Financhill
Buy
55

KLIC Quote, Financials, Valuation and Earnings

Last price:
$46.92
Seasonality move :
14.02%
Day range:
$46.37 - $47.74
52-week range:
$38.20 - $56.71
Dividend yield:
1.72%
P/E ratio:
--
P/S ratio:
3.71x
P/B ratio:
2.68x
Volume:
1.9M
Avg. volume:
642.5K
1-year change:
-12.36%
Market cap:
$2.5B
Revenue:
$706.2M
EPS (TTM):
-$1.23
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $623.2M $1.5B $1.5B $742.5M $706.2M
Revenue Growth (YoY) 15.39% 143.54% -0.93% -50.62% -4.88%
 
Cost of Revenues $325.2M $820.7M $755.3M $383.8M $437.5M
Gross Profit $298M $697M $748.3M $358.7M $268.8M
Gross Profit Margin 47.82% 45.93% 49.77% 48.3% 38.06%
 
R&D Expenses $123.5M $137.5M $136.9M $144.7M $151.2M
Selling, General & Admin $116M $147.1M $140.1M $153M $165.6M
Other Inc / (Exp) -- -- -$1.3M -$21.5M -$44.5M
Operating Expenses $239.5M $284.5M $276.9M $297.7M $316.8M
Operating Income $58.5M $412.4M $471.4M $61M -$48M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $64.3M $414.6M $477M $72.2M -$58.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $47.3M $43.4M $15.1M $10.7M
Net Income to Company $52.3M $367.2M $433.5M $57.1M -$69M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.3M $367.2M $433.5M $57.1M -$69M
 
Basic EPS (Cont. Ops) $0.83 $5.92 $7.21 $1.01 -$1.24
Diluted EPS (Cont. Ops) $0.83 $5.78 $7.09 $0.99 -$1.24
Weighted Average Basic Share $62.8M $62M $60.2M $56.7M $55.6M
Weighted Average Diluted Share $63.4M $63.5M $61.2M $57.5M $55.6M
 
EBITDA $85.8M $434.6M $498.5M $101.2M -$33.5M
EBIT $66.1M $414.8M $477.2M $72.3M -$58.3M
 
Revenue (Reported) $623.2M $1.5B $1.5B $742.5M $706.2M
Operating Income (Reported) $58.5M $412.4M $471.4M $61M -$48M
Operating Income (Adjusted) $66.1M $414.8M $477.2M $72.3M -$58.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $177.7M $485.3M $286.3M $202.3M $181.3M
Revenue Growth (YoY) 27.08% 173.13% -41.01% -29.34% -10.38%
 
Cost of Revenues $88.8M $254M $153.6M $106.5M $93.7M
Gross Profit $88.9M $231.3M $132.7M $95.8M $87.7M
Gross Profit Margin 50.02% 47.66% 46.34% 47.37% 48.34%
 
R&D Expenses $35.6M $34.9M $32.4M $37.6M $38.8M
Selling, General & Admin $30.3M $41.6M $32.8M $38.7M $46.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $65.8M $76.5M $65.1M $76.4M $85M
Operating Income $23M $154.8M $67.5M $19.5M $2.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $23.7M $155.3M $71.5M $28.9M $10.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8M $21.6M $6.6M $5.6M -$2M
Net Income to Company $15.8M $133.7M $64.9M $23.4M $12.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.8M $133.7M $64.9M $23.4M $12.1M
 
Basic EPS (Cont. Ops) $0.26 $2.16 $1.12 $0.41 $0.22
Diluted EPS (Cont. Ops) $0.25 $2.10 $1.10 $0.41 $0.22
Weighted Average Basic Share $61.7M $62M $57.8M $56.4M $54.4M
Weighted Average Diluted Share $62.2M $64M $58.9M $57.1M $54.4M
 
EBITDA $28.8M $160.6M $77.1M $37.1M $15M
EBIT $23.7M $155.4M $71.6M $29M $10.1M
 
Revenue (Reported) $177.7M $485.3M $286.3M $202.3M $181.3M
Operating Income (Reported) $23M $154.8M $67.5M $19.5M $2.7M
Operating Income (Adjusted) $23.7M $155.4M $71.6M $29M $10.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $623.2M $1.5B $1.5B $742.5M $706.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $325.2M $820.7M $755.3M $383.8M $437.5M
Gross Profit $298M $697M $748.3M $358.7M $268.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $123.5M $137.5M $136.9M $144.7M $151.2M
Selling, General & Admin $116M $147.1M $140.1M $153M $165.6M
Other Inc / (Exp) -- -- -$1.3M -$21.5M -$44.5M
Operating Expenses $239.5M $284.5M $276.9M $297.7M $316.8M
Operating Income $58.5M $412.4M $471.4M $61M -$48M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $64.3M $414.5M $477M $72.2M -$58.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $47.3M $43.4M $15.1M $10.7M
Net Income to Company $52.3M $367.2M $433.5M $57.1M -$69M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.3M $367.2M $433.5M $57.1M -$69M
 
Basic EPS (Cont. Ops) $0.84 $5.92 $7.17 $1.01 -$1.23
Diluted EPS (Cont. Ops) $0.83 $5.79 $7.06 $0.99 -$1.23
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $85.8M $434.6M $498.5M $101.2M -$33.5M
EBIT $66.1M $414.8M $477.2M $72.3M -$58.3M
 
Revenue (Reported) $623.2M $1.5B $1.5B $742.5M $706.2M
Operating Income (Reported) $58.5M $412.4M $471.4M $61M -$48M
Operating Income (Adjusted) $66.1M $414.8M $477.2M $72.3M -$58.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.5B $742.5M $706.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $820.7M $755.3M $383.8M $437.5M --
Gross Profit $697M $748.3M $358.7M $268.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $137.5M $136.9M $144.7M $151.2M --
Selling, General & Admin $147.1M $140.1M $153M $165.6M --
Other Inc / (Exp) -- -$1.3M -$21.5M -$44.5M --
Operating Expenses $284.5M $276.9M $297.7M $316.8M --
Operating Income $412.4M $471.4M $61M -$48M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $414.5M $477M $72.2M -$58.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.3M $43.4M $15.1M $10.7M --
Net Income to Company $367.2M $433.5M $57.1M -$69M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $367.2M $433.5M $57.1M -$69M --
 
Basic EPS (Cont. Ops) $5.92 $7.17 $1.01 -$1.23 --
Diluted EPS (Cont. Ops) $5.79 $7.06 $0.99 -$1.23 --
Weighted Average Basic Share $248M $240.7M $226.7M $222.5M --
Weighted Average Diluted Share $253.4M $244.6M $230M $223.3M --
 
EBITDA $434.6M $498.5M $101.2M -$33.5M --
EBIT $414.8M $477.2M $72.3M -$58.3M --
 
Revenue (Reported) $1.5B $1.5B $742.5M $706.2M --
Operating Income (Reported) $412.4M $471.4M $61M -$48M --
Operating Income (Adjusted) $414.8M $477.2M $72.3M -$58.3M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $188.1M $362.8M $555.5M $529.4M $227.1M
Short Term Investments $342M $377M $220M $230M $350M
Accounts Receivable, Net $198.6M $421.2M $309.3M $158.6M $193.9M
Inventory $111.8M $167.3M $185M $217.3M $177.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.6M $23.6M $62.2M $53.8M $46.2M
Total Current Assets $860.2M $1.4B $1.3B $1.2B $995M
 
Property Plant And Equipment $81.8M $109.6M $122.7M $157.2M $100.7M
Long-Term Investments $7.5M $6.4M $5.4M $716K $3.1M
Goodwill $56.7M $72.9M $68.1M $88.7M $89.7M
Other Intangibles $38M $42.8M $31.9M $29.4M $25.2M
Other Long-Term Assets $2.2M $2.4M $2.9M $3.2M $8.4M
Total Assets $1.1B $1.6B $1.6B $1.5B $1.2B
 
Accounts Payable $57.7M $154.6M $67.3M $49.3M $58.8M
Accrued Expenses $40M $72.7M $55.3M $48.2M $42.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.9M $4.9M $6.8M $6.6M $7.7M
Other Current Liabilities $6.2M $7.7M $10.6M $8.4M $6.5M
Total Current Liabilities $157.9M $351.9M $248.7M $181.6M $183.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $296.6M $506.4M $393.9M $325.2M $296.2M
 
Common Stock $539.2M $550.1M $561.7M $577.7M $596.7M
Other Common Equity Adj -$2.5M -$3M -$32.9M -$21.8M -$13.4M
Common Equity $758M $1.1B $1.2B $1.2B $944M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $758M $1.1B $1.2B $1.2B $944M
 
Total Liabilities and Equity $1.1B $1.6B $1.6B $1.5B $1.2B
Cash and Short Terms $530.1M $739.8M $775.5M $759.4M $577.1M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $188.1M $362.8M $555.5M $529.4M $227.1M
Short Term Investments $342M $377M $220M $230M $350M
Accounts Receivable, Net $198.6M $421.2M $309.3M $158.6M $193.9M
Inventory $111.8M $167.3M $185M $217.3M $177.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.6M $23.6M $62.2M $53.8M $46.2M
Total Current Assets $860.2M $1.4B $1.3B $1.2B $995M
 
Property Plant And Equipment $81.8M $109.6M $122.7M $157.2M $100.7M
Long-Term Investments $7.5M $6.4M $5.4M $716K $3.1M
Goodwill $56.7M $72.9M $68.1M $88.7M $89.7M
Other Intangibles $38M $42.8M $31.9M $29.4M $25.2M
Other Long-Term Assets $2.2M $2.4M $2.9M $3.2M $8.4M
Total Assets $1.1B $1.6B $1.6B $1.5B $1.2B
 
Accounts Payable $57.7M $154.6M $67.3M $49.3M $58.8M
Accrued Expenses $40M $72.7M $55.3M $48.2M $42.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.9M $4.9M $6.8M $6.6M $7.7M
Other Current Liabilities $6.2M $7.7M $10.6M $8.4M $6.5M
Total Current Liabilities $157.9M $351.9M $248.7M $181.6M $183.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $296.6M $506.4M $393.9M $325.2M $296.2M
 
Common Stock $539.2M $550.1M $561.7M $577.7M $596.7M
Other Common Equity Adj -$2.5M -$3M -$32.9M -$21.8M -$13.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $758M $1.1B $1.2B $1.2B $944M
 
Total Liabilities and Equity $1.1B $1.6B $1.6B $1.5B $1.2B
Cash and Short Terms $530.1M $739.8M $775.5M $759.4M $577.1M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $52.3M $367.2M $433.5M $57.1M -$69M
Depreciation & Amoritzation $19.7M $19.8M $21.3M $28.9M $24.7M
Stock-Based Compensation $15M $15.5M $19M $22.7M $26.9M
Change in Accounts Receivable -$1.9M -$221.9M $113.3M $152.7M -$34.7M
Change in Inventories -$26.2M -$52.7M -$14.9M -$35.8M -$31.5M
Cash From Operations $94.4M $300M $390.2M $173.4M $31M
 
Capital Expenditures $11.7M $22.8M $23M $44.4M $16.1M
Cash Acquisitions -$1.3M -$24.2M -$397K -$37.5M -$2.4M
Cash From Investing -$126M -$81.7M $133.8M -$91.3M -$138.5M
 
Dividends Paid (Ex Special Dividend) -$30.2M -$33.5M -$39.4M -$42M -$44.2M
Special Dividend Paid
Long-Term Debt Issued $86.2M $22.8M $54.5M -- --
Long-Term Debt Repaid -$147.3M -$23.1M -$55M -$629K -$564K
Repurchase of Common Stock -$54.5M -$10.4M -$281.3M -$69.2M -$150.8M
Other Financing Activities -- -- -- -- -$583K
Cash From Financing -$145.8M -$44.3M -$321.2M -$111.9M -$196.1M
 
Beginning Cash (CF) $364.2M $188.1M $362.8M $555.5M $529.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$177.4M $174.1M $202.8M -$29.8M -$303.6M
Ending Cash (CF) $188.1M $362.8M $555.5M $529.4M $227.1M
 
Levered Free Cash Flow $82.7M $277.3M $367.2M $129M $14.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $15.8M $133.7M $64.9M $23.4M $12.1M
Depreciation & Amoritzation $5.1M $5.3M $5.5M $8.1M $4.8M
Stock-Based Compensation $4M $4M $4.5M $5.4M $6.4M
Change in Accounts Receivable -$1.8M -$51.5M $41.5M $39.8M $7.7M
Change in Inventories $1.8M -$11.9M $34.3M $8.4M -$4.5M
Cash From Operations $31.7M $123.4M $116.6M $77.5M $31.6M
 
Capital Expenditures $3.9M $6M $12.6M $9.3M $2.5M
Cash Acquisitions -- -- -- -$606K -$542K
Cash From Investing -$151.8M -$135.9M $67.5M $70.4M -$118M
 
Dividends Paid (Ex Special Dividend) -$7.4M -$8.7M -$10M -$10.7M -$11M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$56K -$126K -$136K -$182K -$147K
Repurchase of Common Stock -$7.7M -$3.5M -$60.2M -$8.6M -$42.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$15.2M -$12.3M -$70.3M -$19.5M -$54.4M
 
Beginning Cash (CF) $321.8M $388M $445.8M $401.8M $366.9M
Foreign Exchange Rate Adjustment $1.6M -$383K -$4M -$764K $965K
Additions / Reductions -$135.3M -$24.8M $113.7M $128.4M -$140.7M
Ending Cash (CF) $188.1M $362.8M $555.5M $529.4M $227.1M
 
Levered Free Cash Flow $27.9M $117.3M $104M $68.2M $29.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $52.3M $367.2M $433.5M $57.1M -$69M
Depreciation & Amoritzation $19.7M $19.8M $21.3M $28.9M $24.7M
Stock-Based Compensation $15M $15.5M $19M $22.7M $26.9M
Change in Accounts Receivable -$1.9M -$221.9M $113.3M $152.7M -$34.7M
Change in Inventories -$26.2M -$52.7M -$14.9M -$35.8M -$31.5M
Cash From Operations $94.4M $300M $390.2M $173.4M $31M
 
Capital Expenditures $11.7M $22.8M $23M $44.4M $16.1M
Cash Acquisitions -$1.3M -$24.2M -$397K -$37.5M -$2.4M
Cash From Investing -$126M -$81.7M $133.8M -$91.3M -$138.5M
 
Dividends Paid (Ex Special Dividend) -$30.2M -$33.5M -$39.4M -$42M -$44.2M
Special Dividend Paid
Long-Term Debt Issued $86.2M $22.8M $54.5M -- --
Long-Term Debt Repaid -$147.3M -$23.1M -$55M -$629K -$564K
Repurchase of Common Stock -$54.5M -$10.4M -$281.3M -$69.2M -$150.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$145.8M -$44.3M -$321.2M -$111.9M -$196.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$177.4M $174.1M $202.8M -$29.8M -$303.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $82.7M $277.3M $367.2M $129M $14.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $367.2M $433.5M $57.1M -$69M --
Depreciation & Amoritzation $19.8M $21.3M $28.9M $24.7M --
Stock-Based Compensation $15.5M $19M $22.7M $26.9M --
Change in Accounts Receivable -$221.9M $113.3M $152.7M -$34.7M --
Change in Inventories -$52.7M -$14.9M -$35.8M -$31.5M --
Cash From Operations $300M $390.2M $173.4M $31M --
 
Capital Expenditures $22.8M $23M $44.4M $16.1M --
Cash Acquisitions -$24.2M -$397K -$37.5M -$2.4M --
Cash From Investing -$81.7M $133.8M -$91.3M -$138.5M --
 
Dividends Paid (Ex Special Dividend) -$33.5M -$39.4M -$42M -$44.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $22.8M $54.5M -- -- --
Long-Term Debt Repaid -$23.1M -$55M -$629K -$564K --
Repurchase of Common Stock -$10.4M -$281.3M -$69.2M -$150.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$44.3M -$321.2M -$111.9M -$196.1M --
 
Beginning Cash (CF) $1.1B $1.7B $1.9B $1.7B --
Foreign Exchange Rate Adjustment $594K -$10M $3.7M $1.3M --
Additions / Reductions $174.1M $202.8M -$29.8M -$303.6M --
Ending Cash (CF) $1.2B $1.9B $1.9B $1.4B --
 
Levered Free Cash Flow $277.3M $367.2M $129M $14.9M --

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