Financhill
Sell
42

KNSL Quote, Financials, Valuation and Earnings

Last price:
$455.01
Seasonality move :
10.01%
Day range:
$441.62 - $455.42
52-week range:
$355.12 - $536.84
Dividend yield:
0.14%
P/E ratio:
25.60x
P/S ratio:
6.69x
P/B ratio:
7.15x
Volume:
103.8K
Avg. volume:
209.1K
1-year change:
-9.98%
Market cap:
$10.6B
Revenue:
$1.6B
EPS (TTM):
$17.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $459.9M $653.5M $838.8M $1.2B $1.6B
Revenue Growth (YoY) 45.59% 42.09% 28.36% 45.98% 29.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $634K $212K $697K $1.4M $1.9M
Operating Expenses $1.2M $669K $721K $942K $4M
Operating Income -- -- -- -- --
 
Net Interest Expenses $168K $994K $4.3M $10.3M $10.1M
EBT. Incl. Unusual Items $100.4M $188.8M $195.6M $384M $514.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $36.1M $36.5M $75.9M $99.9M
Net Income to Company $88.4M $152.7M $159.1M $308.1M $414.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $88.4M $152.7M $159.1M $308.1M $414.8M
 
Basic EPS (Cont. Ops) $3.96 $6.73 $6.97 $13.37 $17.92
Diluted EPS (Cont. Ops) $3.87 $6.62 $6.88 $13.22 $17.78
Weighted Average Basic Share $22.3M $22.7M $22.8M $23M $23.2M
Weighted Average Diluted Share $22.9M $23.1M $23.1M $23.3M $23.3M
 
EBITDA -- -- -- -- --
EBIT $100.6M $189.8M $199.8M $394.3M $524.9M
 
Revenue (Reported) $459.9M $653.5M $838.8M $1.2B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $100.6M $189.8M $199.8M $394.3M $524.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $139.3M $197.3M $248.2M $351.2M $412.1M
Revenue Growth (YoY) 50.14% 41.6% 25.8% 41.48% 17.36%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $40K $154K $316K $340K $349K
Operating Expenses $185K $187K $200K -$278K $517K
Operating Income -- -- -- -- --
 
Net Interest Expenses -- $242K $2M $2.4M $2.6M
EBT. Incl. Unusual Items $42.8M $60.1M $84.2M $130M $138.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $11.8M $16.9M $26.6M $29.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $38.2M $48.3M $67.2M $103.4M $109.1M
 
Basic EPS (Cont. Ops) $1.69 $2.13 $2.94 $4.48 $4.71
Diluted EPS (Cont. Ops) $1.65 $2.09 $2.90 $4.43 $4.68
Weighted Average Basic Share $22.6M $22.7M $22.9M $23.1M $23.2M
Weighted Average Diluted Share $23.1M $23.1M $23.2M $23.3M $23.3M
 
EBITDA -- -- -- -- --
EBIT $42.8M $60.3M $86.1M $132.5M $141.2M
 
Revenue (Reported) $139.3M $197.3M $248.2M $351.2M $412.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $42.8M $60.3M $86.1M $132.5M $141.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $459.9M $653.5M $834.5M $1.2B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $634K $212K $697K $1.4M $1.9M
Operating Expenses -- $1.2M $721K $942K $4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- $485K $4.3M $10.3M $10.1M
EBT. Incl. Unusual Items $100.4M $188.8M $195.6M $384M $514.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $36.1M $36.5M $75.9M $99.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $88.4M $152.7M $159.1M $308.1M $414.8M
 
Basic EPS (Cont. Ops) $3.95 $6.73 $6.98 $13.37 $17.92
Diluted EPS (Cont. Ops) $3.85 $6.62 $6.88 $13.21 $17.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $100.4M $189.3M $199.8M $394.3M $524.9M
 
Revenue (Reported) $459.9M $653.5M $834.5M $1.2B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $100.4M $189.3M $199.8M $394.3M $524.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $653.5M $834.5M $1.2B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $212K $697K $1.4M $1.9M --
Operating Expenses $1.2M $721K $942K $4M --
Operating Income -- -- -- -- --
 
Net Interest Expenses $485K $4.3M $10.3M $10.1M --
EBT. Incl. Unusual Items $188.8M $195.6M $384M $514.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.1M $36.5M $75.9M $99.9M --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $152.7M $159.1M $308.1M $414.8M --
 
Basic EPS (Cont. Ops) $6.73 $6.98 $13.37 $17.92 --
Diluted EPS (Cont. Ops) $6.62 $6.88 $13.21 $17.79 --
Weighted Average Basic Share $90.8M $91.3M $92.2M $92.6M --
Weighted Average Diluted Share $92.3M $92.7M $93.2M $93.3M --
 
EBITDA -- -- -- -- --
EBIT $189.3M $199.8M $394.3M $524.9M --
 
Revenue (Reported) $653.5M $834.5M $1.2B $1.6B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $189.3M $199.8M $394.3M $524.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $77.1M $121M $156.3M $126.7M $113.2M
Short Term Investments $1.1B $1.4B $1.8B $2.7B $1.8B
Accounts Receivable, Net $141.9M $194M $326.2M $391M $477.9M
Inventory -- -- -- -- --
Prepaid Expenses $24.3M $33.7M $42.9M $52.5M $52.7M
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.7B $2.3B $3.3B $2.4B
 
Property Plant And Equipment $46.2M $49.3M $53.5M $63.4M $82.9M
Long-Term Investments $1.2B $1.6B $2B $3B $3.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.5B $2B $2.7B $3.8B $4.9B
 
Accounts Payable $26.3M $39.4M $63.4M $92.5M $99.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $68.9M $39.4M $63.4M $92.5M $99.1M
 
Long-Term Debt -- $42.7M $195.7M $183.8M $184.1M
Capital Leases -- -- -- -- --
Total Liabilities $970.7M $1.3B $2B $2.7B $3.4B
 
Common Stock $228K $228K $231K $232K $233K
Other Common Equity Adj $41.4M $18.1M -$134.9M -$94.6M -$97.2M
Common Equity $576.2M $699.3M $745.4M $1.1B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $576.2M $699.3M $745.4M $1.1B $1.5B
 
Total Liabilities and Equity $1.5B $2B $2.7B $3.8B $4.9B
Cash and Short Terms $1.2B $1.5B $2B $2.8B $1.9B
Total Debt $42.6M $42.7M $195.7M $183.8M $184.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $77.1M $121M $156.3M $126.7M $113.2M
Short Term Investments $1.1B $1.4B $1.8B $2.7B $1.8B
Accounts Receivable, Net $141.9M $194M $326.2M $391M $477.9M
Inventory -- -- -- -- --
Prepaid Expenses $24.3M $33.7M $42.9M $52.5M $52.7M
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.7B $2.3B $3.3B $2.4B
 
Property Plant And Equipment $46.2M $49.3M $53.5M $63.4M $82.9M
Long-Term Investments $1.2B $1.6B $2B $3B $3.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.5B $2B $2.7B $3.8B $4.9B
 
Accounts Payable $26.3M $39.4M $63.4M $92.5M $99.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $68.9M $39.4M $63.4M $92.5M $99.1M
 
Long-Term Debt -- $42.7M $195.7M $183.8M $184.1M
Capital Leases -- -- -- -- --
Total Liabilities $970.7M $1.3B $2B $2.7B $3.4B
 
Common Stock $228K $228K $231K $232K $233K
Other Common Equity Adj $41.4M $18.1M -$134.9M -$94.6M -$97.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $576.2M $699.3M $745.4M $1.1B $1.5B
 
Total Liabilities and Equity $1.5B $2B $2.7B $3.8B $4.9B
Cash and Short Terms $1.2B $1.5B $2B $2.8B $1.9B
Total Debt $42.6M $42.7M $195.7M $183.8M $184.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $88.4M $152.7M $159.1M $308.1M $414.8M
Depreciation & Amoritzation $1.6M $2.3M $2.7M $3.3M $5.8M
Stock-Based Compensation $3.6M $4.8M $6.7M $9.4M $14.1M
Change in Accounts Receivable -$14.2M -$22.4M -$34.8M -$37.5M $3.2M
Change in Inventories -- -- -- -- --
Cash From Operations $280M $407M $557.8M $859.8M $976.3M
 
Capital Expenditures $32.9M $5.9M $6.9M $6.6M $23.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$379.4M -$352M -$708.6M -$860.9M -$960.1M
 
Dividends Paid (Ex Special Dividend) -$8.1M -$10M -$11.9M -$13M -$13.9M
Special Dividend Paid
Long-Term Debt Issued $25.7M -- $198M $50M --
Long-Term Debt Repaid -- -- -$43M -$62M --
Repurchase of Common Stock -- -- -- -- -$10M
Other Financing Activities -$1.8M -$2.1M -$5.7M -$4.4M -$7M
Cash From Financing $76.1M -$11.1M $186M -$28.5M -$29.7M
 
Beginning Cash (CF) $100.4M $77.1M $121M $156.3M $126.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.3M $43.9M $35.2M -$29.6M -$13.5M
Ending Cash (CF) $77.1M $121M $156.3M $126.7M $113.2M
 
Levered Free Cash Flow $247.1M $401.1M $550.9M $853.2M $952.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $73.5M $105.2M $101.1M $211.5M $213M
 
Capital Expenditures $3.8M $1.2M $2.2M $1.1M $10.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$77M -$71.9M -$188.7M -$244.5M -$198M
 
Dividends Paid (Ex Special Dividend) -$2M -$2.5M -$3M -$3.2M -$3.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4M -- $73M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$19K -$31K -$169K -$82K
Cash From Financing $1.9M -$2.3M $117.7M -$3.2M -$13.4M
 
Beginning Cash (CF) $78.7M $90M $126.2M $162.9M $111.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6M $31M $30.1M -$36.3M $1.5M
Ending Cash (CF) $77.1M $121M $156.3M $126.7M $113.2M
 
Levered Free Cash Flow $69.7M $104M $99M $210.4M $202.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $280M $407M $557.8M $859.8M $976.3M
 
Capital Expenditures $32.9M $5.9M $6.9M $6.6M $23.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$379.4M -$352M -$708.6M -$860.9M -$960.1M
 
Dividends Paid (Ex Special Dividend) -$8.1M -$10M -$11.9M -$13M -$13.9M
Special Dividend Paid
Long-Term Debt Issued $25.7M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5.7M -$4.4M -$7M
Cash From Financing $76.1M -$11.1M $186M -$28.5M -$29.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.3M $43.9M $35.2M -$29.6M -$13.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $247.1M $401.1M $550.9M $853.2M $952.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $407M $557.8M $859.8M $976.3M --
 
Capital Expenditures $5.9M $6.9M $6.6M $23.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$352M -$708.6M -$860.9M -$960.1M --
 
Dividends Paid (Ex Special Dividend) -$10M -$11.9M -$13M -$13.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $198M $50M -- --
Long-Term Debt Repaid -- -$43M -$62M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M -$5.7M -$4.4M -$7M --
Cash From Financing -$11.1M $186M -$28.5M -$29.7M --
 
Beginning Cash (CF) $427.6M $472.3M $602.9M $545.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.9M $35.2M -$29.6M -$13.5M --
Ending Cash (CF) $471.6M $507.5M $573.3M $532.1M --
 
Levered Free Cash Flow $401.1M $550.9M $853.2M $952.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock