Financhill
Sell
39

KRN.TO Quote, Financials, Valuation and Earnings

Last price:
$0.18
Seasonality move :
-10.63%
Day range:
$0.18 - $0.18
52-week range:
$0.08 - $0.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
2.37x
Volume:
822
Avg. volume:
19.9K
1-year change:
94.44%
Market cap:
$9.6M
Revenue:
--
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $80K $51K $60K $62K
Gross Profit -- -$80K -$51K -$60K -$62K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $1.9M $1.3M $1.2M $1.4M
Other Inc / (Exp) -$1M -$241K -- -- --
Operating Expenses $2.5M $1.9M $1.4M $1.3M $1.5M
Operating Income -$2.5M -$2M -$1.4M -$1.3M -$1.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.4M -$2.2M -$1.7M -$1.4M -$1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.4M -$2.2M -$1.7M -$1.4M -$1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.4M -$2.2M -$1.7M -$1.4M -$1.7M
 
Basic EPS (Cont. Ops) -$0.08 -$0.05 -$0.04 -$0.03 -$0.03
Diluted EPS (Cont. Ops) -$0.08 -$0.05 -$0.04 -$0.03 -$0.03
Weighted Average Basic Share $42.2M $45.4M $46.7M $53.3M $53.3M
Weighted Average Diluted Share $42.2M $45.4M $46.7M $53.3M $53.3M
 
EBITDA -$3.3M -$1.9M -$1.4M -$1.3M -$1.5M
EBIT -$3.4M -$2M -$1.4M -$1.3M -$1.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.5M -$2M -$1.4M -$1.3M -$1.5M
Operating Income (Adjusted) -$3.4M -$2M -$1.4M -$1.3M -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13K $14K $16K $16K $18K
Gross Profit -$13K -$14K -$16K -$16K -$18K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $317K $238K $277K $330K $289K
Other Inc / (Exp) $58K -- -- -- --
Operating Expenses $322K $245K $288K $341K $301K
Operating Income -$335K -$259K -$304K -$357K -$319K
 
Net Interest Expenses $6K -- -- -- --
EBT. Incl. Unusual Items -$279K -$432K -$229K -$267K -$509K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$279K -$432K -$229K -$266K -$510K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$279K -$432K -$229K -$267K -$509K
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.00 -$0.01 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.00 -$0.01 -$0.01
Weighted Average Basic Share $45.4M $49.2M $53.3M $53.3M $53.3M
Weighted Average Diluted Share $45.4M $49.2M $53.3M $53.3M $53.3M
 
EBITDA -$322K -$245K -$288K -$341K -$301K
EBIT -$335K -$259K -$304K -$357K -$319K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$335K -$259K -$304K -$357K -$319K
Operating Income (Adjusted) -$335K -$259K -$304K -$357K -$319K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63K $44K $57K $60K $69K
Gross Profit -$63K -$44K -$57K -$60K -$69K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4M $1.5M $1.2M $1.4M $1.3M
Other Inc / (Exp) -$513K -- -- -- --
Operating Expenses $2.4M $1.5M $1.3M $1.5M $1.3M
Operating Income -$2.5M -$1.6M -$1.3M -$1.5M -$1.4M
 
Net Interest Expenses $28K $10K -- -- --
EBT. Incl. Unusual Items -$3M -$1.8M -$1.5M -$1.7M -$954K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3M -$1.8M -$1.5M -$1.7M -$1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3M -$1.8M -$1.5M -$1.7M -$1M
 
Basic EPS (Cont. Ops) -$0.07 -$0.04 -$0.03 -$0.03 -$0.02
Diluted EPS (Cont. Ops) -$0.07 -$0.04 -$0.03 -$0.03 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.4M -$1.5M -$1.3M -$1.5M -$1.3M
EBIT -$2.5M -$1.6M -$1.3M -$1.5M -$1.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.5M -$1.6M -$1.3M -$1.5M -$1.4M
Operating Income (Adjusted) -$2.5M -$1.6M -$1.3M -$1.5M -$1.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37K $43K $47K $49K --
Gross Profit -$37K -$43K -$47K -$49K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1M $916K $1.1M $960K --
Other Inc / (Exp) -$22K -- -- -- --
Operating Expenses $1M $933K $1.1M $981K --
Operating Income -$1.1M -$976K -$1.2M -$1M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.3M -$1M -$1.3M -$562K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.3M -$1M -$1.3M -$563K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3M -$1M -$1.3M -$562K --
 
Basic EPS (Cont. Ops) -$0.03 -$0.02 -$0.02 -$0.01 --
Diluted EPS (Cont. Ops) -$0.03 -$0.02 -$0.02 -$0.01 --
Weighted Average Basic Share $136.8M $159.8M $159.8M $159.8M --
Weighted Average Diluted Share $136.8M $159.8M $159.8M $160.8M --
 
EBITDA -$1M -$933K -$1.1M -$981K --
EBIT -$1.1M -$976K -$1.2M -$1M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$1.1M -$976K -$1.2M -$1M --
Operating Income (Adjusted) -$1.1M -$976K -$1.2M -$1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.8M $1.8M $3.7M $2.3M $870K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $117K $50K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $353K $649K $366K $362K $294K
Other Current Assets -- -- -- -- --
Total Current Assets $5.3M $2.5M $4.2M $2.7M $1.2M
 
Property Plant And Equipment $5.6M $263K $250K $238K $226K
Long-Term Investments -- $375K $375K $375K $375K
Goodwill -- -- -- -- --
Other Intangibles -$20K -- -- -- --
Other Long-Term Assets $375K $375K -- -- --
Total Assets $11.2M $8.4M $9.9M $8.4M $6.9M
 
Accounts Payable $1.5M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $39K -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5M $884K $628K $572K $721K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.3M $2.6M $2M $2.1M $2M
 
Common Stock $132.1M $132.1M $136M $136M $136M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.9M $5.8M $7.9M $6.3M $4.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.9M $5.8M $7.9M $6.3M $4.6M
 
Total Liabilities and Equity $11.2M $8.4M $9.9M $8.4M $6.6M
Cash and Short Terms $4.8M $1.8M $3.7M $2.3M $870K
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.2M $4.1M $2.4M $1M $605K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $158K -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $468K $395K $451K $437K $401K
Other Current Assets -- -- -- -- --
Total Current Assets $2.8M $4.6M $2.9M $1.5M $1.1M
 
Property Plant And Equipment $270K $254K $240K $229K $216K
Long-Term Investments $375K $375K $375K $375K $375K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $375K -- -- -- --
Total Assets $8.7M $10.3M $8.6M $7.2M $6.3M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $790K $661K $528K $655K $451K
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.4M $2M $1.7M $1.9M $2.3M
 
Common Stock $132.1M $136M $136M $136M $136M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.3M $8.3M $6.9M $5.2M $4M
 
Total Liabilities and Equity $8.7M $10.3M $8.6M $7.2M $6.3M
Cash and Short Terms $2.2M $4.1M $2.4M $1M $605K
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.4M -$2.2M -$1.7M -$1.4M -$1.7M
Depreciation & Amoritzation $74K $80K $51K $60K $62K
Stock-Based Compensation $33K $26K $38K $32K $37K
Change in Accounts Receivable -$6K $67K -$112K $99K -$10K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.6M -$2.6M -$1.2M -$839K -$955K
 
Capital Expenditures -- $524K $1M $546K $732K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$422K -$754K -$546K -$471K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$32K -$39K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$32K -$39K $3.8M -- --
 
Beginning Cash (CF) $7.5M $1.8M $3.7M $2.3M $870K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.7M -$3M $1.9M -$1.4M -$1.4M
Ending Cash (CF) $4.8M -$1.2M $5.6M $911K -$556K
 
Levered Free Cash Flow -$2.7M -$3.1M -$2.2M -$1.4M -$1.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$279K -$432K -$229K -$266K -$510K
Depreciation & Amoritzation $13K $14K $16K $16K $18K
Stock-Based Compensation $5K $7K $11K $11K $11K
Change in Accounts Receivable -$97K -$88K $58K -$3K $1K
Change in Inventories -- -- -- -- --
Cash From Operations -$589K -$471K -$169K -$210K -$243K
 
Capital Expenditures $95K $209K $127K $191K $205K
Cash Acquisitions -- -- -- -- --
Cash From Investing $7K -$209K -$127K $70K -$205K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$12K $3.8M -- -- --
 
Beginning Cash (CF) $2.2M $4.1M $2.4M $1M $605K
Foreign Exchange Rate Adjustment -$3K -- -- -- --
Additions / Reductions -$597K $3.1M -$296K -$140K -$448K
Ending Cash (CF) $1.6M $7.2M $2.1M $884K $157K
 
Levered Free Cash Flow -$684K -$680K -$296K -$401K -$448K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3M -$1.8M -$1.5M -$1.7M -$1M
Depreciation & Amoritzation $81K $71K $57K $64K $69K
Stock-Based Compensation $35K $37K $23K $43K $29K
Change in Accounts Receivable -$99K $13K $72K -$16K $6K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.9M -$1.3M -$1M -$1M -$967K
 
Capital Expenditures $950K $873K $685K $614K $860K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$848K -$598K -$685K -$353K $548K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$49K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$49K $3.8M -$5K -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.8M $1.9M -$1.7M -$1.4M -$419K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.8M -$2.2M -$1.7M -$1.6M -$1.8M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$1.3M -$1M -$1.3M -$563K --
Depreciation & Amoritzation $37K $43K $47K $49K --
Stock-Based Compensation $32K $17K $28K $20K --
Change in Accounts Receivable -$95K $89K -$26K -$10K --
Change in Inventories -- -- -- -- --
Cash From Operations -$1M -$878K -$1.1M -$1.1M --
 
Capital Expenditures $759K $415K $483K $611K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$484K -$415K -$222K $797K --
 
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 $3.8M -- -- -- --
 
Beginning Cash (CF) $6.2M $8.6M $4.2M $2.2M --
Foreign Exchange Rate Adjustment -- -$1K -- -- --
Additions / Reductions $2.3M -$1.3M -$1.3M -$265K --
Ending Cash (CF) $8.5M $7.3M $2.9M $1.9M --
 
Levered Free Cash Flow -$1.8M -$1.3M -$1.5M -$1.7M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

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

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
51
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
75
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock