Financhill
Sell
38

KNTK Quote, Financials, Valuation and Earnings

Last price:
$41.77
Seasonality move :
2.57%
Day range:
$41.67 - $42.76
52-week range:
$37.85 - $67.60
Dividend yield:
7.41%
P/E ratio:
43.91x
P/S ratio:
1.60x
P/B ratio:
--
Volume:
819K
Avg. volume:
953.7K
1-year change:
7.06%
Market cap:
$2.5B
Revenue:
$1.5B
EPS (TTM):
$0.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $410.2M $662M $1.2B $1.3B $1.5B
Revenue Growth (YoY) 8.3% 61.41% 83.3% 3.54% 18.03%
 
Cost of Revenues $288.8M $477.2M $801.9M $796.7M $944.8M
Gross Profit $121.4M $184.9M $411.6M $459.7M $538.1M
Gross Profit Margin 29.59% 27.92% 33.92% 36.59% 36.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.9M $28.6M $94.3M $97.9M $134.2M
Other Inc / (Exp) -$1B $62.7M $239M $178.7M $298.4M
Operating Expenses $127.6M $131M $248.5M $281M $354.8M
Operating Income -$6.2M $53.9M $163.1M $178.7M $183.3M
 
Net Interest Expenses $134.9M $113.2M $148.8M $203.9M $214.4M
EBT. Incl. Unusual Items -$1.2B $3.3M $253.3M $153.5M $267.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $968K $1.9M $2.6M -$232.9M $23M
Net Income to Company -$1.2B $1.5M $250.7M $386.5M $244.2M
 
Minority Interest in Earnings -- -- -$115.2M -- --
Net Income to Common Excl Extra Items -$1.2B $1.5M $135.5M $386.5M $244.2M
 
Basic EPS (Cont. Ops) -- -- $1.47 $5.25 $1.03
Diluted EPS (Cont. Ops) -- -- $1.47 $2.52 $1.02
Weighted Average Basic Share $37.8M $37.8M $41.6M $51.8M $59.3M
Weighted Average Diluted Share $37.8M $37.8M $41.7M $146.2M $60.1M
 
EBITDA -$807.5M $350.9M $653.4M $634.2M $801.3M
EBIT -$1B $107.3M $393M $353.2M $477.1M
 
Revenue (Reported) $410.2M $662M $1.2B $1.3B $1.5B
Operating Income (Reported) -$6.2M $53.9M $163.1M $178.7M $183.3M
Operating Income (Adjusted) -$1B $107.3M $393M $353.2M $477.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $148.1M $257.2M $281M $341.4M $443.3M
Revenue Growth (YoY) -- 73.7% 9.25% 21.48% 29.84%
 
Cost of Revenues $93M $181.3M $184.7M $227.3M $316M
Gross Profit $55.1M $76M $96.3M $114.1M $127.2M
Gross Profit Margin 37.22% 29.52% 34.27% 33.42% 28.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $22.8M $27.5M $34.1M $37.6M
Other Inc / (Exp) $11.3M $29.4M $46.4M $56.3M $57.5M
Operating Expenses $23.5M $56.8M $68.9M $83.8M $108M
Operating Income $31.6M $19.2M $27.4M $30.3M $19.2M
 
Net Interest Expenses $24.8M $26.5M $69M $47.4M $54.9M
EBT. Incl. Unusual Items $18.1M $22.1M $4.7M $39.2M $21.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $676K $416K $3.8M $2.6M
Net Income to Company $18.1M $21.4M $4.3M $35.4M $19.3M
 
Minority Interest in Earnings -- -$5M -- -- --
Net Income to Common Excl Extra Items $18.1M $16.4M $4.3M $35.4M $19.3M
 
Basic EPS (Cont. Ops) -- $0.10 -$0.06 $0.12 $0.05
Diluted EPS (Cont. Ops) -- $0.10 -$0.06 $0.12 $0.05
Weighted Average Basic Share $37.8M $37.4M $47.6M $57.9M $60.2M
Weighted Average Diluted Share $37.8M $37.4M $47.8M $58.4M $61M
 
EBITDA $96.1M $106.5M $141.4M $158.6M $168.2M
EBIT $40.1M $45.5M $72.5M $85M $75.6M
 
Revenue (Reported) $148.1M $257.2M $281M $341.4M $443.3M
Operating Income (Reported) $31.6M $19.2M $27.4M $30.3M $19.2M
Operating Income (Adjusted) $40.1M $45.5M $72.5M $85M $75.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $771.2M $1.2B $1.3B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $565.5M $805.3M $839.3M $1B
Gross Profit -- $205.7M $432M $477.5M $551.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $45.7M $99M $104.5M $137.6M
Other Inc / (Exp) $10.6M $80.8M $255.9M $188.7M $299.6M
Operating Expenses -- $164.2M $260.7M $295.9M $379M
Operating Income -- $41.5M $171.3M $181.6M $172.2M
 
Net Interest Expenses $50.2M $115M $191.3M $182.2M $222M
EBT. Incl. Unusual Items -- $7.3M $236M $188M $249.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2.5M $2.4M -$229.5M $21.8M
Net Income to Company -- $4.7M $233.6M $417.6M $228.1M
 
Minority Interest in Earnings -- -$5M -$110.2M -- --
Net Income to Common Excl Extra Items -- -$258K $123.4M $417.6M $228.1M
 
Basic EPS (Cont. Ops) -- $0.10 $1.30 $2.44 $0.95
Diluted EPS (Cont. Ops) -- $0.10 $1.29 $2.44 $0.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $361.3M $688.2M $651.4M $810.9M
EBIT -- $112.7M $420.1M $365.7M $467.7M
 
Revenue (Reported) -- $771.2M $1.2B $1.3B $1.6B
Operating Income (Reported) -- $41.5M $171.3M $181.6M $172.2M
Operating Income (Adjusted) -- $112.7M $420.1M $365.7M $467.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $148.1M $257.2M $281M $341.4M $443.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $93M $181.3M $184.7M $227.3M $316M
Gross Profit $55.1M $76M $96.3M $114.1M $127.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $22.8M $27.5M $34.1M $37.6M
Other Inc / (Exp) $11.3M $29.4M $46.4M $56.3M $57.5M
Operating Expenses $23.5M $56.8M $68.9M $83.8M $108M
Operating Income $31.6M $19.2M $27.4M $30.3M $19.2M
 
Net Interest Expenses $24.8M $26.5M $69M $47.4M $54.9M
EBT. Incl. Unusual Items $18.1M $22.1M $4.7M $39.2M $21.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $676K $416K $3.8M $2.6M
Net Income to Company $18.1M $21.4M $4.3M $35.4M $19.3M
 
Minority Interest in Earnings -- -$5M -- -- --
Net Income to Common Excl Extra Items $18.1M $16.4M $4.3M $35.4M $19.3M
 
Basic EPS (Cont. Ops) -- $0.10 -$0.06 $0.12 $0.05
Diluted EPS (Cont. Ops) -- $0.10 -$0.06 $0.12 $0.05
Weighted Average Basic Share $37.8M $37.4M $47.6M $57.9M $60.2M
Weighted Average Diluted Share $37.8M $37.4M $47.8M $58.4M $61M
 
EBITDA $96.1M $106.5M $141.4M $158.6M $168.2M
EBIT $40.1M $45.5M $72.5M $85M $75.6M
 
Revenue (Reported) $148.1M $257.2M $281M $341.4M $443.3M
Operating Income (Reported) $31.6M $19.2M $27.4M $30.3M $19.2M
Operating Income (Adjusted) $40.1M $45.5M $72.5M $85M $75.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.6M $18.7M $6.4M $4.5M $3.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $91.6M $178.1M $204M $215.7M $111.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.5M $20.7M $24.5M $29.3M $36.7M
Total Current Assets $120.4M $217.5M $241.9M $257.3M $294.8M
 
Property Plant And Equipment $1.9B $1.9B $2.6B $2.8B $3.5B
Long-Term Investments $611.2M $626.5M $2.4B $2.5B $2.1B
Goodwill -- -- $5.1M $5.1M $5.1M
Other Intangibles $921.8M $786M $695.4M $591.7M $652.5M
Other Long-Term Assets $23.6M -- -- -- --
Total Assets $3.5B $3.6B $5.9B $6.5B $6.8B
 
Accounts Payable $13.4M $12.2M $17.9M $34M $27.2M
Accrued Expenses $55.9M $131.3M $154.4M $176.8M $171.2M
Current Portion Of Long-Term Debt $53.3M $54.3M -- -- --
Current Portion Of Capital Lease Obligations -- $31.8M $22.8M $29.2M $18.7M
Other Current Liabilities $5.6M $7M $13.2M $9.5M $45.7M
Total Current Liabilities $137.2M $240.9M $227.8M $250.1M $418.6M
 
Long-Term Debt $2.3B $2.3B $3.4B $3.6B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.5B $3.6B $3.9B $3.8B
 
Common Stock -- $10K $14K $15K $15K
Other Common Equity Adj -- -- -- -- --
Common Equity $1B $10K -$839.8M -$530.8M -$3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1B $3.1B $3.2B $6B
Total Equity $1B $1B $2.3B $2.6B $3B
 
Total Liabilities and Equity $3.5B $3.6B $5.9B $6.5B $6.8B
Cash and Short Terms $19.6M $18.7M $6.4M $4.5M $3.6M
Total Debt $2.4B $2.3B $3.4B $3.6B $3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $17.6M $2M $9.8M $8.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $262.6M $199M $209.9M $122.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $28.9M $31.4M $27.4M $32.5M
Total Current Assets -- $309.5M $246.2M $257.3M $315M
 
Property Plant And Equipment -- $2.5B $2.7B $2.8B $3.7B
Long-Term Investments -- $2.4B $2.4B $2.5B $2.1B
Goodwill -- $3.9M $5.1M $5.1M $5.1M
Other Intangibles -- $773M $676.5M $562.8M $633.8M
Other Long-Term Assets -- -- -- -- --
Total Assets -- $6B $6.1B $6.4B $7B
 
Accounts Payable -- $10.9M $18.3M $16.5M $38.7M
Accrued Expenses -- $203.1M $170.5M $163.5M $223.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $33M $39.8M $25M $15.8M
Other Current Liabilities -- $73.1M $13.9M $22.4M $38.3M
Total Current Liabilities -- $388.6M $248.3M $234M $475.3M
 
Long-Term Debt -- $2.9B $3.5B $3.5B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities -- $3.5B $3.8B $3.8B $4.1B
 
Common Stock -- $7K $14K $15K $15K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -$60.7M -- -- --
Minority Interest, Total -- $3.6B $2.9B $3.6B $5.5B
Total Equity -- $2.5B $2.3B $2.7B $2.9B
 
Total Liabilities and Equity -- $6B $6.1B $6.4B $7B
Cash and Short Terms -- $17.6M $2M $9.8M $8.8M
Total Debt -- $2.9B $3.5B $3.5B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.2B $1.5M $250.7M $386.5M $244.2M
Depreciation & Amoritzation $223.8M $243.6M $260.3M $281M $324.2M
Stock-Based Compensation -- -- $42.8M $56M $76.5M
Change in Accounts Receivable -$7.3M -$88.5M -$8.3M -$12.1M -$7M
Change in Inventories -- -- -- -- --
Cash From Operations $102.1M $235.6M $613M $584.5M $637.3M
 
Capital Expenditures $199.1M $82.7M $221.6M $329.6M $275.9M
Cash Acquisitions -$306.5M -$16.9M -$64.8M -$363.8M $94.5M
Cash From Investing -$505.6M -$99.6M -$286.1M -$686.3M -$176.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$41.1M -$81.4M -$175.2M
Special Dividend Paid
Long-Term Debt Issued $375.6M $68.7M $3.6B $1.6B $1.2B
Long-Term Debt Repaid -$203.9M -$166M -$3.2B -$1.4B -$1.3B
Repurchase of Common Stock -- -- -- -$5.8M --
Other Financing Activities $201M -$39.5M -$689.9M -$11.9M -$222.4M
Cash From Financing $372.8M -$136.8M -$339.2M $100M -$461.4M
 
Beginning Cash (CF) $50.3M $19.6M $18.7M $6.4M $4.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.7M -$862K -$12.3M -$1.9M -$904K
Ending Cash (CF) $19.6M $18.7M $6.4M $4.5M $3.6M
 
Levered Free Cash Flow -$97M $152.9M $391.4M $254.9M $361.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $18.1M $21.4M $4.3M $35.4M $19.3M
Depreciation & Amoritzation $56M $61M $68.9M $73.6M $92.7M
Stock-Based Compensation -- $6.1M $17.5M $22.6M $20.7M
Change in Accounts Receivable -$69.4M -$67.4M $5M $5.8M -$19.2M
Change in Inventories -- -- -- -- --
Cash From Operations $41.6M $98.4M $119.6M $153.7M $176.8M
 
Capital Expenditures $20.5M $32.8M $68.6M $60.2M $81.5M
Cash Acquisitions -$20.5M $13.4M -$183.6M -$3M -$179.2M
Cash From Investing -$41.1M -$19.4M -$246.5M -$62M -$260.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$16.9M -$38.7M -$47M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $41.7M $7M $267M $44M $647.2M
Long-Term Debt Repaid -$12.4M -$26.4M -$125M -$91M -$433M
Repurchase of Common Stock -- -$60.7M -$2.4M -- --
Other Financing Activities -$18.5M -- -$174K -$732K -$78.7M
Cash From Financing $10.8M -$80.1M $122.5M -$86.5M $88.5M
 
Beginning Cash (CF) $19.6M $18.7M $6.4M $4.5M $3.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.3M -$1.1M -$4.4M $5.2M $5.2M
Ending Cash (CF) $30.9M $17.6M $2M $9.8M $8.8M
 
Levered Free Cash Flow $21.1M $65.6M $51M $93.5M $95.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $4.7M $233.6M $417.6M $228.1M
Depreciation & Amoritzation -- $248.6M $268.2M $285.7M $343.3M
Stock-Based Compensation -- $6.1M $54.2M $61M $74.6M
Change in Accounts Receivable -- -$86.6M $64.1M -$11.3M -$32.1M
Change in Inventories -- -- -- -- --
Cash From Operations -- $292.4M $634.2M $618.6M $660.5M
 
Capital Expenditures $20.5M $95M $257.4M $321.1M $297.2M
Cash Acquisitions -$20.5M $17M -$261.8M -$183.2M -$81.7M
Cash From Investing -- -$78M -$513.2M -$501.8M -$375M
 
Dividends Paid (Ex Special Dividend) -- -- -$58.1M -$103.2M -$183.4M
Special Dividend Paid
Long-Term Debt Issued -- $34M $3.8B $1.3B $1.8B
Long-Term Debt Repaid -- -$180M -$3.3B -$1.3B -$1.6B
Repurchase of Common Stock -- -- $58.3M -$3.3M --
Other Financing Activities -- -- -$690.1M -$12.5M -$300.3M
Cash From Financing -- -$227.7M -$136.7M -$109M -$286.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$13.3M -$15.7M $7.8M -$911K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $197.4M $376.8M $297.5M $363.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $18.1M $21.4M $4.3M $35.4M $19.3M
Depreciation & Amoritzation $56M $61M $68.9M $73.6M $92.7M
Stock-Based Compensation -- $6.1M $17.5M $22.6M $20.7M
Change in Accounts Receivable -$69.4M -$67.4M $5M $5.8M -$19.2M
Change in Inventories -- -- -- -- --
Cash From Operations $41.6M $98.4M $119.6M $153.7M $176.8M
 
Capital Expenditures $20.5M $32.8M $68.6M $60.2M $81.5M
Cash Acquisitions -$20.5M $13.4M -$183.6M -$3M -$179.2M
Cash From Investing -$41.1M -$19.4M -$246.5M -$62M -$260.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$16.9M -$38.7M -$47M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $41.7M $7M $267M $44M $647.2M
Long-Term Debt Repaid -$12.4M -$26.4M -$125M -$91M -$433M
Repurchase of Common Stock -- -$60.7M -$2.4M -- --
Other Financing Activities -$18.5M -- -$174K -$732K -$78.7M
Cash From Financing $10.8M -$80.1M $122.5M -$86.5M $88.5M
 
Beginning Cash (CF) $19.6M $18.7M $6.4M $4.5M $3.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.3M -$1.1M -$4.4M $5.2M $5.2M
Ending Cash (CF) $30.9M $17.6M $2M $9.8M $8.8M
 
Levered Free Cash Flow $21.1M $65.6M $51M $93.5M $95.4M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock