Financhill
Sell
38

KE Quote, Financials, Valuation and Earnings

Last price:
$17.04
Seasonality move :
6.1%
Day range:
$17.00 - $17.23
52-week range:
$15.94 - $24.45
Dividend yield:
0%
P/E ratio:
54.06x
P/S ratio:
0.27x
P/B ratio:
0.79x
Volume:
114.1K
Avg. volume:
147.3K
1-year change:
-14.14%
Market cap:
$424.8M
Revenue:
$1.7B
EPS (TTM):
$0.32
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $320.6M $315.3M $436.7M $421.2M $357.4M
Revenue Growth (YoY) 4.4% -1.67% 38.52% -3.54% -15.16%
 
Cost of Revenues $290.9M $294.4M $402.5M $386.8M $334M
Gross Profit $29.7M $20.8M $34.2M $34.4M $23.4M
Gross Profit Margin 9.25% 6.61% 7.83% 8.17% 6.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.5M $13.9M $16.7M $17.8M $10.5M
Other Inc / (Exp) $3M $253K $726K $884K -$5.2M
Operating Expenses $13.5M $13.9M $16.7M $17.8M $10.5M
Operating Income $16.2M $6.9M $17.5M $16.6M $12.9M
 
Net Interest Expenses $590K $462K $4M $6.2M $4.3M
EBT. Incl. Unusual Items $18.6M $6.7M $14.2M $11.3M $3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.5M $1.6M $3.5M $3M $42K
Net Income to Company $15.1M $5.1M $10.7M $8.3M $3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.1M $5.1M $10.7M $8.3M $3.4M
 
Basic EPS (Cont. Ops) $0.60 $0.20 $0.43 $0.33 $0.14
Diluted EPS (Cont. Ops) $0.60 $0.20 $0.43 $0.33 $0.14
Weighted Average Basic Share $25.1M $25.2M $24.9M $25.1M $24.9M
Weighted Average Diluted Share $25.2M $25.3M $25M $25.2M $25M
 
EBITDA $27.7M $14.2M $26.2M $26.5M $16.8M
EBIT $19.2M $7.2M $18.2M $17.4M $7.7M
 
Revenue (Reported) $320.6M $315.3M $436.7M $421.2M $357.4M
Operating Income (Reported) $16.2M $6.9M $17.5M $16.6M $12.9M
Operating Income (Adjusted) $19.2M $7.2M $18.2M $17.4M $7.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.2B $1.6B $1.8B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.5B $1.7B $1.5B
Gross Profit $101.4M $94.2M $131.7M $162.6M $117.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $47.6M $52.2M $59.8M $70.1M $56.7M
Other Inc / (Exp) -$4.5M -$163K -$3.7M $2.6M -$33.4M
Operating Expenses $47.3M $50.8M $59.8M $69.9M $55.8M
Operating Income $54.1M $43.4M $71.9M $92.8M $61.5M
 
Net Interest Expenses $3.4M $1.5M $8.4M $22.5M $21M
EBT. Incl. Unusual Items $46.1M $41.8M $59.9M $72.9M $7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.3M $9.2M $16.1M $18.2M -$983K
Net Income to Company $36.9M $32.6M $43.8M $54.6M $8.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $36.9M $32.6M $43.8M $54.6M $8.1M
 
Basic EPS (Cont. Ops) $1.47 $1.30 $1.75 $2.19 $0.33
Diluted EPS (Cont. Ops) $1.46 $1.28 $1.75 $2.17 $0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $82.3M $76.6M $96.7M $129.6M $65.6M
EBIT $49.7M $43.4M $67.6M $94.7M $27.4M
 
Revenue (Reported) $1.2B $1.2B $1.6B $1.8B $1.6B
Operating Income (Reported) $54.1M $43.4M $71.9M $92.8M $61.5M
Operating Income (Adjusted) $49.7M $43.4M $67.6M $94.7M $27.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $652.4M $608M $842.6M $859.3M $731.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $592.1M $571.5M $779.1M $789.3M $684.6M
Gross Profit $60.2M $36.4M $63.5M $70M $47M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.6M $26.1M $32.5M $33.9M $24M
Other Inc / (Exp) $6M -$625K $1.2M -$46K -$7.6M
Operating Expenses $26.3M $24.7M $32.5M $33.9M $24M
Operating Income $34M $11.7M $31.1M $36.1M $23.1M
 
Net Interest Expenses $1.4M $833K $5.9M $11.6M $9.1M
EBT. Incl. Unusual Items $38.5M $10.2M $26.4M $24.5M $6.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.7M $2.6M $6.1M $5.4M -$228K
Net Income to Company $31.9M $7.7M $20.2M $19M $6.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.9M $7.7M $20.2M $19M $6.6M
 
Basic EPS (Cont. Ops) $1.27 $0.30 $0.81 $0.76 $0.27
Diluted EPS (Cont. Ops) $1.26 $0.30 $0.81 $0.76 $0.26
Weighted Average Basic Share $50.3M $50.4M $49.7M $50.1M $49.8M
Weighted Average Diluted Share $50.4M $50.6M $50M $50.4M $50.2M
 
EBITDA $56.7M $27.1M $47.9M $54.1M $33.7M
EBIT $40M $11.1M $32.3M $36.1M $15.4M
 
Revenue (Reported) $652.4M $608M $842.6M $859.3M $731.6M
Operating Income (Reported) $34M $11.7M $31.1M $36.1M $23.1M
Operating Income (Adjusted) $40M $11.1M $32.3M $36.1M $15.4M
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $93.6M $56.7M $26.3M $39.9M $53.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $209.1M $186.2M $265.2M $309.7M $235.2M
Inventory $174.4M $304.2M $487.5M $455.7M $306.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $25.8M $28.5M $34.5M $43.2M $31.6M
Total Current Assets $564.5M $632.8M $888.3M $930.5M $708.8M
 
Property Plant And Equipment $153.6M $179M $238.9M $276M $271.3M
Long-Term Investments -- -- -- -- --
Goodwill $12M $12M $12M $12M $6.2M
Other Intangibles $18.2M $15.9M $13.9M $11M $2.7M
Other Long-Term Assets $37.6M $43.5M $42.3M $47.5M $85.5M
Total Assets $785.8M $883.2M $1.2B $1.3B $1.1B
 
Accounts Payable $199.4M $255M $337.7M $279.9M $204.7M
Accrued Expenses $49.1M $49.4M $76.5M $63.4M $42.3M
Current Portion Of Long-Term Debt $25.1M $63M $38.5M $86.8M $24.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $273.6M $367.5M $452.8M $472.8M $311.2M
 
Long-Term Debt $61M $40M $235M $235M $179.6M
Capital Leases -- -- -- -- --
Total Liabilities $366.2M $438.1M $714.2M $730M $537M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$266K -$10.9M -$14.9M -$9.6M -$23.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $419.6M $445.2M $481.1M $547M $537.5M
 
Total Liabilities and Equity $785.8M $883.2M $1.2B $1.3B $1.1B
Cash and Short Terms $93.6M $56.7M $26.3M $39.9M $53.9M
Total Debt $86.1M $103M $273.5M $321.8M $204.5M
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.1M $5.1M $10.7M $8.3M $3.4M
Depreciation & Amoritzation $8.4M $7M $8M $9.1M $9.1M
Stock-Based Compensation $907K $1.9M $1.7M $2M $501K
Change in Accounts Receivable -$10.3M -$21.6M -$14M -$45.2M $17.7M
Change in Inventories $27.7M -$44M -$31.4M $29.7M $22.8M
Cash From Operations $51.6M -$48.3M -$11.7M -$30.7M $29.5M
 
Capital Expenditures $6.1M $15.1M $22.7M $13.2M $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.1M -$14.9M -$22.6M -$13.1M -$6.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $30.5M $22.8M $24.9M $99.1M
Long-Term Debt Repaid -$24.7M -- -- -- -$139.8M
Repurchase of Common Stock -$3M -- -- -- -$3.1M
Other Financing Activities -- -- -- -$26K -$454K
Cash From Financing -$27.6M $30.5M $40.7M $24.9M -$44.3M
 
Beginning Cash (CF) $73.4M $89.3M $19.7M $58.8M $78.4M
Foreign Exchange Rate Adjustment $2.4M $127K $798K $917K -$2.6M
Additions / Reductions $17.8M -$32.7M $6.4M -$18.9M -$21.3M
Ending Cash (CF) $93.6M $56.7M $26.9M $40.8M $54.5M
 
Levered Free Cash Flow $45.4M -$63.4M -$34.4M -$43.9M $23M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $36.9M $32.6M $43.8M $54.6M $8.1M
Depreciation & Amoritzation $32.6M $33.2M $29.1M $34.9M $38.2M
Stock-Based Compensation $3.7M $5.1M $6.6M $7.2M $6.1M
Change in Accounts Receivable -$15.6M $25.3M -$100.1M -$54.4M $59.6M
Change in Inventories $30.1M -$134.7M -$185.2M $34.3M $96.5M
Cash From Operations $105.8M $1.4M -$98.6M $40.2M $166.1M
 
Capital Expenditures $31.3M $52.5M $89M $73.1M $42.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30.9M -$52.2M -$88.9M -$72.9M -$23.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $37M $152.9M $70.3M $73.2M
Long-Term Debt Repaid -$33.9M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.1M -$1.6M -$2.1M -$1.5M -$1.6M
Cash From Financing -$37.5M $15.8M $159.7M $46.6M -$127.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.4M -$35M -$27.8M $13.9M $15.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $74.5M -$51.2M -$187.6M -$32.9M $123.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $31.9M $7.7M $20.2M $19M $6.6M
Depreciation & Amoritzation $16.8M $16M $15.6M $18.1M $18.3M
Stock-Based Compensation $1.8M $3M $3.4M $3.7M $2.6M
Change in Accounts Receivable -$25.3M $3.9M -$51.5M -$8.8M $39.8M
Change in Inventories $46.5M -$106.9M -$88.9M -$4.4M $28M
Cash From Operations $72.3M -$56.5M -$71.9M -$17.9M $74.9M
 
Capital Expenditures $14.7M $27.9M $42.2M $24.5M $20M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.4M -$27.8M -$41.9M -$24.4M -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $37M $75M $40.3M $100M
Long-Term Debt Repaid -$32.6M -- -- -- -$189.8M
Repurchase of Common Stock -$3M -- -- -- -$6M
Other Financing Activities $2.2M -$1.6M -$1.4M -$1.4M -$1.4M
Cash From Financing -$33.4M $35.5M $91.4M $38.9M -$97.3M
 
Beginning Cash (CF) $138.4M $195.8M $69.6M $102.7M $157.1M
Foreign Exchange Rate Adjustment $4.2M -$901K -$593K $368K -$722K
Additions / Reductions $24.4M -$48.8M -$22.4M -$3.4M -$23.5M
Ending Cash (CF) $167M $146.1M $46.6M $99.6M $132.9M
 
Levered Free Cash Flow $57.6M -$84.3M -$114.1M -$42.5M $54.9M

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

GET BETTER TRADE IDEAS

Popular

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
50
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
82
EXOD alert for Mar 20

Exodus Movement [EXOD] is up 17.89% over the past day.

Buy
69
SIG alert for Mar 20

Signet Jewelers [SIG] is down 0.64% over the past day.

Sell
36
HQY alert for Mar 20

HealthEquity [HQY] is up 0.28% over the past day.

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

Show me the best stock