Financhill
Buy
59

KFS Quote, Financials, Valuation and Earnings

Last price:
$12.81
Seasonality move :
0.15%
Day range:
$12.67 - $12.99
52-week range:
$7.06 - $13.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.05x
P/B ratio:
63.90x
Volume:
47.2K
Avg. volume:
47.3K
1-year change:
60.75%
Market cap:
$348.4M
Revenue:
$112.5M
EPS (TTM):
-$0.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $64.4M $81.4M $114.7M $107.7M $112.5M
Revenue Growth (YoY) 1.81% 26.49% 40.88% -6.13% 4.53%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.1M $45.2M $43.5M $41.8M $44.9M
Other Inc / (Exp) $13.4M -- -- -- --
Operating Expenses $42.4M $55.8M $87.3M $81.3M $47.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses $13.7M $6.2M $8.1M $6.3M $4.8M
EBT. Incl. Unusual Items -$6.5M -$6.6M $35M $23.7M -$8.3M
Earnings of Discontinued Ops. $6K $4.6M -$15.1M -$1.5M -$182K
Income Tax Expense -$1.1M -$3.9M $4.8M -$1.9M -$147K
Net Income to Company -$5.4M $1.9M $15.1M $24M -$8.3M
 
Minority Interest in Earnings -$1.3M -$2.2M $9.7M -$453K -$977K
Net Income to Common Excl Extra Items -$6.7M -$342K $24.7M $23.6M -$9.3M
 
Basic EPS (Cont. Ops) -$0.35 -$0.04 $1.06 $0.91 -$0.35
Diluted EPS (Cont. Ops) -$0.35 -$0.04 $0.98 $0.89 -$0.35
Weighted Average Basic Share $22.2M $22.5M $23M $25.7M $27.2M
Weighted Average Diluted Share $22.2M $22.5M $25.3M $26.4M $27.2M
 
EBITDA -- -- -- -- --
EBIT $7.1M -$469K $43M $29.9M -$3.5M
 
Revenue (Reported) $64.4M $81.4M $114.7M $107.7M $112.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.1M -$469K $43M $29.9M -$3.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $22.2M $22.9M $27.1M $26.7M $28.7M
Revenue Growth (YoY) 51.55% 3.25% 18.34% -1.53% 7.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M $12.2M $10.2M $10.4M $12.8M
Other Inc / (Exp) $3.3M -- -- -- --
Operating Expenses $16.5M $15.3M $43.1M $11.4M $14.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses $3M $1.4M $3M $1.1M $1.2M
EBT. Incl. Unusual Items $474K -$4.4M $28.4M -$2M -$3.4M
Earnings of Discontinued Ops. -- $1.5M $107K -$213K --
Income Tax Expense -$425K -$422K $699K $84K -$264K
Net Income to Company $899K -$2.5M $27.8M -$2.3M -$3.1M
 
Minority Interest in Earnings -$259K -$149K $3K -$157K -$125K
Net Income to Common Excl Extra Items $640K -$2.7M $27.8M -$2.5M -$3.2M
 
Basic EPS (Cont. Ops) $0.02 -$0.12 $1.15 -$0.09 -$0.13
Diluted EPS (Cont. Ops) $0.02 -$0.12 $1.05 -$0.09 -$0.13
Weighted Average Basic Share $22.2M $22.9M $24.1M $27.1M $27.1M
Weighted Average Diluted Share $22.2M $22.9M $26.4M $27.1M $27.1M
 
EBITDA -- -- -- -- --
EBIT $3.5M -$3.1M $31.4M -$886K -$2.1M
 
Revenue (Reported) $22.2M $22.9M $27.1M $26.7M $28.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.5M -$3.1M $31.4M -$886K -$2.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $71.8M $82.1M $118.9M $107.2M $114.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44M $44.9M $41.5M $42.3M $47.5M
Other Inc / (Exp) $13.1M $6.7M -- -- --
Operating Expenses $50.2M $54.6M $115M $49.6M $50.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $13M $4.5M $9.7M $4.4M $4.9M
EBT. Incl. Unusual Items -$5.8M -$11.5M $67.8M -$6.8M -$9.6M
Earnings of Discontinued Ops. $6K $6.1M -$16.5M -$1.9M $31K
Income Tax Expense -$1.7M -$3.9M $5.9M -$2.5M -$495K
Net Income to Company -$4.1M -$1.5M $45.4M -$6.2M -$9.1M
 
Minority Interest in Earnings -$847K -$2.1M $9.8M -$613K -$945K
Net Income to Common Excl Extra Items -$5M -$3.6M $55.2M -$6.8M -$10M
 
Basic EPS (Cont. Ops) -$0.27 -$0.17 $2.33 -$0.28 -$0.38
Diluted EPS (Cont. Ops) -$0.27 -$0.17 $2.05 -$0.28 -$0.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $7.2M -$7M $77.5M -$2.4M -$4.7M
 
Revenue (Reported) $71.8M $82.1M $118.9M $107.2M $114.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.2M -$7M $77.5M -$2.4M -$4.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $22.2M $22.9M $27.1M $26.7M $28.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.6M $12.2M $10.2M $10.4M $12.8M
Other Inc / (Exp) $3.3M -- -- -- --
Operating Expenses $16.5M $15.3M $43.1M $11.4M $14.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses $3M $1.4M $3M $1.1M $1.2M
EBT. Incl. Unusual Items $474K -$4.4M $28.4M -$2M -$3.4M
Earnings of Discontinued Ops. -- $1.5M $107K -$213K --
Income Tax Expense -$425K -$422K $699K $84K -$264K
Net Income to Company $899K -$2.5M $27.8M -$2.3M -$3.1M
 
Minority Interest in Earnings -$259K -$149K $3K -$157K -$125K
Net Income to Common Excl Extra Items $640K -$2.7M $27.8M -$2.5M -$3.2M
 
Basic EPS (Cont. Ops) $0.02 -$0.12 $1.15 -$0.09 -$0.13
Diluted EPS (Cont. Ops) $0.02 -$0.12 $1.05 -$0.09 -$0.13
Weighted Average Basic Share $22.2M $22.9M $24.1M $27.1M $27.1M
Weighted Average Diluted Share $22.2M $22.9M $26.4M $27.1M $27.1M
 
EBITDA -- -- -- -- --
EBIT $3.5M -$3.1M $31.4M -$886K -$2.1M
 
Revenue (Reported) $22.2M $22.9M $27.1M $26.7M $28.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.5M -$3.1M $31.4M -$886K -$2.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14.4M $10.1M $64.2M $9.1M $5.5M
Short Term Investments $20.9M $35.8M $37.7M $6.1M $8.1M
Accounts Receivable, Net $4.8M $6.7M $10.3M $10.1M $9.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $55.5M $56.6M $115.9M $27.3M $24.6M
 
Property Plant And Equipment $98M $3.3M $1.7M $2.7M $4M
Long-Term Investments $58.6M $57.5M $56.7M $41.9M $41.3M
Goodwill $121.1M $49.3M $45.5M $50.4M $56.5M
Other Intangibles $84.1M $30.8M $33.1M $35.7M $40M
Other Long-Term Assets -- -- -- -- --
Total Assets $452.5M $475.6M $285.7M $197.7M $186.6M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9M $294K $945K -- --
 
Long-Term Debt $268.3M $94.1M $102.1M $44.4M $57.5M
Capital Leases -- -- -- -- --
Total Liabilities $433.8M $460.9M $263.5M $173.1M $168.3M
 
Common Stock $6.5M $6.5M $6M -- $8.3M
Other Common Equity Adj $38.1M $30.8M $26.6M -$1.5M -$718K
Common Equity -$2M -$5.7M $15.7M $27.7M $8.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.2M $14M $437K -$3.1M $1.6M
Total Equity $18.7M $14.8M $22.1M $24.6M $18.3M
 
Total Liabilities and Equity $452.5M $475.6M $285.7M $197.7M $186.6M
Cash and Short Terms $35.2M $45.9M $101.9M $15.2M $13.6M
Total Debt $268.3M $94.1M $102.1M $44.4M $57.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $15.5M $13.1M $8.3M $12.1M $6.4M
Short Term Investments $20M $35.3M $37.3M $8.3M $7.4M
Accounts Receivable, Net $5M $8.7M $10.6M $10.5M $10.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $58.7M $70.6M $58.5M $32.2M $26.1M
 
Property Plant And Equipment $97M $109.9M $1.7M $3.1M $4.3M
Long-Term Investments $44.4M $56.7M $52M $41.8M $41.3M
Goodwill $121.3M $110.2M $45.5M $50.5M $57.4M
Other Intangibles $83.6M $106.7M $31.7M $33.7M $41.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $439.8M $474.6M $201.3M $198M $192.1M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1M $415K $1.8M -- --
 
Long-Term Debt $257M $290M $42.8M $47.1M $59.5M
Capital Leases -- -- -- -- --
Total Liabilities $421.2M $462.7M $175.5M $177.3M $170.7M
 
Common Stock $6.7M $6.6M $1.2M -- $14.3M
Other Common Equity Adj $36.3M $30.6M -$594K -$1.6M -$315K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- $6M
Minority Interest, Total $14.2M $13.6M -$3.1M -$2.9M $1.8M
Total Equity $18.6M $11.9M $25.8M $20.6M $21.5M
 
Total Liabilities and Equity $439.8M $474.6M $201.3M $198M $192.1M
Cash and Short Terms $35.5M $48.4M $45.6M $20.4M $13.8M
Total Debt $257M $290M $42.8M $47.1M $59.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.4M $1.9M $15.1M $24M -$8.3M
Depreciation & Amoritzation $6.7M $5.1M $6.4M $6.2M $7M
Stock-Based Compensation $1.4M $3.6M $4.1M $1.6M $1.8M
Change in Accounts Receivable $1.4M -$716K -$143K $3.7M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7M -$5.9M -$14.6M -$26.2M $1.1M
 
Capital Expenditures $213K $830K -- $205K $709K
Cash Acquisitions -$1M $7.4M $23.9M $1.2M -$17.4M
Cash From Investing $4M -$8.6M $100.9M $6.5M -$16.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$13K
Special Dividend Paid
Long-Term Debt Issued $28.2M $6.2M $12.7M $5.5M $34.6M
Long-Term Debt Repaid -$14.2M -$14.4M -$11.6M -$49.4M -$21.6M
Repurchase of Common Stock -- -- -- -$3.2M -$2.5M
Other Financing Activities -$326K -$2.9M -$7.2M -$4.9M -$6.9M
Cash From Financing $13.6M -$540K -$37.9M -$40M $11.4M
 
Beginning Cash (CF) $25.7M $44.9M $29.9M $77.8M $18.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.3M -$20.9M $45.9M -$60.3M -$4.9M
Ending Cash (CF) $44.9M $27.3M $77.2M $17.5M $13.1M
 
Levered Free Cash Flow $1.5M -$6.7M -$14.6M -$26.4M $358K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $899K -$2.5M $27.8M -$2.3M -$3.1M
Depreciation & Amoritzation $1.5M $1.5M $1.5M $1.5M $1.8M
Stock-Based Compensation $1.7M $378K $283K $320K $421K
Change in Accounts Receivable -$2.9M -$1.5M $897K -$109K -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.9M $3.8M -$22.8M $249K -$1.8M
 
Capital Expenditures $228K $112K $5K $190K $63K
Cash Acquisitions $12.9M $638K $5.4M $124K -$3.5M
Cash From Investing $13.5M -$187K $6.3M -$166K -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$166K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $4.2M $9.3M
Long-Term Debt Repaid -$11.3M -$2M -$43.6M -$1.6M -$8.5M
Repurchase of Common Stock -- -- -- -$64K -$345K
Other Financing Activities -$207K -$453K -$3.6M -- -$420K
Cash From Financing -$11.5M -$3.8M -$41M $2.4M $5.8M
 
Beginning Cash (CF) $44.9M $27.3M $77.2M $17.5M $13.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86K -$164K -$57M $3M $824K
Ending Cash (CF) $45M $27.1M $19.8M $20M $14M
 
Levered Free Cash Flow -$2.1M $3.7M -$22.8M $59K -$1.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4.1M -$1.5M $45.4M -$6.2M -$9.1M
Depreciation & Amoritzation $6.6M $5M $6.4M $6.3M $7.3M
Stock-Based Compensation $3.1M $2.3M $4M $1.7M $1.9M
Change in Accounts Receivable -$3.9M $723K $2.2M $2.7M -$211K
Change in Inventories -- -- -- -- --
Cash From Operations -$810K -$198K -$41.2M -$3.2M -$980K
 
Capital Expenditures $401K $714K -$107K $390K $582K
Cash Acquisitions $11.7M -$4.9M $28.7M -$4.1M -$21M
Cash From Investing $10.2M -$22.3M $107.4M $40K -$19.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$179K
Special Dividend Paid
Long-Term Debt Issued -- -- -- $9.7M $39.7M
Long-Term Debt Repaid -$24M -$5M -$53.2M -$7.5M -$28.5M
Repurchase of Common Stock -- -- -- -$3.3M -$2.8M
Other Financing Activities -$407K -$3.1M -$10.3M -- -$7.3M
Cash From Financing $3.7M $7.2M -$75.1M $3.4M $14.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.1M -$21.2M -$10.9M -$227K -$7.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.2M -$912K -$41.1M -$3.5M -$1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $899K -$2.5M $27.8M -$2.3M -$3.1M
Depreciation & Amoritzation $1.5M $1.5M $1.5M $1.5M $1.8M
Stock-Based Compensation $1.7M $378K $283K $320K $421K
Change in Accounts Receivable -$2.9M -$1.5M $897K -$109K -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.9M $3.8M -$22.8M $249K -$1.8M
 
Capital Expenditures $228K $112K $5K $190K $63K
Cash Acquisitions $12.9M $638K $5.4M $124K -$3.5M
Cash From Investing $13.5M -$187K $6.3M -$166K -$3.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$166K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $4.2M $9.3M
Long-Term Debt Repaid -$11.3M -$2M -$43.6M -$1.6M -$8.5M
Repurchase of Common Stock -- -- -- -$64K -$345K
Other Financing Activities -$207K -$453K -$3.6M -- -$420K
Cash From Financing -$11.5M -$3.8M -$41M $2.4M $5.8M
 
Beginning Cash (CF) $44.9M $27.3M $77.2M $17.5M $13.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86K -$164K -$57M $3M $824K
Ending Cash (CF) $45M $27.1M $19.8M $20M $14M
 
Levered Free Cash Flow -$2.1M $3.7M -$22.8M $59K -$1.9M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock