Financhill
Sell
34

KEQU Quote, Financials, Valuation and Earnings

Last price:
$40.12
Seasonality move :
2.37%
Day range:
$38.75 - $43.37
52-week range:
$30.82 - $71.33
Dividend yield:
0%
P/E ratio:
6.79x
P/S ratio:
0.54x
P/B ratio:
1.89x
Volume:
26.4K
Avg. volume:
26.4K
1-year change:
16.72%
Market cap:
$114.6M
Revenue:
$203.8M
EPS (TTM):
$5.91
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Revenue $147.5M $147.5M $168.9M $219.5M $203.8M
Revenue Growth (YoY) 0.68% -0.05% 14.51% 29.98% -7.17%
 
Cost of Revenues $124.1M $123.5M $144.7M $183.9M $151.7M
Gross Profit $23.4M $24M $24.2M $35.6M $52.1M
Gross Profit Margin 15.88% 16.27% 14.34% 16.21% 25.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $71K $4.2M
Other Inc / (Exp) -$28K -$912K $755K $939K $814K
Operating Expenses $25.8M $25.3M $26.8M $30.3M $37.9M
Operating Income -$2.3M -$1.3M -$2.6M $5.3M $14.1M
 
Net Interest Expenses $493K $389K $632K $1.7M $1.8M
EBT. Incl. Unusual Items -$2.9M -$2.6M -$2.5M $4.5M $13.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $990K $3.5M $3.1M -$5.9M
Net Income to Company -$4.6M -$3.6M -$6M $1.4M $19.1M
 
Minority Interest in Earnings -$63K -$65K -$123K -$621K -$304K
Net Income to Common Excl Extra Items -$4.7M -$3.7M -$6.1M $738K $18.8M
 
Basic EPS (Cont. Ops) -$1.70 -$1.33 -$2.20 $0.26 $6.51
Diluted EPS (Cont. Ops) -$1.70 -$1.33 -$2.20 $0.25 $6.38
Weighted Average Basic Share $2.8M $2.8M $2.8M $2.8M $2.9M
Weighted Average Diluted Share $2.8M $2.8M $2.8M $2.9M $2.9M
 
EBITDA $281K $459K $916K $9.1M $18M
EBIT -$2.4M -$2.2M -$1.9M $6.2M $14.9M
 
Revenue (Reported) $147.5M $147.5M $168.9M $219.5M $203.8M
Operating Income (Reported) -$2.3M -$1.3M -$2.6M $5.3M $14.1M
Operating Income (Adjusted) -$2.4M -$2.2M -$1.9M $6.2M $14.9M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $33.3M $40.6M $60.8M $46.8M $67.2M
Revenue Growth (YoY) -2.59% 21.88% 49.68% -23.09% 43.59%
 
Cost of Revenues $27.7M $35M $50.5M $34.7M $48.8M
Gross Profit $5.7M $5.6M $10.3M $12M $18.4M
Gross Profit Margin 16.96% 13.84% 16.98% 25.72% 27.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $18K -- --
Other Inc / (Exp) -$237K $139K $210K $120K $162K
Operating Expenses $6M $6.5M $8M $8.2M $16.1M
Operating Income -$376K -$868K $2.3M $3.8M $2.3M
 
Net Interest Expenses $105K $158K $436K $411K $1.1M
EBT. Incl. Unusual Items -$718K -$887K $2.1M $3.5M $1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$813K $399K $962K $982K -$108K
Net Income to Company $95K -$1.3M $1.1M $2.5M $1.4M
 
Minority Interest in Earnings -$14K -$33K -$375K -$12K -$29K
Net Income to Common Excl Extra Items $81K -$1.3M $723K $2.5M $1.4M
 
Basic EPS (Cont. Ops) $0.03 -$0.47 $0.26 $0.87 $0.47
Diluted EPS (Cont. Ops) $0.03 -$0.47 $0.25 $0.85 $0.45
Weighted Average Basic Share $2.8M $2.8M $2.8M $2.9M $2.9M
Weighted Average Diluted Share $2.8M $2.8M $2.9M $3M $3M
 
EBITDA $46K -$33K $3.2M $4.7M $4M
EBIT -$613K -$729K $2.5M $3.9M $2.4M
 
Revenue (Reported) $33.3M $40.6M $60.8M $46.8M $67.2M
Operating Income (Reported) -$376K -$868K $2.3M $3.8M $2.3M
Operating Income (Adjusted) -$613K -$729K $2.5M $3.9M $2.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $143M $157.9M $215.2M $201M $220M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $120.2M $136.9M $180.7M $153.3M $160.6M
Gross Profit $22.8M $21M $34.6M $47.8M $59.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$765K $197K $1.1M $485K $980K
Operating Expenses $24.5M $26.5M $29.7M $32.4M $48.8M
Operating Income -$1.7M -$5.5M $4.9M $15.4M $10.6M
 
Net Interest Expenses $351K $475K $1.4M $1.8M $2.6M
EBT. Incl. Unusual Items -$2.8M -$5.8M $4.5M $14.1M $9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M $2.8M $4.6M $5.1M -$8.8M
Net Income to Company -$1.7M -$8.6M -$63K $9M $17.8M
 
Minority Interest in Earnings -$23K -$135K -$566K -$240K -$234K
Net Income to Common Excl Extra Items -$1.8M -$8.7M -$629K $8.7M $17.6M
 
Basic EPS (Cont. Ops) -$0.65 -$3.14 -$0.23 $3.04 $6.15
Diluted EPS (Cont. Ops) -$0.65 -$3.14 -$0.24 $2.98 $5.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $294K -$2.5M $8.8M $18.9M $15.6M
EBIT -$2.4M -$5.3M $5.9M $15.9M $11.6M
 
Revenue (Reported) $143M $157.9M $215.2M $201M $220M
Operating Income (Reported) -$1.7M -$5.5M $4.9M $15.4M $10.6M
Operating Income (Adjusted) -$2.4M -$5.3M $5.9M $15.9M $11.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $108.8M $119.2M $165.5M $147.1M $163.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.8M $104.3M $140.3M $109.6M $118.5M
Gross Profit $17.9M $14.9M $25.2M $37.4M $44.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $53K $40K --
Other Inc / (Exp) -$694K $415K $756K $302K $428K
Operating Expenses $18.6M $19.7M $22.6M $24.7M $35.6M
Operating Income -$663K -$4.8M $2.6M $12.7M $9.3M
 
Net Interest Expenses $310K $396K $1.2M $1.2M $2.1M
EBT. Incl. Unusual Items -$1.7M -$4.8M $2.2M $11.8M $7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$989K $845K $1.9M $3.9M $1M
Net Income to Company -$678K -$5.7M $265K $7.9M $6.6M
 
Minority Interest in Earnings -$19K -$89K -$532K -$151K -$81K
Net Income to Common Excl Extra Items -$697K -$5.8M -$267K $7.7M $6.6M
 
Basic EPS (Cont. Ops) -$0.26 -$2.06 -$0.10 $2.68 $2.29
Diluted EPS (Cont. Ops) -$0.26 -$2.06 -$0.11 $2.64 $2.20
Weighted Average Basic Share $8.3M $8.4M $8.5M $8.7M $8.6M
Weighted Average Diluted Share $8.3M $8.4M $8.5M $8.8M $8.9M
 
EBITDA $648K -$2.3M $5.5M $15.3M $12.9M
EBIT -$1.4M -$4.4M $3.4M $13M $9.7M
 
Revenue (Reported) $108.8M $119.2M $165.5M $147.1M $163.3M
Operating Income (Reported) -$663K -$4.8M $2.6M $12.7M $9.3M
Operating Income (Adjusted) -$1.4M -$4.4M $3.4M $13M $9.7M
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Cash and Equivalents $4.4M $5.2M $4.4M $8.1M $23.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $28.1M $32.9M $41.3M $46.1M $45.1M
Inventory $15.3M $16.5M $23.8M $21.9M $20.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.9M $4.4M $6.2M $6.1M $5.1M
Total Current Assets $54.2M $60.5M $91.6M $87.9M $96.8M
 
Property Plant And Equipment $25.6M $25.3M $22.7M $25.6M $25.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.8M $2.8M $3.2M $4.2M $5.1M
Total Assets $83.9M $89.4M $118.8M $118.9M $134.8M
 
Accounts Payable $13.1M $16.8M $27.3M $23.6M $23.3M
Accrued Expenses $1.3M $1.4M $3.3M $1.8M $1.1M
Current Portion Of Long-Term Debt $4.7M $6.8M $1.6M $3.6M $3.1M
Current Portion Of Capital Lease Obligations $1.3M $1.4M $1.4M $2.1M $2.2M
Other Current Liabilities -- -- $575K $642K $713K
Total Current Liabilities $27.1M $34.2M $42.3M $40.1M $40.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $45.2M $47.9M $82.6M $80.4M $78.6M
 
Common Stock $6.9M $6.9M $7M $7.1M $7.3M
Other Common Equity Adj -$9.6M -$3.6M -$3.7M -$3.4M -$3.4M
Common Equity $38.4M $41.2M $35.7M $37.4M $54.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $288K $246K $486K $1.1M $1.4M
Total Equity $38.7M $41.5M $36.2M $38.5M $56.2M
 
Total Liabilities and Equity $83.9M $89.4M $118.8M $118.9M $134.8M
Cash and Short Terms $4.4M $5.2M $4.4M $8.1M $23.3M
Total Debt $4.7M $6.8M $1.6M $3.6M $3.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $5.6M $4.7M $13M $21.3M $9.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $30.1M $35.1M $44M $41.1M $57.4M
Inventory $15.6M $19.9M $21.4M $21.8M $31.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.1M $7.8M $7.7M $6.1M $7.3M
Total Current Assets $60.1M $68.9M $91.6M $96.2M $108.6M
 
Property Plant And Equipment $25.9M $23.4M $24.1M $25.3M $37.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $14.2M
Other Intangibles -- -- -- -- $18.2M
Other Long-Term Assets $3.6M $3.4M $6.1M $4.8M $6.5M
Total Assets $89.6M $95.7M $121.8M $126.3M $189.1M
 
Accounts Payable $16M $27.4M $24.9M $19.1M $24.5M
Accrued Expenses $1.6M $1.6M $1.5M $1M $2.6M
Current Portion Of Long-Term Debt $4.5M $9M $5.8M $3.2M $4.1M
Current Portion Of Capital Lease Obligations $1.4M $1.5M $2.1M $2.2M $3.5M
Other Current Liabilities -- -- $625K $695K $769K
Total Current Liabilities $31.6M $47.5M $44.2M $42.1M $50.2M
 
Long-Term Debt -- -- -- -- $35M
Capital Leases -- -- -- -- --
Total Liabilities $51.3M $59.5M $85.4M $81M $127M
 
Common Stock $6.9M $7M $7.1M $7.3M $7.4M
Other Common Equity Adj -$9.6M -$3.7M -$4.3M -$3.9M -$3.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $207K $333K $987K $1.3M $1.3M
Total Equity $38.3M $36.2M $36.3M $45.3M $62.1M
 
Total Liabilities and Equity $89.6M $95.7M $121.8M $126.3M $189.1M
Cash and Short Terms $5.6M $4.7M $13M $21.3M $9.5M
Total Debt $4.5M $9M $5.8M $3.2M $39.1M
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Net Income to Stockholders -$4.6M -$3.6M -$6M $1.4M $19.1M
Depreciation & Amoritzation $2.7M $2.7M $2.8M $2.9M $3.1M
Stock-Based Compensation $251K $634K $729K $886K $1M
Change in Accounts Receivable $2.1M -$3.1M -$7.5M -$4.9M $741K
Change in Inventories $1.9M -$1.2M -$7.3M $1.9M $1.2M
Cash From Operations $4.2M $912K -$7.9M -$3.8M $19.6M
 
Capital Expenditures $2.5M $2.4M $1.9M $4.1M $4.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.5M -$2.4M -$1.9M -$4.1M -$4.4M
 
Dividends Paid (Ex Special Dividend) -$1M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $58.7M $62.2M $75.6M $74.2M $148.3M
Long-Term Debt Repaid -$64.8M -$60.1M -$64.6M -$58.7M -$148.6M
Repurchase of Common Stock -- -- -- -- -$2M
Other Financing Activities -$324K -$108K -- -$575K -$642K
Cash From Financing -$7.5M $2M $11M $14.9M -$3M
 
Beginning Cash (CF) $11.2M $5.2M $5.7M $6.9M $13.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.8M $497K $1.2M $7M $12.2M
Ending Cash (CF) $5.2M $5.7M $6.9M $13.8M $25.9M
 
Levered Free Cash Flow $1.7M -$1.5M -$9.8M -$7.9M $15.2M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $95K -$1.3M $1.1M $2.5M $1.4M
Depreciation & Amoritzation $659K $696K $709K $817K $1.6M
Stock-Based Compensation $129K $136K $331K $241K $380K
Change in Accounts Receivable $940K $908K -$2.6M $1.4M -$5M
Change in Inventories $509K -$1.8M $3.1M -$179K $843K
Cash From Operations $3.6M $5M -$3M $9.5M -$2.3M
 
Capital Expenditures $652K $292K $643K $475K $689K
Cash Acquisitions -- -- -- -- -$28.7M
Cash From Investing -$652K -$292K -$643K -$475K -$29.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.7M $14.3M $23.3M $33.2M $23.1M
Long-Term Debt Repaid -$14.8M -$19.1M -$17.8M -$36M -$8.4M
Repurchase of Common Stock -- -- -- -$791K --
Other Financing Activities -$51K -- -- -- --
Cash From Financing -$3.2M -$4.7M $5.6M -$3.6M $14.6M
 
Beginning Cash (CF) $6.2M $5.5M $16.3M $21.7M $29.7M
Foreign Exchange Rate Adjustment $63K $16K $139K $9K -$274K
Additions / Reductions -$200K -$46K $2M $5.4M -$17.1M
Ending Cash (CF) $6.1M $5.5M $18.4M $27.1M $12.3M
 
Levered Free Cash Flow $3M $4.7M -$3.6M $9M -$3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$1.7M -$8.6M -$63K $9M $17.8M
Depreciation & Amoritzation $2.7M $2.8M $2.8M $3M $4M
Stock-Based Compensation $395K $751K $926K $852K $1.4M
Change in Accounts Receivable -$7.2M -$1.2M -$8.4M $2.6M -$5.8M
Change in Inventories -$368K -$4.3M -$1.5M -$433K $4M
Cash From Operations $2.7M -$3.3M -$10.3M $18.2M $6.5M
 
Capital Expenditures $3M $1.7M $2.2M $6M $2.6M
Cash Acquisitions -- -- -- -- -$28.7M
Cash From Investing -$3M -$1.7M -$2.2M -$6M -$31.4M
 
Dividends Paid (Ex Special Dividend) $1K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $63.1M $55.9M $73.9M $145.5M $122.9M
Long-Term Debt Repaid -$62.6M -$51.4M -$47.9M -$147.9M -$110.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $319K $4.5M $26M -$3.7M $10.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$62K -$477K $13.4M $8.5M -$14.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$381K -$5M -$12.6M $12.2M $3.9M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$678K -$5.7M $265K $7.9M $6.6M
Depreciation & Amoritzation $2M $2.1M $2.1M $2.3M $3.2M
Stock-Based Compensation $385K $502K $699K $665K $1.1M
Change in Accounts Receivable -$3.8M -$1.9M -$2.8M $4.7M -$1.8M
Change in Inventories -$285K -$3.4M $2.4M $44K $2.9M
Cash From Operations $3.1M -$1.1M -$3.5M $18.4M $5.4M
 
Capital Expenditures $1.9M $1.2M $1.6M $3.4M $1.7M
Cash Acquisitions -- -- -- -- -$28.7M
Cash From Investing -$1.9M -$1.2M -$1.6M -$3.4M -$30.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $49.3M $43M $41.2M $112.5M $87.2M
Long-Term Debt Repaid -$49.5M -$40.9M -$24.1M -$113.3M -$75.3M
Repurchase of Common Stock -- -- -- -$791K --
Other Financing Activities -$108K -- -- -- -$161K
Cash From Financing -$379K $2.1M $17.1M -$1.5M $11.7M
 
Beginning Cash (CF) $16.3M $16.7M $44.7M $57.1M $80.8M
Foreign Exchange Rate Adjustment $104K -$39K -$458K -$183K -$343K
Additions / Reductions $784K -$190K $12M $13.5M -$13.3M
Ending Cash (CF) $17.2M $16.5M $56.3M $70.4M $67.2M
 
Levered Free Cash Flow $1.2M -$2.3M -$5.1M $15M $3.7M

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

GET BETTER TRADE IDEAS

Popular

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

What Stocks Did Warren Buffett Just Buy?
What Stocks Did Warren Buffett Just Buy?

In Q4 of last year, Warren Buffett added to or…

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock