Financhill
Sell
47

KE Quote, Financials, Valuation and Earnings

Last price:
$18.31
Seasonality move :
-1.4%
Day range:
$17.96 - $18.75
52-week range:
$16.64 - $27.73
Dividend yield:
0%
P/E ratio:
36.02x
P/S ratio:
0.28x
P/B ratio:
0.83x
Volume:
307.9K
Avg. volume:
118.9K
1-year change:
-30.05%
Market cap:
$453.4M
Revenue:
$1.7B
EPS (TTM):
$0.51
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $1.2B $1.3B $1.3B $1.8B $1.7B
Revenue Growth (YoY) 1.58% 7.6% 4.47% 35.12% -5.97%
 
Cost of Revenues $1.1B $1.2B $1.2B $1.7B $1.6B
Gross Profit $83.8M $118M $104.6M $156.2M $140.3M
Gross Profit Margin 6.98% 9.14% 7.75% 8.56% 8.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.9M $52.7M $53.4M $68.6M $66.6M
Other Inc / (Exp) -$10.4M $6.4M -$5.6M $3.8M -$26.3M
Operating Expenses $43.9M $52.3M $52.1M $68.4M $65.7M
Operating Income $39.9M $65.7M $52.5M $87.7M $74.5M
 
Net Interest Expenses $4.4M $2.1M $3.3M $16.8M $23.1M
EBT. Incl. Unusual Items $25.2M $70.1M $43.7M $74.7M $25.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $13.3M $12.5M $18.9M $4.7M
Net Income to Company $18.2M $56.8M $31.3M $55.8M $20.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.2M $56.8M $31.3M $55.8M $20.5M
 
Basic EPS (Cont. Ops) $0.72 $2.26 $1.24 $2.24 $0.82
Diluted EPS (Cont. Ops) $0.71 $2.24 $1.24 $2.22 $0.81
Weighted Average Basic Share $25.2M $25.1M $25.1M $24.9M $25.1M
Weighted Average Diluted Share $25.4M $25.3M $25.2M $25.1M $25.3M
 
EBITDA $60.5M $106.2M $75.8M $123.4M $86.1M
EBIT $29.6M $72.2M $46.4M $91M $48M
 
Revenue (Reported) $1.2B $1.3B $1.3B $1.8B $1.7B
Operating Income (Reported) $39.9M $65.7M $52.5M $87.7M $74.5M
Operating Income (Adjusted) $29.6M $72.2M $46.4M $91M $48M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $331.7M $292.7M $405.9M $438.1M $374.3M
Revenue Growth (YoY) 5.86% -11.77% 38.66% 7.93% -14.57%
 
Cost of Revenues $301.2M $277.1M $376.6M $402.5M $350.7M
Gross Profit $30.6M $15.6M $29.3M $35.5M $23.6M
Gross Profit Margin 9.22% 5.33% 7.22% 8.11% 6.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.1M $12.2M $15.8M $16.1M $13.4M
Other Inc / (Exp) $3M -$878K $500K -$930K -$2.5M
Operating Expenses $12.8M $10.8M $15.8M $16.1M $13.4M
Operating Income $17.8M $4.8M $13.6M $19.5M $10.2M
 
Net Interest Expenses $816K $371K $1.9M $5.3M $4.8M
EBT. Incl. Unusual Items $19.9M $3.5M $12.2M $13.2M $2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $967K $2.7M $2.5M -$270K
Net Income to Company $16.8M $2.6M $9.5M $10.8M $3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.8M $2.6M $9.5M $10.8M $3.2M
 
Basic EPS (Cont. Ops) $0.67 $0.10 $0.38 $0.43 $0.13
Diluted EPS (Cont. Ops) $0.66 $0.10 $0.38 $0.43 $0.12
Weighted Average Basic Share $25.2M $25.1M $24.8M $25M $25M
Weighted Average Diluted Share $25.3M $25.3M $25M $25.2M $25.2M
 
EBITDA $29.1M $12.8M $21.7M $27.7M $16.9M
EBIT $20.8M $3.9M $14.1M $18.7M $7.7M
 
Revenue (Reported) $331.7M $292.7M $405.9M $438.1M $374.3M
Operating Income (Reported) $17.8M $4.8M $13.6M $19.5M $10.2M
Operating Income (Adjusted) $20.8M $3.9M $14.1M $18.7M $7.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.3B $1.5B $1.9B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.1B $1.3B $1.7B $1.5B
Gross Profit $92.2M $103.1M $118.3M $162.4M $128.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46M $51.8M $57M $69M $64M
Other Inc / (Exp) -$6.2M $2.6M -$4.2M $2.4M -$27.6M
Operating Expenses $45.6M $50.4M $57M $68.7M $63.1M
Operating Income $46.6M $52.7M $61.3M $93.6M $65.2M
 
Net Interest Expenses $4M $1.6M $4.8M $20.3M $22.8M
EBT. Incl. Unusual Items $36.4M $53.6M $52.4M $75.8M $14.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8M $11.1M $14.2M $18.7M $2M
Net Income to Company $28.4M $42.5M $38.2M $57.1M $12.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.4M $42.5M $38.2M $57.1M $12.9M
 
Basic EPS (Cont. Ops) $1.13 $1.70 $1.52 $2.29 $0.52
Diluted EPS (Cont. Ops) $1.12 $1.68 $1.52 $2.27 $0.51
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $72.3M $90M $84.7M $129.4M $75.3M
EBIT $40.4M $55.4M $56.5M $95.6M $37.1M
 
Revenue (Reported) $1.2B $1.3B $1.5B $1.9B $1.7B
Operating Income (Reported) $46.6M $52.7M $61.3M $93.6M $65.2M
Operating Income (Adjusted) $40.4M $55.4M $56.5M $95.6M $37.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $331.7M $292.7M $405.9M $438.1M $374.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $301.2M $277.1M $376.6M $402.5M $350.7M
Gross Profit $30.6M $15.6M $29.3M $35.5M $23.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.1M $12.2M $15.8M $16.1M $13.4M
Other Inc / (Exp) $3M -$878K $500K -$930K -$2.5M
Operating Expenses $12.8M $10.8M $15.8M $16.1M $13.4M
Operating Income $17.8M $4.8M $13.6M $19.5M $10.2M
 
Net Interest Expenses $816K $371K $1.9M $5.3M $4.8M
EBT. Incl. Unusual Items $19.9M $3.5M $12.2M $13.2M $2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M $967K $2.7M $2.5M -$270K
Net Income to Company $16.8M $2.6M $9.5M $10.8M $3.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.8M $2.6M $9.5M $10.8M $3.2M
 
Basic EPS (Cont. Ops) $0.67 $0.10 $0.38 $0.43 $0.13
Diluted EPS (Cont. Ops) $0.66 $0.10 $0.38 $0.43 $0.12
Weighted Average Basic Share $25.2M $25.1M $24.8M $25M $25M
Weighted Average Diluted Share $25.3M $25.3M $25M $25.2M $25.2M
 
EBITDA $29.1M $12.8M $21.7M $27.7M $16.9M
EBIT $20.8M $3.9M $14.1M $18.7M $7.7M
 
Revenue (Reported) $331.7M $292.7M $405.9M $438.1M $374.3M
Operating Income (Reported) $17.8M $4.8M $13.6M $19.5M $10.2M
Operating Income (Adjusted) $20.8M $3.9M $14.1M $18.7M $7.7M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $65M $106.4M $49.9M $43M $78M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $180.1M $203.4M $222.9M $308.2M $282.3M
Inventory $219M $200.4M $395.6M $450.3M $338.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.9M $27.3M $28.7M $49.2M $44.7M
Total Current Assets $558.4M $583.4M $761.1M $929.4M $847M
 
Property Plant And Equipment $154.5M $163.3M $206.8M $267.7M $269.7M
Long-Term Investments -- -- -- -- --
Goodwill $12M $12M $12M $12M $6.2M
Other Intangibles $19.3M $17M $14.7M $12.3M $3M
Other Long-Term Assets $30.5M $38.4M $41.1M $38.3M $82.1M
Total Assets $774.8M $814.1M $1B $1.3B $1.2B
 
Accounts Payable $203.7M $216.5M $300.2M $322.3M $213.6M
Accrued Expenses $10.8M $8.6M $10.6M $13.6M $14.8M
Current Portion Of Long-Term Debt $26.6M $26.2M $35.6M $46.5M $59.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $1.2M $11.1M
Total Current Liabilities $272.6M $300.8M $408.7M $475.1M $375.3M
 
Long-Term Debt $91.5M $40M $145M $235M $235M
Capital Leases -- -- -- -- --
Total Liabilities $395.5M $372.1M $581.8M $735.7M $667.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$10.6M -$4.9M -$19.7M -$11M -$17.8M
Common Equity $379.4M $442M $454M $524M $540.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $379.4M $442M $454M $524M $540.5M
 
Total Liabilities and Equity $774.8M $814.1M $1B $1.3B $1.2B
Cash and Short Terms $65M $106.4M $49.9M $43M $78M
Total Debt $118.1M $66.2M $180.6M $281.5M $294.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $73.4M $89.3M $19.7M $56.6M $76.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $190.8M $176.9M $253.8M $259.4M $264M
Inventory $201.5M $262.1M $449.5M $482.2M $335.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $24.4M $27.8M $28.6M $45.1M $32.5M
Total Current Assets $560.2M $602.2M $820M $931M $782.7M
 
Property Plant And Equipment $153.6M $166.1M $215.5M $268.6M $275.7M
Long-Term Investments -- -- -- -- --
Goodwill $12M $12M $12M $12M $6.2M
Other Intangibles $18.9M $16.6M $13.8M $11.6M $2.9M
Other Long-Term Assets $35.6M $41.4M $40.5M $39.9M $81.6M
Total Assets $780.4M $838.3M $1.1B $1.3B $1.1B
 
Accounts Payable $190.5M $247.2M $322.2M $308.9M $216.7M
Accrued Expenses $47.8M $46.8M $65.3M $66.3M $45.5M
Current Portion Of Long-Term Debt $19M $32.6M $52.5M $61.7M $45.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $257.3M $326.6M $440M $478.3M $343.7M
 
Long-Term Debt $91.5M $40M $180M $235M $200M
Capital Leases -- -- -- -- --
Total Liabilities $379.7M $398.5M $645.5M $734.9M $601.3M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$6.2M -$9.1M -$27.1M -$17.8M -$11.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $400.7M $439.8M $456.2M $528.3M $547.8M
 
Total Liabilities and Equity $780.4M $838.3M $1.1B $1.3B $1.1B
Cash and Short Terms $73.4M $89.3M $19.7M $56.6M $76.6M
Total Debt $110.5M $72.6M $232.5M $296.7M $245.9M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $18.2M $56.8M $31.3M $55.8M $20.5M
Depreciation & Amoritzation $30.9M $34M $29.4M $32.4M $38M
Stock-Based Compensation $4M $3.9M $6.2M $6.9M $7.2M
Change in Accounts Receivable $23.5M -$3.9M -$44.7M -$97.1M $11M
Change in Inventories -$15.1M $18.6M -$203.2M -$50.2M $64.2M
Cash From Operations $72.8M $130.1M -$83.2M -$13.8M $73.2M
 
Capital Expenditures $38.7M $39.4M $74.7M $90.7M $47M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.5M -$38.8M -$74.8M -$90.5M -$46.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $114.9M $105M $13.5M
Long-Term Debt Repaid -$8.1M -$52.3M -- -$4.3M --
Repurchase of Common Stock -$8.8M -$3M -$9M -- -$2.8M
Other Financing Activities -$1.1M $2.2M -$2.2M -$1.5M -$1.6M
Cash From Financing -$17.9M -$53.1M $103.7M $99.2M $9M
 
Beginning Cash (CF) $49.3M $65M $106.4M $49.9M $43.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.4M $38.2M -$54.2M -$5.1M $35.7M
Ending Cash (CF) $65M $106.4M $49.9M $43.9M $78.8M
 
Levered Free Cash Flow $34.1M $90.7M -$157.9M -$104.5M $26.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $16.8M $2.6M $9.5M $10.8M $3.2M
Depreciation & Amoritzation $8.3M $8.9M $7.6M $9M $9.2M
Stock-Based Compensation $937K $1.1M $1.6M $1.7M $2.1M
Change in Accounts Receivable -$15M $25.5M -$37.5M $36.4M $22.1M
Change in Inventories $18.7M -$62.8M -$57.6M -$34M $5.1M
Cash From Operations $20.7M -$8.2M -$60.2M $12.8M $45.5M
 
Capital Expenditures $8.5M $12.7M $19.5M $11.3M $13.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.3M -$12.9M -$19.3M -$11.3M $5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.5M $52.2M $15.4M $900K
Long-Term Debt Repaid -$8M -- -- -- -$50M
Repurchase of Common Stock -- -- -- -- -$2.9M
Other Financing Activities $2.2M -$1.6M -$1.4M -$1.4M -$937K
Cash From Financing -$5.8M $5M $50.8M $14M -$53M
 
Beginning Cash (CF) $65M $106.4M $49.9M $43.9M $78.8M
Foreign Exchange Rate Adjustment $1.8M -$1M -$1.4M -$549K $1.8M
Additions / Reductions $6.6M -$16.1M -$28.7M $15.5M -$2.3M
Ending Cash (CF) $73.4M $89.3M $19.7M $58.8M $78.4M
 
Levered Free Cash Flow $12.2M -$20.9M -$79.6M $1.5M $32M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $28.4M $42.5M $38.2M $57.1M $12.9M
Depreciation & Amoritzation $31.9M $34.6M $28.1M $33.8M $38.2M
Stock-Based Compensation $3.7M $4.1M $6.7M $7M $7.6M
Change in Accounts Receivable -$21.5M $36.6M -$107.7M -$23.2M -$3.3M
Change in Inventories $1.3M -$63M -$197.9M -$26.7M $103.4M
Cash From Operations $53.9M $101.2M -$135.2M $59.2M $105.9M
 
Capital Expenditures $35.6M $43.5M $81.4M $82.6M $49.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.1M -$43.3M -$81.3M -$82.4M -$30M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $6.5M $160.6M $68.2M -$1M
Long-Term Debt Repaid $430K -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.1M -$1.6M -$2.1M -$1.5M -$1.2M
Cash From Financing -$3.1M -$42.3M $149.5M $62.4M -$58M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.7M $15.5M -$66.9M $39.1M $17.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.3M $57.7M -$216.6M -$23.4M $56.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $16.8M $2.6M $9.5M $10.8M $3.2M
Depreciation & Amoritzation $8.3M $8.9M $7.6M $9M $9.2M
Stock-Based Compensation $937K $1.1M $1.6M $1.7M $2.1M
Change in Accounts Receivable -$15M $25.5M -$37.5M $36.4M $22.1M
Change in Inventories $18.7M -$62.8M -$57.6M -$34M $5.1M
Cash From Operations $20.7M -$8.2M -$60.2M $12.8M $45.5M
 
Capital Expenditures $8.5M $12.7M $19.5M $11.3M $13.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.3M -$12.9M -$19.3M -$11.3M $5.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.5M $52.2M $15.4M $900K
Long-Term Debt Repaid -$8M -- -- -- -$50M
Repurchase of Common Stock -- -- -- -- -$2.9M
Other Financing Activities $2.2M -$1.6M -$1.4M -$1.4M -$937K
Cash From Financing -$5.8M $5M $50.8M $14M -$53M
 
Beginning Cash (CF) $65M $106.4M $49.9M $43.9M $78.8M
Foreign Exchange Rate Adjustment $1.8M -$1M -$1.4M -$549K $1.8M
Additions / Reductions $6.6M -$16.1M -$28.7M $15.5M -$2.3M
Ending Cash (CF) $73.4M $89.3M $19.7M $58.8M $78.4M
 
Levered Free Cash Flow $12.2M -$20.9M -$79.6M $1.5M $32M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock