Financhill
Buy
56

KNTK Quote, Financials, Valuation and Earnings

Last price:
$56.53
Seasonality move :
-11.89%
Day range:
$54.09 - $57.99
52-week range:
$31.73 - $62.55
Dividend yield:
5.25%
P/E ratio:
21.31x
P/S ratio:
2.36x
P/B ratio:
--
Volume:
1.4M
Avg. volume:
616.4K
1-year change:
72.99%
Market cap:
$3.5B
Revenue:
$1.3B
EPS (TTM):
$2.71
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $378.7M $410.2M $662M $1.2B $1.3B
Revenue Growth (YoY) -33.71% 8.3% 61.41% 83.3% 3.54%
 
Cost of Revenues $272.9M $288.8M $477.2M $801.9M $796.7M
Gross Profit $105.8M $121.4M $184.9M $411.6M $459.7M
Gross Profit Margin 27.94% 29.59% 27.92% 33.92% 36.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.6M $22.9M $28.6M $94.3M $97.9M
Other Inc / (Exp) $2.2M -$1B $62.7M $239M $178.7M
Operating Expenses $116.3M $127.6M $131M $248.5M $281M
Operating Income -$10.5M -$6.2M $53.9M $163.1M $178.7M
 
Net Interest Expenses $131.8M $134.9M $113.2M $148.8M $203.9M
EBT. Incl. Unusual Items -$140.1M -$1.2B $3.3M $253.3M $153.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $968K $1.9M $2.6M -$232.9M
Net Income to Company -$144.4M -$1.2B $1.5M $250.7M $386.5M
 
Minority Interest in Earnings -- -- -- -$115.2M --
Net Income to Common Excl Extra Items -$144.4M -$1.2B $1.5M $135.5M $386.5M
 
Basic EPS (Cont. Ops) -$3.82 -- -- $1.47 $5.25
Diluted EPS (Cont. Ops) -$3.82 -- -- $1.47 $2.52
Weighted Average Basic Share $37.8M $37.8M $37.8M $41.6M $51.8M
Weighted Average Diluted Share $37.8M $37.8M $37.8M $41.7M $146.2M
 
EBITDA $196.1M -$807.5M $350.9M $653.4M $634.2M
EBIT -$6.5M -$1B $107.3M $393M $353.2M
 
Revenue (Reported) $378.7M $410.2M $662M $1.2B $1.3B
Operating Income (Reported) -$10.5M -$6.2M $53.9M $163.1M $178.7M
Operating Income (Adjusted) -$6.5M -$1B $107.3M $393M $353.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $166.6M $325.2M $330.3M $396.4M
Revenue Growth (YoY) -- -- 95.2% 1.58% 20%
 
Cost of Revenues -- $117.7M $210.2M $217.7M $232.2M
Gross Profit -- $48.9M $115M $112.6M $164.2M
Gross Profit Margin -- 29.37% 35.35% 34.09% 41.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $7M $23.5M $22.8M $29.6M
Other Inc / (Exp) -- $16.8M $41.5M $47.8M $83.2M
Operating Expenses -- $32.9M $65.2M $71.3M $91.3M
Operating Income -- $16M $49.7M $41.3M $72.9M
 
Net Interest Expenses -- $27M $40.5M $44.7M $64.2M
EBT. Incl. Unusual Items -- $5.8M $50.8M $44.4M $91.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.2M $1.4M $1.3M $8.3M
Net Income to Company -- $4.6M $49.4M $43.1M $83.7M
 
Minority Interest in Earnings -- -- -$708K -- --
Net Income to Common Excl Extra Items -- $4.6M $48.7M $43.1M $83.7M
 
Basic EPS (Cont. Ops) -- -- $1.04 $0.21 $0.35
Diluted EPS (Cont. Ops) -- -- $1.04 $0.21 $0.35
Weighted Average Basic Share -- $37.8M $41.8M $53.3M $59.8M
Weighted Average Diluted Share -- $37.8M $41.9M $53.5M $60.4M
 
EBITDA -- $90.2M $154.8M $157.8M $243.6M
EBIT -- $33M $89.8M $87.9M $156M
 
Revenue (Reported) -- $166.6M $325.2M $330.3M $396.4M
Operating Income (Reported) -- $16M $49.7M $41.3M $72.9M
Operating Income (Adjusted) -- $33M $89.8M $87.9M $156M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $566.6M $1.1B $1.2B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $399.7M $776.7M $773.4M $895.4M
Gross Profit -- $166.8M $352.9M $429.6M $550.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $26.8M $82.8M $95.2M $119.6M
Other Inc / (Exp) -- $43.6M $197.2M $191.9M $302M
Operating Expenses -- $125.7M $229.6M $266.3M $330.7M
Operating Income -- $41.1M $123.3M $163.3M $220M
 
Net Interest Expenses -- $109.8M $121.2M $185.2M $240.3M
EBT. Incl. Unusual Items -- -$25.1M $199.2M $170M $281.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.5M $2.9M $2.4M -$213.7M
Net Income to Company -- -- $196.3M $167.6M $495.4M
 
Minority Interest in Earnings -- -- -$115.2M -- --
Net Income to Common Excl Extra Items -- -$26.7M $81.1M $167.6M $495.4M
 
Basic EPS (Cont. Ops) -- $29.68 $1.20 $0.82 $2.71
Diluted EPS (Cont. Ops) -- $29.68 $1.20 $0.81 $2.71
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $301.4M $575.2M $627M $826.5M
EBIT -- $67.5M $309.3M $351M $517.6M
 
Revenue (Reported) -- $566.6M $1.1B $1.2B $1.4B
Operating Income (Reported) -- $41.1M $123.3M $163.3M $220M
Operating Income (Adjusted) -- $67.5M $309.3M $351M $517.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $450.5M $918M $907.5M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $311.3M $610.8M $582.4M $681M
Gross Profit -- $139.2M $307.2M $325.2M $416.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $17.9M $72.2M $73.1M $94.8M
Other Inc / (Exp) -- $44.3M $178.8M $131.7M $254.9M
Operating Expenses -- $90.5M $189.1M $206.9M $256.5M
Operating Income -- $48.7M $118.1M $118.3M $159.7M
 
Net Interest Expenses -- $84.3M $92.3M $128.8M $165.3M
EBT. Incl. Unusual Items -- $8.6M $204.5M $121.1M $249.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.2M $2.2M $2M $21.3M
Net Income to Company -- $7.4M $202.3M $119.1M $228M
 
Minority Interest in Earnings -- -- -$115.2M -- --
Net Income to Common Excl Extra Items -- $7.4M $87.1M $119.1M $228M
 
Basic EPS (Cont. Ops) -- -- $1.20 $0.56 $1.01
Diluted EPS (Cont. Ops) -- -- $1.20 $0.56 $1.01
Weighted Average Basic Share -- $113.4M $118.5M $151.5M $177.5M
Weighted Average Diluted Share -- $113.4M $118.6M $151.9M $179.1M
 
EBITDA -- $257.4M $481.6M $455.2M $647.6M
EBIT -- $87.1M $289M $247M $411.3M
 
Revenue (Reported) -- $450.5M $918M $907.5M $1.1B
Operating Income (Reported) -- $48.7M $118.1M $118.3M $159.7M
Operating Income (Adjusted) -- $87.1M $289M $247M $411.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $50.3M $19.6M $18.7M $6.4M $4.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $82.3M $91.6M $178.1M $204M $215.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.4M $8.5M $20.7M $24.5M $29.3M
Total Current Assets $138.2M $120.4M $217.5M $241.9M $257.3M
 
Property Plant And Equipment $1.8B $1.9B $1.9B $2.6B $2.8B
Long-Term Investments $305M $611.2M $626.5M $2.4B $2.5B
Goodwill $1B -- -- $5.1M $5.1M
Other Intangibles $1B $921.8M $786M $695.4M $591.7M
Other Long-Term Assets $23.6M $23.6M -- -- --
Total Assets $4.3B $3.5B $3.6B $5.9B $6.5B
 
Accounts Payable $15.6M $13.4M $12.2M $17.9M $34M
Accrued Expenses $66.6M $55.9M $131.3M $154.4M $176.8M
Current Portion Of Long-Term Debt $10.5M $53.3M $54.3M -- --
Current Portion Of Capital Lease Obligations -- -- $31.8M $22.8M $29.2M
Other Current Liabilities $83.7M $5.6M $7M $13.2M $9.5M
Total Current Liabilities $184.2M $137.2M $240.9M $227.8M $250.1M
 
Long-Term Debt $2.2B $2.3B $2.3B $3.4B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.5B $2.5B $3.6B $3.9B
 
Common Stock -- -- $10K $14K $15K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.9B $1B $10K -$839.8M -$530.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1B $3.1B $3.2B
Total Equity $1.9B $1B $1B $2.3B $2.6B
 
Total Liabilities and Equity $4.3B $3.5B $3.6B $5.9B $6.5B
Cash and Short Terms $50.3M $19.6M $18.7M $6.4M $4.5M
Total Debt $2.2B $2.4B $2.3B $3.4B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $35.2M $11.7M $68K $20.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $208.2M $269.6M $230.6M $215.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $16.2M $37.4M $36.2M $43.5M
Total Current Assets -- $259.6M $318.8M $288.5M $285.9M
 
Property Plant And Equipment -- $1.9B $2.6B $2.8B $3.3B
Long-Term Investments -- $629.4M $2.4B $2.5B $2.1B
Goodwill -- -- $4.6M $5.1M $5.1M
Other Intangibles -- $830.6M $722.4M $620.8M $878.1M
Other Long-Term Assets -- $23.1M -- -- --
Total Assets -- $3.6B $6B $6.3B $6.9B
 
Accounts Payable -- $11.2M $16M $17.6M $17.2M
Accrued Expenses -- $147.7M $215.7M $173.5M $171.5M
Current Portion Of Long-Term Debt -- $54M -- -- --
Current Portion Of Capital Lease Obligations -- -- $25.5M $33.4M $25.5M
Other Current Liabilities -- $7.4M $8M $12M $14.2M
Total Current Liabilities -- $229.9M $284.7M $251.1M $398.7M
 
Long-Term Debt -- $2.3B $3.4B $3.6B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities -- $2.6B $3.8B $3.9B $3.8B
 
Common Stock -- -- $13K $15K $15K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3.1B $3.2B $4.8B
Total Equity -- $1B $2.2B $2.4B $3.1B
 
Total Liabilities and Equity -- $3.6B $6B $6.3B $6.9B
Cash and Short Terms -- $35.2M $11.7M $68K $20.4M
Total Debt -- $2.4B $3.4B $3.6B $3.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$144.4M -$1.2B $1.5M $250.7M $386.5M
Depreciation & Amoritzation $202.7M $223.8M $243.6M $260.3M $281M
Stock-Based Compensation $3.8M -- -- $42.8M $56M
Change in Accounts Receivable -$27.3M -$7.3M -$88.5M -$8.3M -$12.1M
Change in Inventories -- -- -- -- --
Cash From Operations $44.7M $102.1M $235.6M $613M $584.5M
 
Capital Expenditures $357M $199.1M $82.7M $221.6M $329.6M
Cash Acquisitions -$356.3M -$306.5M -$16.9M -$64.6M -$363.4M
Cash From Investing -$713.2M -$505.6M -$99.6M -$286.1M -$686.3M
 
Dividends Paid (Ex Special Dividend) -$289.3M -- -- -$41.1M -$81.4M
Special Dividend Paid
Long-Term Debt Issued $533.2M $375.6M $68.7M $3.6B $1.6B
Long-Term Debt Repaid -$180.7M -$203.9M -$166M -$3.2B -$1.4B
Repurchase of Common Stock -- -- -- -- -$5.8M
Other Financing Activities -$22.5M $201M -$39.5M -$689.9M -$11.9M
Cash From Financing $627.6M $372.8M -$136.8M -$339.2M $100M
 
Beginning Cash (CF) $91.3M $50.3M $19.6M $18.7M $6.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41M -$30.7M -$862K -$12.3M -$1.9M
Ending Cash (CF) $50.3M $19.6M $18.7M $6.4M $4.5M
 
Levered Free Cash Flow -$312.3M -$97M $152.9M $391.4M $254.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $4.6M $49.4M $43.1M $83.7M
Depreciation & Amoritzation -- $57.2M $65M $69.9M $87.6M
Stock-Based Compensation -- -- $12.7M $12.5M $15.2M
Change in Accounts Receivable -- -$56.4M $26.6M -$49M $42.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- $65.1M $184.3M $174.5M $214.1M
 
Capital Expenditures -- $22.3M $93.9M $86.8M $63.4M
Cash Acquisitions -- $3.5M -$53.5M -$48M -$47.3M
Cash From Investing -- -$18.8M -$147.4M -$134.7M -$109.2M
 
Dividends Paid (Ex Special Dividend) -- -- -$13.1M -$21.8M -$44.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $11.5M $530M $110M $220.2M
Long-Term Debt Repaid -- -$41.7M -$55M -$130M -$199.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$492.4M -$176K -$72.8M
Cash From Financing -- -$30.2M -$30.6M -$42M -$97M
 
Beginning Cash (CF) -- $19M $5.3M $2.2M $12.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $16.1M $6.4M -$2.2M $7.9M
Ending Cash (CF) -- $35.2M $11.7M $68K $20.4M
 
Levered Free Cash Flow -- $42.9M $90.5M $87.8M $150.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $196.3M $167.6M $495.4M
Depreciation & Amoritzation -- -- $265.9M $276M $309M
Stock-Based Compensation -- -- $31M $55.2M $65.5M
Change in Accounts Receivable -- -- -$43.8M $38.6M $44.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $529.5M $565.3M $672.3M
 
Capital Expenditures -- $64.3M $192.2M $308.6M $232.2M
Cash Acquisitions -- -$17M -$42.5M -$349.7M $58.8M
Cash From Investing -- -- -$234.7M -$652.3M -$169.6M
 
Dividends Paid (Ex Special Dividend) -- -- -$26.2M -$73M -$151.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $3.5B $701M $1.9B
Long-Term Debt Repaid -- -- -$3.1B -$546M -$2B
Repurchase of Common Stock -- -- -- -$5.8M --
Other Financing Activities -- -- -- -$961K -$157M
Cash From Financing -- -- -$318.2M $75.3M -$482.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$23.5M -$11.7M $20.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $337.3M $256.7M $440M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $7.4M $202.3M $119.1M $228M
Depreciation & Amoritzation -- $170.3M $192.6M $208.3M $236.3M
Stock-Based Compensation -- -- $31M $43.3M $52.9M
Change in Accounts Receivable -- -$118.6M -$73.9M -$27M $29.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- $159.4M $453.2M $405.6M $493.4M
 
Capital Expenditures -- $64.3M $173.8M $260.9M $163.5M
Cash Acquisitions -- -$17M -$42.6M -$327.7M $94.5M
Cash From Investing -- -$81.3M -$216.4M -$582.6M -$65.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$26.2M -$58M -$128.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $63.2M $3.5B $673M $977.2M
Long-Term Debt Repaid -- -$107.2M -$3.1B -$438M -$1.1B
Repurchase of Common Stock -- -- -- -$5.8M --
Other Financing Activities -- -$18.5M -$689.5M -$524K -$145.6M
Cash From Financing -- -$62.4M -$243.8M $170.7M -$411.5M
 
Beginning Cash (CF) -- $69.6M $41.7M $10.6M $26.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $15.6M -$7M -$6.3M $15.9M
Ending Cash (CF) -- $85.1M $34.7M $4.3M $42.7M
 
Levered Free Cash Flow -- $95M $279.4M $144.7M $329.8M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.37% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.03% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.67% over the past day.

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

Show me the best stock