Financhill
Sell
39

KLXE Quote, Financials, Valuation and Earnings

Last price:
$2.11
Seasonality move :
-4.19%
Day range:
$2.04 - $2.23
52-week range:
$1.51 - $7.66
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.05x
P/B ratio:
31.36x
Volume:
126.1K
Avg. volume:
249.6K
1-year change:
-62.93%
Market cap:
$37.1M
Revenue:
$709.3M
EPS (TTM):
-$3.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $436.1M $781.6M $888.4M $709.3M
Revenue Growth (YoY) -- 57.55% 79.23% 13.66% -20.16%
 
Cost of Revenues -- $389.9M $621.3M $672.5M $549.7M
Gross Profit -- $46.2M $160.3M $215.9M $159.6M
Gross Profit Margin -- 10.59% 20.51% 24.3% 22.5%
 
R&D Expenses -- $600K $600K $1.4M $1.4M
Selling, General & Admin -- $54.6M $70.4M $86.7M $79.6M
Other Inc / (Exp) -- -$1.3M -- $1.9M -$100K
Operating Expenses -- $109M $127.8M $160.9M $175M
Operating Income -- -$62.8M $32.5M $55M -$15.4M
 
Net Interest Expenses -- $29.4M $35M $34.7M $36.9M
EBT. Incl. Unusual Items -- -$93.5M -$2.5M $22.2M -$52.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $300K $600K $3M $600K
Net Income to Company -- -$93.8M -$3.1M $19.2M -$53M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$93.8M -$3.1M $19.2M -$53M
 
Basic EPS (Cont. Ops) -- -$10.83 -$0.27 $1.23 -$3.27
Diluted EPS (Cont. Ops) -- -$10.83 -$0.27 $1.22 -$3.27
Weighted Average Basic Share -- $8.7M $11.3M $15.6M $16.2M
Weighted Average Diluted Share -- $8.7M $11.3M $15.7M $16.2M
 
EBITDA -- -$10.3M $89.3M $131.5M $81M
EBIT -- -$64.1M $32.5M $58.7M -$13M
 
Revenue (Reported) -- $436.1M $781.6M $888.4M $709.3M
Operating Income (Reported) -- -$62.8M $32.5M $55M -$15.4M
Operating Income (Adjusted) -- -$64.1M $32.5M $58.7M -$13M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $152.3M $239.6M $174.7M $154M
Revenue Growth (YoY) -- 75.66% 57.32% -27.09% -11.85%
 
Cost of Revenues -- $135M $180.9M $144M $123.8M
Gross Profit -- $17.3M $58.7M $30.7M $30.2M
Gross Profit Margin -- 11.36% 24.5% 17.57% 19.61%
 
R&D Expenses -- $100K $300K $300K $400K
Selling, General & Admin -- $15M $26.2M $21.6M $21.6M
Other Inc / (Exp) -- -- $3.2M -- -$1.2M
Operating Expenses -- $28.8M $43M $43.8M $46.7M
Operating Income -- -$11.5M $15.7M -$13.1M -$16.5M
 
Net Interest Expenses -- $8.3M $9.3M $8.9M $10M
EBT. Incl. Unusual Items -- -$19.8M $9.6M -$22M -$27.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $100K $200K $200K $200K
Net Income to Company -- -$19.9M $9.4M -$22.2M -$27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$19.9M $9.4M -$22.2M -$27.9M
 
Basic EPS (Cont. Ops) -- -$1.98 $0.66 -$1.38 -$1.62
Diluted EPS (Cont. Ops) -- -$1.98 $0.65 -$1.38 -$1.62
Weighted Average Basic Share -- $10.1M $14.2M $16.1M $17.2M
Weighted Average Diluted Share -- $10.1M $14.4M $16.1M $17.2M
 
EBITDA -- $2.2M $35.4M $9.5M $7.3M
EBIT -- -$11.5M $18.9M -$12.4M -$17.4M
 
Revenue (Reported) -- $152.3M $239.6M $174.7M $154M
Operating Income (Reported) -- -$11.5M $15.7M -$13.1M -$16.5M
Operating Income (Adjusted) -- -$11.5M $18.9M -$12.4M -$17.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $494M $868.9M $823.5M $688.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $443.6M $667.2M $635.6M $529.5M
Gross Profit -- $50.4M $201.7M $187.9M $159.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $500K $800K $1.4M $1.5M
Selling, General & Admin -- $59M $81.6M $82.1M $79.6M
Other Inc / (Exp) -- -$1.3M $3.2M -$1.3M -$1.3M
Operating Expenses -- $116.8M $142M $161.7M $177.9M
Operating Income -- -$66.4M $59.7M $26.2M -$18.8M
 
Net Interest Expenses -- $32.3M $36M $34.3M $38M
EBT. Incl. Unusual Items -- -$100M $26.9M -$9.4M -$58.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $500K $700K $3M $600K
Net Income to Company -- -$100.5M $26.2M -$12.4M -$58.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$100.5M $26.2M -$12.4M -$58.7M
 
Basic EPS (Cont. Ops) -- -$11.56 $2.02 -$0.78 -$3.52
Diluted EPS (Cont. Ops) -- -$11.56 $2.00 -$0.78 -$3.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$10.4M $122.5M $105.6M $78.8M
EBIT -- -$67.7M $62.9M $27.4M -$18M
 
Revenue (Reported) -- $494M $868.9M $823.5M $688.6M
Operating Income (Reported) -- -$66.4M $59.7M $26.2M -$18.8M
Operating Income (Adjusted) -- -$67.7M $62.9M $27.4M -$18M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $86.7M $152.3M $239.6M $174.7M $154M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $134.3M $135M $180.9M $144M $123.8M
Gross Profit -$47.6M $17.3M $58.7M $30.7M $30.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $100K $100K $300K $300K $400K
Selling, General & Admin $19.2M $15M $26.2M $21.6M $21.6M
Other Inc / (Exp) $800K -- $3.2M -- -$1.2M
Operating Expenses -$24.5M $28.8M $43M $43.8M $46.7M
Operating Income -$23.1M -$11.5M $15.7M -$13.1M -$16.5M
 
Net Interest Expenses $8M $8.3M $9.3M $8.9M $10M
EBT. Incl. Unusual Items -$30.3M -$19.8M $9.6M -$22M -$27.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100K $100K $200K $200K $200K
Net Income to Company -$30.4M -$19.9M $9.4M -$22.2M -$27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.4M -$19.9M $9.4M -$22.2M -$27.9M
 
Basic EPS (Cont. Ops) -$3.69 -$1.98 $0.66 -$1.38 -$1.62
Diluted EPS (Cont. Ops) -$3.69 -$1.98 $0.65 -$1.38 -$1.62
Weighted Average Basic Share $8M $10.1M $14.2M $16.1M $17.2M
Weighted Average Diluted Share $8M $10.1M $14.4M $16.1M $17.2M
 
EBITDA -$4.4M $2.2M $35.4M $9.5M $7.3M
EBIT -$22.3M -$11.5M $18.9M -$12.4M -$17.4M
 
Revenue (Reported) $86.7M $152.3M $239.6M $174.7M $154M
Operating Income (Reported) -$23.1M -$11.5M $15.7M -$13.1M -$16.5M
Operating Income (Adjusted) -$22.3M -$11.5M $18.9M -$12.4M -$17.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $28M $57.4M $112.5M $91.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $103.2M $154.3M $127M $96.9M
Inventory -- $22.4M $25.7M $33.5M $31M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $11.1M $17.3M $17.3M $13.5M
Total Current Assets -- $164.7M $254.7M $290.3M $233M
 
Property Plant And Equipment -- $218.4M $205.5M $242.9M $216.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $2.2M -- -- --
Other Long-Term Assets -- $2.4M $3.6M $4.8M $5.1M
Total Assets -- $387.7M $465.9M $539.8M $456.3M
 
Accounts Payable -- $72.1M $84.2M $87.9M $74.4M
Accrued Expenses -- $21.8M $26.6M $11.7M $12.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $21.5M $24.4M $28.9M $19.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $122.7M $154.4M $164.1M $140.1M
 
Long-Term Debt -- $274.8M $283.4M $284.3M $285.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $439.1M $481.7M $501M $466.8M
 
Common Stock -- $100K $100K $100K $200K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$51.4M -$15.8M $38.8M -$10.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$51.4M -$15.8M $38.8M -$10.5M
 
Total Liabilities and Equity -- $387.7M $465.9M $539.8M $456.3M
Cash and Short Terms -- $28M $57.4M $112.5M $91.6M
Total Debt -- $274.8M $283.4M $284.3M $285.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $19.4M $39.6M $84.9M $14.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $107M $193.2M $120.5M $102.7M
Inventory -- $24.3M $27.2M $33.3M $31.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $11.4M $17.2M $14.9M $10.7M
Total Current Assets -- $162.1M $277.2M $253.6M $167.9M
 
Property Plant And Equipment -- $213M $232.2M $238.5M $203.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- $1.3M
Other Long-Term Assets -- $2.3M $4.5M $3.7M $6.2M
Total Assets -- $379.5M $515.9M $497.5M $379.1M
 
Accounts Payable -- $71.9M $93.7M $74.5M $58.2M
Accrued Expenses -- $37.2M $40.5M $45.9M $29.5M
Current Portion Of Long-Term Debt -- -- -- -- $4.3M
Current Portion Of Capital Lease Obligations -- $22M $26.5M $26.9M $19.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $131.1M $160.7M $147.3M $111.3M
 
Long-Term Debt -- $275.1M $283.6M $284.6M $256.7M
Capital Leases -- -- -- -- --
Total Liabilities -- $446.7M $488.4M $480.6M $405.7M
 
Common Stock -- $100K $100K $200K $200K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$67.2M $27.5M $16.9M -$26.6M
 
Total Liabilities and Equity -- $379.5M $515.9M $497.5M $379.1M
Cash and Short Terms -- $19.4M $39.6M $84.9M $14.6M
Total Debt -- $275.1M $283.6M $284.6M $261M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$93.8M -$3.1M $19.2M -$53M
Depreciation & Amoritzation -- $53.8M $56.8M $72.8M $94M
Stock-Based Compensation -- $3.2M $3M $3M $3.9M
Change in Accounts Receivable -- -$36.6M -$51M $44M $30.6M
Change in Inventories -- -$2.4M -$6.2M -$9M $1.4M
Cash From Operations -- -$55.6M $15.7M $115.6M $54.2M
 
Capital Expenditures -- $11M $35.6M $57.1M $65.1M
Cash Acquisitions -- -- -- $1.1M --
Cash From Investing -- $4.5M -$18.7M -$39.7M -$51.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $30M $20M -- $5.4M
Long-Term Debt Repaid -- -$2.6M -$9.7M -$14.6M -$21.6M
Repurchase of Common Stock -- -$300K -- -$400K -$400K
Other Financing Activities -- -$900K -$2.7M -$5.8M -$7.4M
Cash From Financing -- $32M $32.4M -$20.8M -$24M
 
Beginning Cash (CF) -- $47.1M $28M $57.4M $112.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$19.1M $29.4M $55.1M -$20.9M
Ending Cash (CF) -- $28M $57.4M $112.5M $91.6M
 
Levered Free Cash Flow -- -$66.6M -$19.9M $58.5M -$10.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$19.9M $9.4M -$22.2M -$27.9M
Depreciation & Amoritzation -- $13.7M $16.5M $21.9M $24.7M
Stock-Based Compensation -- -- $700K $900K $800K
Change in Accounts Receivable -- -$3.8M -$22M $7.5M -$5.8M
Change in Inventories -- -$2M -$1.5M -$400K -$1.4M
Cash From Operations -- -$6.2M -$8.6M -$10.8M -$37.6M
 
Capital Expenditures -- $5.8M $10.3M $13.5M $15M
Cash Acquisitions -- -- $1.7M -- --
Cash From Investing -- -$3.2M -$3.6M -$10.2M -$10.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $280.2M
Long-Term Debt Repaid -- -$1.5M -$3.1M -$4.7M -$291.7M
Repurchase of Common Stock -- -$300K -$800K -- --
Other Financing Activities -- -$400K -$1.7M -$1.9M -$10.1M
Cash From Financing -- $800K -$5.6M -$6.6M -$21.1M
 
Beginning Cash (CF) -- $28M $57.4M $112.5M $91.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$8.6M -$17.8M -$27.6M -$68.9M
Ending Cash (CF) -- $19.4M $39.6M $84.9M $22.7M
 
Levered Free Cash Flow -- -$12M -$18.9M -$24.3M -$52.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$100.5M $26.2M -$12.4M -$58.7M
Depreciation & Amoritzation -- $57.3M $59.6M $78.2M $96.8M
Stock-Based Compensation -- $2.7M $3.7M $3.2M $3.8M
Change in Accounts Receivable -- -$40.1M -$69.2M $73.5M $17.3M
Change in Inventories -- -$4.5M -$5.7M -$7.9M $400K
Cash From Operations -- -$49.4M $13.3M $113.4M $27.4M
 
Capital Expenditures -- $13.3M $40.1M $60.3M $66.6M
Cash Acquisitions -- -- $1.7M -$600K --
Cash From Investing -- $3M -$19.1M -$46.3M -$51.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$3.5M -$11.3M -$16.2M -$308.6M
Repurchase of Common Stock -- -$600K -$500K -$100K --
Other Financing Activities -- -$2.2M -$4M -$6M -$15.6M
Cash From Financing -- $31.5M $26M -$21.8M -$38.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$14.9M $20.2M $45.3M -$62.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$62.7M -$26.8M $53.1M -$39.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$30.4M -$19.9M $9.4M -$22.2M -$27.9M
Depreciation & Amoritzation $17.9M $13.7M $16.5M $21.9M $24.7M
Stock-Based Compensation $600K -- $700K $900K $800K
Change in Accounts Receivable -$20.1M -$3.8M -$22M $7.5M -$5.8M
Change in Inventories $2.1M -$2M -$1.5M -$400K -$1.4M
Cash From Operations -$29.1M -$6.2M -$8.6M -$10.8M -$37.6M
 
Capital Expenditures $1.1M $5.8M $10.3M $13.5M $15M
Cash Acquisitions -$3M -- $1.7M -- --
Cash From Investing -$1.6M -$3.2M -$3.6M -$10.2M -$10.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $280.2M
Long-Term Debt Repaid -$1.1M -$1.5M -$3.1M -$4.7M -$291.7M
Repurchase of Common Stock -- -$300K -$800K -- --
Other Financing Activities -$900K -$400K -$1.7M -$1.9M -$10.1M
Cash From Financing -$2M $800K -$5.6M -$6.6M -$21.1M
 
Beginning Cash (CF) $79.8M $28M $57.4M $112.5M $91.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32.7M -$8.6M -$17.8M -$27.6M -$68.9M
Ending Cash (CF) $47.1M $19.4M $39.6M $84.9M $22.7M
 
Levered Free Cash Flow -$30.2M -$12M -$18.9M -$24.3M -$52.6M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock