Financhill
Sell
37

KE Quote, Financials, Valuation and Earnings

Last price:
$16.99
Seasonality move :
6.1%
Day range:
$16.88 - $17.17
52-week range:
$15.94 - $24.45
Dividend yield:
0%
P/E ratio:
53.13x
P/S ratio:
0.27x
P/B ratio:
0.78x
Volume:
132.9K
Avg. volume:
147.1K
1-year change:
-15.34%
Market cap:
$417.4M
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

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Sell
48
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is up 73.51% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is down 10.69% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 10.52% over the past day.

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

Show me the best stock