $2.1M $3.2M $3.1M
Other Inc / (Exp) -$11.3M -$22.8M -$718K $3.8M --
Operating Expenses $3.1M $4.1M $3.9M $5.6M $5.2M
Operating Income $17.1M $54.1M $27.6M $9.1M -$5.7M
 
Net Interest Expenses $31K $265K $330K $1.1M $3.3M
EBT. Incl. Unusual Items $5.8M $31.1M $26.6M $11.9M -$9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $8M $6.5M $3M -$1.8M
Net Income to Company $3.8M $23.1M $20.1M $8.9M -$7.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.8M $23.1M $20.1M $8.9M -$7.4M
 
Basic EPS (Cont. Ops) $0.02 $0.12 $0.10 $0.05 -$0.04
Diluted EPS (Cont. Ops) $0.02 $0.12 $0.10 $0.04 -$0.04
Weighted Average Basic Share $188.8M $191.8M $193.5M $196.1M $199.3M
Weighted Average Diluted Share $191.1M $196.1M $198.1M $200M $199.3M
 
EBITDA $40.2M $83.6M $58.3M $45.1M $38.4M
EBIT $17.1M $54.1M $27.6M $9.1M -$5.7M
 
Revenue (Reported) $67.8M $126.6M $101.5M $95M $100.1M
Operating Income (Reported) $17.1M $54.1M $27.6M $9.1M -$5.7M
Operating Income (Adjusted) $17.1M $54.1M $27.6M $9.1M -$5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $217.5M $521.6M $462.2M $409.2M $449.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $175.7M $259.7M $307.5M $314.1M $370.4M
Gross Profit $41.7M $261.8M $154.7M $95.1M $79.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.2M $9.6M $10.9M $12.8M $13M
Other Inc / (Exp) $45.6M -$50M $18.9M $5M --
Operating Expenses $12.2M $15.7M $18.6M $21.5M $21.1M
Operating Income $29.6M $246.2M $136.1M $73.7M $58.4M
 
Net Interest Expenses $248K $1.6M $1.5M $2.6M $9.4M
EBT. Incl. Unusual Items $74.9M $194.5M $153.5M $76.1M $77.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.4M $37M $37M $20.7M $19.7M
Net Income to Company $87.3M $157.5M $116.4M $55.4M $57.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.3M $157.5M $116.4M $55.4M $57.8M
 
Basic EPS (Cont. Ops) $0.46 $0.83 $0.61 $0.28 $0.29
Diluted EPS (Cont. Ops) $0.46 $0.81 $0.59 $0.28 $0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $113.7M $362.9M $260.1M $210.5M $232.6M
EBIT $29.6M $246.2M $136.1M $73.7M $58.4M
 
Revenue (Reported) $217.5M $521.6M $462.2M $409.2M $449.9M
Operating Income (Reported) $29.6M $246.2M $136.1M $73.7M $58.4M
Operating Income (Adjusted) $29.6M $246.2M $136.1M $73.7M $58.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $178.7M $410.9M $325.3M $298.2M $334.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $134.9M $198.4M $219.8M $239M $284.2M
Gross Profit $43.8M $212.6M $105.6M $59.2M $50.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4M $6.7M $7.3M $9.8M $10.5M
Other Inc / (Exp) $46.7M -$59.9M -$8.8M $3.7M $33.2M
Operating Expenses $9.6M $11.8M $13M $16.3M $16.3M
Operating Income $34.2M $200.8M $92.5M $42.9M $33.8M
 
Net Interest Expenses $144K $1.3M $966K $2.2M $8M
EBT. Incl. Unusual Items $80.8M $139.5M $82.8M $44.4M $58.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.5M $35M $20.6M $12.8M $14.8M
Net Income to Company $61.3M $104.5M $62.2M $31.6M $44M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61.3M $104.5M $62.2M $31.6M $44M
 
Basic EPS (Cont. Ops) $0.32 $0.55 $0.32 $0.16 $0.22
Diluted EPS (Cont. Ops) $0.32 $0.53 $0.32 $0.16 $0.22
Weighted Average Basic Share $566.1M $572.4M $578.1M $586.3M $595.8M
Weighted Average Diluted Share $571.5M $585.7M $589.9M $597.9M $601.5M
 
EBITDA $100M $290.1M $187.6M $146.1M $166.8M
EBIT $34.2M $200.8M $92.5M $42.9M $33.8M
 
Revenue (Reported) $178.7M $410.9M $325.3M $298.2M $334.4M
Operating Income (Reported) $34.2M $200.8M $92.5M $42.9M $33.8M
Operating Income (Adjusted) $34.2M $200.8M $92.5M $42.9M $33.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $31.6M $719K $125K $14.3M $228K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $19.4M $40.7M $71M $46.3M $52.6M
Inventory -- -- -- -- --
Prepaid Expenses $11.7M $2.1M $3.6M $5.2M $4.1M
Other Current Assets -- -- -- -- --
Total Current Assets $66.9M $50.7M $111.6M $76.1M $71.3M
 
Property Plant And Equipment $607.8M $822.8M $997.3M $1.2B $1.4B
Long-Term Investments -- -- $2.4M $570K $11K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $760M $913.5M $1.1B $1.3B $1.5B
 
Accounts Payable $36.6M $72.5M $83.3M $85.2M $80.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $684K $609K $505K $1.1M $1.7M
Other Current Liabilities $1.2M $1.1M $1.4M $585K $7.9M
Total Current Liabilities $40.6M $76.6M $87.4M $91.2M $93.6M
 
Long-Term Debt $780K $1.5M $11.8M $332K $109.4M
Capital Leases -- -- -- -- --
Total Liabilities $156.3M $190.8M $226.7M $256.6M $387.7M
 
Common Stock $1.1B $1.1B $1.2B $1.2B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $603.7M $722.7M $901.4M $1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $603.7M $722.7M $901.4M $1B $1.1B
 
Total Liabilities and Equity $760M $913.5M $1.1B $1.3B $1.5B
Cash and Short Terms $31.6M $719K $125K $14.3M $228K
Total Debt $1.5M $2.2M $12.3M $1.5M $111.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $22M $21.1M $32.7M $144K $1.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.6M $42.8M $39.9M $36.6M $42.4M
Inventory -- -- -- -- --
Prepaid Expenses $1.7M $3.2M $5M $4.1M --
Other Current Assets -- -- -- -- --
Total Current Assets $47.4M $83.5M $86.1M $50.6M $68M
 
Property Plant And Equipment $758.5M $967M $1.1B $1.3B $1.5B
Long-Term Investments -- $1.4M $2.1M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $872.2M $1.1B $1.2B $1.4B $1.6B
 
Accounts Payable $75.5M $107.9M $100.4M $95.3M $89.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $572K $565K $1.1M $1.7M --
Other Current Liabilities $12.8M $6M $591K $152K --
Total Current Liabilities $90.7M $115.8M $107.2M $102M $98.6M
 
Long-Term Debt $464K $569K $406K $45.7M $186.4M
Capital Leases -- -- -- -- --
Total Liabilities $203.7M $233.5M $246.3M $332.5M $477.4M
 
Common Stock $1.1B $1.2B $1.2B $1.2B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $668.6M $845.1M $976.1M $1B $1.1B
 
Total Liabilities and Equity $872.2M $1.1B $1.2B $1.4B $1.6B
Cash and Short Terms $22M $21.1M $32.7M $144K $1.3M
Total Debt $1M $1.1M $1.5M $47.4M $187.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$324.8M $114.3M $158.8M $86M $45.4M
Depreciation & Amoritzation $114.5M $93.3M $118.6M $128.7M $144.6M
Stock-Based Compensation $5.2M $4.2M $7M $7.9M $8.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $59.3M $159.7M $306M $283.2M $209.1M
 
Capital Expenditures $152.1M $222.3M $316.6M $282.6M $329M
Cash Acquisitions $15K $52K $933K $102K $4.2M
Cash From Investing $326.6M -$191.5M -$328.9M -$265.5M -$336.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.2M -- -- --
Long-Term Debt Repaid -$391M -$745K -$749K -$627K -$753K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $28M -- -- -- --
Cash From Financing -$362.7M $973K $22.3M -$3.5M $113.3M
 
Beginning Cash (CF) $31.6M $719K $125K $14.3M $228K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.2M -$30.9M -$594K $14.2M -$14.1M
Ending Cash (CF) $54.8M -$30.1M -$469K $28.6M -$13.9M
 
Levered Free Cash Flow -$92.8M -$62.6M -$10.6M $630K -$119.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.8M $23.1M $20.1M $8.9M -$7.4M
Depreciation & Amoritzation $23.1M $29.5M $30.7M $36M $44.1M
Stock-Based Compensation $1.2M $2M $1.8M $2.3M $2.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $46.5M $85.1M $52.4M $52.2M $53.8M
 
Capital Expenditures $80.1M $75.3M $98.3M $82.1M $89.8M
Cash Acquisitions -- $919K -- -- $40K
Cash From Investing -$57.3M -$74.3M -$68.6M -$86.9M -$88M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$12.6M --
Long-Term Debt Repaid -$191K -$187K -$148K -$200K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $157K $1.1M $5.9M $34.4M $35.4M
 
Beginning Cash (CF) $22M $21.1M $32.7M $144K $1.3M
Foreign Exchange Rate Adjustment -- $82K -- -- --
Additions / Reductions -$10.6M $11.9M -$10.3M -$367K $1.3M
Ending Cash (CF) $11.4M $33.2M $22.4M -$223K $2.6M
 
Levered Free Cash Flow -$33.5M $9.8M -$45.9M -$29.9M -$36M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $87.3M $157.5M $116.4M $55.4M $57.8M
Depreciation & Amoritzation $84.1M $117.2M $124M $136.8M $174.3M
Stock-Based Compensation $4M $6M $7.7M $8.6M $8.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $110.9M $294.3M $284.5M $223.6M $249.5M
 
Capital Expenditures $179.5M $315.1M $288.4M $298.1M $379.2M
Cash Acquisitions $16K $957K $104K $783K $3.4M
Cash From Investing -$134.3M -$307.5M -$279.1M -$306.8M -$393.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$90.6M -$1.9M $480K -$699K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$90.2M $12.2M $6.2M $50.7M $145M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$113.6M -$835K $11.6M -$32.6M $1.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$68.6M -$20.8M -$4M -$74.5M -$129.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $61.3M $104.5M $62.2M $31.6M $44M
Depreciation & Amoritzation $65.8M $89.7M $95.1M $103.2M $132.9M
Stock-Based Compensation $3.2M $5M $5.7M $6.5M $5.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $107.7M $242.3M $220.7M $161.1M $201.5M
 
Capital Expenditures $155.3M $248.1M $219.9M $235.3M $285.5M
Cash Acquisitions $16K $921K $92K $773K $40K
Cash From Investing -$117.1M -$233M -$183.2M -$224.5M -$281.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $42.4M
Long-Term Debt Repaid -$551K -$1.7M -$482K -$554K -$377K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$143K $11.1M -$5M $49.2M $80.9M
 
Beginning Cash (CF) $88.4M $32.7M $118.7M $2.1M $1.5M
Foreign Exchange Rate Adjustment -- $82K -- -- --
Additions / Reductions -$9.6M $20.4M $32.6M -$14.2M $1.1M
Ending Cash (CF) $78.8M $53.2M $151.3M -$12.1M $2.6M
 
Levered Free Cash Flow -$47.6M -$5.8M $888K -$74.3M -$84.1M

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 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock