Financhill
Sell
30

KELYA Quote, Financials, Valuation and Earnings

Last price:
$11.72
Seasonality move :
-1.49%
Day range:
$11.30 - $11.94
52-week range:
$11.29 - $24.28
Dividend yield:
2.5%
P/E ratio:
12.39x
P/S ratio:
0.10x
P/B ratio:
0.34x
Volume:
337.7K
Avg. volume:
310.6K
1-year change:
-51.08%
Market cap:
$419.5M
Revenue:
$4.3B
EPS (TTM):
-$0.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $4.9B $5B $4.8B $4.3B
Revenue Growth (YoY) -15.68% 8.72% 1.14% -2.61% -10.42%
 
Cost of Revenues $3.7B $4B $4B $3.9B $3.4B
Gross Profit $827.6M $919.2M $1B $961.4M $882.6M
Gross Profit Margin 18.33% 18.72% 20.38% 19.88% 20.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $805.6M $870.6M $943.5M $934.7M $818.4M
Other Inc / (Exp) -$126.4M $139.5M -$139.7M -$5.3M -$82M
Operating Expenses $805.6M $870.6M $943.5M $934.7M $818.4M
Operating Income $22M $48.6M $68.3M $26.7M $64.2M
 
Net Interest Expenses $2.4M $2.3M -- -- $4.1M
EBT. Incl. Unusual Items -$106.8M $185.8M -$71.2M $24.9M -$21.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$34M $35.1M -$7.9M -$11.5M -$21.3M
Net Income to Company -$72M $156.1M -$62.5M $36.4M -$600K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$72M $156.1M -$62.5M $36.4M -$600K
 
Basic EPS (Cont. Ops) -$1.83 $3.93 -$1.64 $0.99 -$0.02
Diluted EPS (Cont. Ops) -$1.83 $3.91 -$1.64 $0.98 -$0.02
Weighted Average Basic Share $39.3M $39.4M $38.1M $35.9M $35.5M
Weighted Average Diluted Share $39.3M $39.5M $38.1M $36.3M $35.5M
 
EBITDA -$58.5M $239.3M -$17.2M $78.2M $39.9M
EBIT -$103.8M $188.3M -$69.1M $28.1M -$11M
 
Revenue (Reported) $4.5B $4.9B $5B $4.8B $4.3B
Operating Income (Reported) $22M $48.6M $68.3M $26.7M $64.2M
Operating Income (Adjusted) -$103.8M $188.3M -$69.1M $28.1M -$11M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.3B $1.2B $1.2B $1.2B
Revenue Growth (YoY) -7.21% 0.72% -1.32% -0.13% -3.34%
 
Cost of Revenues $1B $1B $983.6M $994M $949.6M
Gross Profit $224.1M $246M $250.2M $238.2M $241.5M
Gross Profit Margin 18.05% 19.68% 20.28% 19.33% 20.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $214.6M $230.7M $236.2M $230.9M $217.4M
Other Inc / (Exp) $15.3M $70M -$10.3M -$3.5M -$76.3M
Operating Expenses $214.6M $230.7M $236.2M $230.9M $217.4M
Operating Income $9.5M $15.3M $14M $7.3M $24.1M
 
Net Interest Expenses $700K $600K -- -- $3.4M
EBT. Incl. Unusual Items $24.1M $84.7M $4.3M $4.9M -$55.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M $16.1M $5.2M -$6.5M -$23.8M
Net Income to Company $23.4M $71.7M -$900K $11.4M -$31.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.4M $71.7M -$900K $11.4M -$31.8M
 
Basic EPS (Cont. Ops) $0.59 $1.80 -$0.02 $0.32 -$0.90
Diluted EPS (Cont. Ops) $0.59 $1.80 -$0.02 $0.31 -$0.90
Weighted Average Basic Share $39.3M $39.4M $37.8M $35M $35.5M
Weighted Average Diluted Share $39.3M $39.5M $37.8M $35.7M $35.5M
 
EBITDA $36.3M $98.3M $17.8M $17.8M -$37.3M
EBIT $24.9M $85.3M $4.8M $5.7M -$51.8M
 
Revenue (Reported) $1.2B $1.3B $1.2B $1.2B $1.2B
Operating Income (Reported) $9.5M $15.3M $14M $7.3M $24.1M
Operating Income (Adjusted) $24.9M $85.3M $4.8M $5.7M -$51.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $4.9B $5B $4.8B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $4B $4B $3.9B $3.4B
Gross Profit $827.6M $919.2M $1B $961.4M $882.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $805.6M $870.6M $943.5M $934.7M $818.4M
Other Inc / (Exp) -$126.4M $139.5M -$139.7M -$5.3M -$82M
Operating Expenses $805.6M $870.6M $943.5M $934.7M $818.4M
Operating Income $22M $48.6M $68.3M $26.7M $64.2M
 
Net Interest Expenses $2.4M $2.3M -- -- $4.1M
EBT. Incl. Unusual Items -$106.8M $185.8M -$71.2M $24.9M -$21.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$34M $35.1M -$7.9M -$11.5M -$21.3M
Net Income to Company -$72M $156.1M -$62.5M $36.4M -$600K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$72M $156.1M -$62.5M $36.4M -$600K
 
Basic EPS (Cont. Ops) -$1.86 $3.92 -$1.62 $0.99 -$0.04
Diluted EPS (Cont. Ops) -$1.86 $3.91 -$1.62 $0.98 -$0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$58.5M $239.3M -$17.2M $78.2M $39.9M
EBIT -$103.8M $188.3M -$69.1M $28.1M -$11M
 
Revenue (Reported) $4.5B $4.9B $5B $4.8B $4.3B
Operating Income (Reported) $22M $48.6M $68.3M $26.7M $64.2M
Operating Income (Adjusted) -$103.8M $188.3M -$69.1M $28.1M -$11M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.9B $5B $4.8B $4.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $4B $3.9B $3.4B --
Gross Profit $919.2M $1B $961.4M $882.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $870.6M $943.5M $934.7M $818.4M --
Other Inc / (Exp) $139.5M -$139.7M -$5.3M -$82M --
Operating Expenses $870.6M $943.5M $934.7M $818.4M --
Operating Income $48.6M $68.3M $26.7M $64.2M --
 
Net Interest Expenses $2.3M $600K -- $6.6M --
EBT. Incl. Unusual Items $185.8M -$71.2M $24.9M -$21.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.1M -$7.9M -$11.5M -$21.3M --
Net Income to Company $156.1M -$62.5M $36.4M -$600K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $156.1M -$62.5M $36.4M -$600K --
 
Basic EPS (Cont. Ops) $3.92 -$1.62 $0.99 -$0.04 --
Diluted EPS (Cont. Ops) $3.91 -$1.62 $0.98 -$0.06 --
Weighted Average Basic Share $157.5M $152.2M $143.5M $142M --
Weighted Average Diluted Share $158M $152.5M $145.3M $143.2M --
 
EBITDA $239.3M -$17.2M $78.2M $39.9M --
EBIT $188.3M -$69.1M $28.1M -$11M --
 
Revenue (Reported) $4.9B $5B $4.8B $4.3B --
Operating Income (Reported) $48.6M $68.3M $26.7M $64.2M --
Operating Income (Adjusted) $188.3M -$69.1M $28.1M -$11M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $223M $112.7M $153.7M $125.8M $39M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.4B $1.5B $1.2B $1.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $61.4M $52.8M $69.9M $48.9M $71M
Total Current Assets $1.5B $1.6B $1.7B $1.6B $1.4B
 
Property Plant And Equipment $124.2M $111.1M $94.6M $71.6M $72.8M
Long-Term Investments $282.7M $387.7M -- -- $11M
Goodwill $3.5M $114.8M $151.1M $151.1M $304.2M
Other Intangibles $55.6M $132.7M $172.4M $137.7M $274.2M
Other Long-Term Assets $35.5M $18M $24.4M $43.2M $11.5M
Total Assets $2.6B $2.9B $2.7B $2.6B $2.6B
 
Accounts Payable $536.8M $687.2M $723.3M $646.1M $613.8M
Accrued Expenses $293M $318.4M $315.8M $156.2M $163.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.6M $17.5M $14.7M $8.4M $12.3M
Other Current Liabilities -- -- -- $169.9M --
Total Current Liabilities $925.6M $1.1B $1.1B $1B $826.5M
 
Long-Term Debt -- -- -- -- $239.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.4B $1.3B $1.4B
 
Common Stock $40.1M $40.1M $38.5M $38.5M $38.5M
Other Common Equity Adj -$4.2M -$27.7M -$8.5M $200K -$6.9M
Common Equity $1.2B $1.3B $1.3B $1.3B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.3B $1.3B $1.3B $1.2B
 
Total Liabilities and Equity $2.6B $2.9B $2.7B $2.6B $2.6B
Cash and Short Terms $223M $112.7M $153.7M $125.8M $39M
Total Debt $300K -- $700K -- $239.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $223M $112.7M $153.7M $125.8M $39M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.4B $1.5B $1.2B $1.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $61.4M $52.8M $69.9M $48.9M $71M
Total Current Assets $1.5B $1.6B $1.7B $1.6B $1.4B
 
Property Plant And Equipment $124.2M $111.1M $94.6M $71.6M $72.8M
Long-Term Investments $282.7M $387.7M -- -- $11M
Goodwill $3.5M $114.8M $151.1M $151.1M $304.2M
Other Intangibles $55.6M $132.7M $172.4M $137.7M $274.2M
Other Long-Term Assets $35.5M $18M $24.4M $43.2M $11.5M
Total Assets $2.6B $2.9B $2.7B $2.6B $2.6B
 
Accounts Payable $536.8M $687.2M $723.3M $646.1M $613.8M
Accrued Expenses $293M $318.4M $315.8M $156.2M $163.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $19.6M $17.5M $14.7M $8.4M $12.3M
Other Current Liabilities -- -- -- $169.9M --
Total Current Liabilities $925.6M $1.1B $1.1B $1B $826.5M
 
Long-Term Debt -- -- -- -- $239.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.4B $1.3B $1.4B
 
Common Stock $40.1M $40.1M $38.5M $38.5M $38.5M
Other Common Equity Adj -$4.2M -$27.7M -$8.5M $200K -$6.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.3B $1.3B $1.3B $1.2B
 
Total Liabilities and Equity $2.6B $2.9B $2.7B $2.6B $2.6B
Cash and Short Terms $223M $112.7M $153.7M $125.8M $39M
Total Debt $300K -- $700K -- $239.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$72M $156.1M -$62.5M $36.4M -$600K
Depreciation & Amoritzation $45.3M $51M $51.9M $50.1M $50.9M
Stock-Based Compensation $3.9M $5.1M $7.8M $9.7M $11.8M
Change in Accounts Receivable $55.9M -$150.7M -$99.3M $147.2M -$20.9M
Change in Inventories -- -- -- -- --
Cash From Operations $186M $85M -$76.3M $76.7M $26.9M
 
Capital Expenditures $15.5M $11.2M $12M $15.3M $11.1M
Cash Acquisitions -$38M -$213M $167.3M -- -$354.8M
Cash From Investing $9.8M -$180.7M $167.5M -$14.1M -$361.6M
 
Dividends Paid (Ex Special Dividend) -$3M -$4M -$10.6M -$11M -$10.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $1.3B
Long-Term Debt Repaid -$2M -$1.5M -$1.4M -$1.2M -$1.1B
Repurchase of Common Stock -- -- -$35M -$42.2M -$10M
Other Financing Activities -$1.4M -$2.4M -$4.4M -$4.5M -$3.7M
Cash From Financing -$8.1M -$8.1M -$50.6M -$59.6M $214.8M
 
Beginning Cash (CF) $31M $228.1M $119.5M $162.4M $167.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $187.7M -$103.8M $40.6M $3M -$119.9M
Ending Cash (CF) $228.1M $119.5M $162.4M $167.6M $45.6M
 
Levered Free Cash Flow $170.5M $73.8M -$88.3M $61.4M $15.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $23.4M $71.7M -$900K $11.4M -$31.8M
Depreciation & Amoritzation $11.4M $13M $13M $12.1M $14.5M
Stock-Based Compensation $1M $1.1M $1.9M $1.8M $3.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$30.5M $54M $35.4M $43.3M $15M
 
Capital Expenditures $3.2M $3.7M $6.4M $2.9M $2M
Cash Acquisitions -$2.8M -- -- -- -$4.5M
Cash From Investing -$500K $17.7M -$200K -$3.3M -$6.1M
 
Dividends Paid (Ex Special Dividend) -- -$2M -$2.9M -$2.7M -$2.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $491.2M
Long-Term Debt Repaid -$1M -$200K -$200K -$200K -$480M
Repurchase of Common Stock -- -- -$7.8M -- -$10M
Other Financing Activities -$100K -$200K -$2.9M -$100K -$400K
Cash From Financing -$1.3M -$2.4M -$13.2M -$3M -$2.5M
 
Beginning Cash (CF) $254.4M $51.1M $130.7M $126.5M $40.4M
Foreign Exchange Rate Adjustment $6M -$900K $9.7M $4.1M -$1.2M
Additions / Reductions -$32.3M $69.3M $22M $37M $6.4M
Ending Cash (CF) $228.1M $119.5M $162.4M $167.6M $45.6M
 
Levered Free Cash Flow -$33.7M $50.3M $29M $40.4M $13M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$72M $156.1M -$62.5M $36.4M -$600K
Depreciation & Amoritzation $45.3M $51M $51.9M $50.1M $50.9M
Stock-Based Compensation $3.9M $5.1M $7.8M $9.7M $11.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $186M $85M -$76.3M $76.7M $26.9M
 
Capital Expenditures $15.5M $11.2M $12M $15.3M $11.1M
Cash Acquisitions -$38M -$213M $167.3M -- -$354.8M
Cash From Investing $9.8M -$180.7M $167.5M -$14.1M -$361.6M
 
Dividends Paid (Ex Special Dividend) -$3M -$4M -$10.6M -$11M -$10.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -$1.5M -$1.4M -$1.2M -$1.1B
Repurchase of Common Stock -- -- -$35M -$42.2M -$10M
Other Financing Activities -$1.4M -$2.4M -$4.4M -$4.5M -$3.7M
Cash From Financing -$8.1M -$8.1M -$50.6M -$59.6M $214.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $187.7M -$103.8M $40.6M $3M -$119.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $170.5M $73.8M -$88.3M $61.4M $15.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $156.1M -$62.5M $36.4M -$600K --
Depreciation & Amoritzation $51M $51.9M $50.1M $50.9M --
Stock-Based Compensation $5.1M $7.8M $9.7M $11.8M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $85M -$76.3M $76.7M $26.9M --
 
Capital Expenditures $11.2M $12M $15.3M $11.1M --
Cash Acquisitions -$213M $167.3M -- -$354.8M --
Cash From Investing -$180.7M $167.5M -$14.1M -$361.6M --
 
Dividends Paid (Ex Special Dividend) -$4M -$10.6M -$11M -$10.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.3B --
Long-Term Debt Repaid -$1.5M -$1.4M -$1.2M -$1.1B --
Repurchase of Common Stock -- -$35M -$42.2M -$10M --
Other Financing Activities -$2.4M -$4.4M -$4.5M -$3.7M --
Cash From Financing -$8.1M -$50.6M -$59.6M $214.8M --
 
Beginning Cash (CF) $595.1M $642.3M $544.5M $462.5M --
Foreign Exchange Rate Adjustment -$4.8M $2.3M $2.2M -$2.1M --
Additions / Reductions -$103.8M $40.6M $3M -$119.9M --
Ending Cash (CF) $486.5M $685.2M $549.7M $340.5M --
 
Levered Free Cash Flow $73.8M -$88.3M $61.4M $15.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

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

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock