Financhill
Sell
28

KPLT Quote, Financials, Valuation and Earnings

Last price:
$7.29
Seasonality move :
16.38%
Day range:
$6.81 - $7.30
52-week range:
$5.08 - $23.54
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.12x
P/B ratio:
--
Volume:
20.4K
Avg. volume:
34.9K
1-year change:
-52.14%
Market cap:
$31.2M
Revenue:
$247.2M
EPS (TTM):
-$8.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $247.2M $303.1M $209.5M $221.6M $247.2M
Revenue Growth (YoY) 169.06% 22.62% -30.89% 5.77% 11.56%
 
Cost of Revenues $167.4M $214.1M $172.1M $179.9M $201.4M
Gross Profit $79.8M $89M $37.4M $41.7M $45.8M
Gross Profit Margin 32.28% 29.36% 17.86% 18.82% 18.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.1M $44.2M $49.9M $40.4M $36.1M
Other Inc / (Exp) -$16.4M $8.3M $6.1M -$8.6M -$3.6M
Operating Expenses $26.8M $59M $65.5M $53.5M $50.2M
Operating Income $53M $30M -$28.1M -$11.8M -$4.4M
 
Net Interest Expenses $13.6M $16.5M $18.5M $16.1M $17.7M
EBT. Incl. Unusual Items $23M $21.7M -$40.5M -$36.5M -$25.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $487K $539K -$50K $165K $143K
Net Income to Company $22.5M $21.2M -$40.5M -$36.7M -$25.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22.5M $21.2M -$40.5M -$36.7M -$25.9M
 
Basic EPS (Cont. Ops) $5.82 $7.75 -$10.30 -$8.97 -$5.96
Diluted EPS (Cont. Ops) $5.82 $6.50 -$10.30 -$8.97 -$5.96
Weighted Average Basic Share $3.9M $2.7M $3.9M $4.1M $4.3M
Weighted Average Diluted Share $3.9M $3.2M $3.9M $4.1M $4.3M
 
EBITDA $148.1M $182.2M $95.9M $108.2M $134M
EBIT $36.6M $38.2M -$21.3M -$18.7M -$6.9M
 
Revenue (Reported) $247.2M $303.1M $209.5M $221.6M $247.2M
Operating Income (Reported) $53M $30M -$28.1M -$11.8M -$4.4M
Operating Income (Adjusted) $36.6M $38.2M -$21.3M -$18.7M -$6.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $73.4M $73.3M $46.2M $57.6M $63M
Revenue Growth (YoY) -- -0.08% -36.92% 24.48% 9.39%
 
Cost of Revenues $50.9M $52M $40.7M $48.7M $55.6M
Gross Profit $22.5M $21.3M $5.5M $8.9M $7.4M
Gross Profit Margin 30.64% 29.1% 11.95% 15.46% 11.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5M $9M $12.3M -- --
Other Inc / (Exp) -$6.8M $3M $271K -$7M -$3.7M
Operating Expenses $8.2M $13.1M $15.9M $12.5M $8.6M
Operating Income $14.2M $8.3M -$10.4M -$3.6M -$1.2M
 
Net Interest Expenses $3.5M $4M $5M $3.9M $4.7M
EBT. Incl. Unusual Items $4M $7.2M -$15.1M -$14.5M -$9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64K -$266K -$223K $112K $30K
Net Income to Company -- $7.5M -$14.9M -$14.6M -$9.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.9M $7.5M -$14.9M -$14.6M -$9.6M
 
Basic EPS (Cont. Ops) $1.02 $2.00 -$3.75 -$4.46 -$2.12
Diluted EPS (Cont. Ops) $1.02 $1.75 -$3.75 -$4.46 -$2.12
Weighted Average Basic Share $3.9M $3.9M $3.9M $4.2M $4.5M
Weighted Average Diluted Share $3.9M $4.2M $3.9M $4.2M $4.5M
 
EBITDA $41.2M $46.3M $18.2M $24M $33M
EBIT $7.5M $11.2M -$9.6M -$10.2M -$4.7M
 
Revenue (Reported) $73.4M $73.3M $46.2M $57.6M $63M
Operating Income (Reported) $14.2M $8.3M -$10.4M -$3.6M -$1.2M
Operating Income (Adjusted) $7.5M $11.2M -$9.6M -$10.2M -$4.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $303.1M $209.5M $221.6M $247.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $214.1M $172.1M $179.9M $201.4M
Gross Profit -- $89M $37.4M $41.7M $45.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $44.2M $49.9M -- --
Other Inc / (Exp) -$13.9M $8.3M $6.1M -$8.6M -$3.6M
Operating Expenses -- $59M $65.5M $53.5M $50.2M
Operating Income -- $30M -$28.1M -$11.8M -$4.4M
 
Net Interest Expenses $10.6M $16.5M $18.5M $16.1M $17.7M
EBT. Incl. Unusual Items -- $21.7M -$40.5M -$36.5M -$25.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $539K -$50K $165K $143K
Net Income to Company -- $21.2M -$40.5M -$36.7M -$25.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $21.2M -$40.5M -$36.7M -$25.9M
 
Basic EPS (Cont. Ops) -- $3.34 -$10.23 -$9.92 -$5.91
Diluted EPS (Cont. Ops) -- $2.84 -$10.23 -$9.92 -$5.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $182.2M $95.9M $108.2M $134M
EBIT -- $38.2M -$21.3M -$18.7M -$6.9M
 
Revenue (Reported) -- $303.1M $209.5M $221.6M $247.2M
Operating Income (Reported) -- $30M -$28.1M -$11.8M -$4.4M
Operating Income (Adjusted) -- $38.2M -$21.3M -$18.7M -$6.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $303.1M $209.5M $221.6M $247.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $214.1M $172.1M $179.9M $201.4M --
Gross Profit $89M $37.4M $41.7M $45.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.2M $49.9M -- -- --
Other Inc / (Exp) $8.3M $6.1M -$8.6M -$3.6M --
Operating Expenses $59M $65.5M $53.5M $50.2M --
Operating Income $30M -$28.1M -$11.8M -$4.4M --
 
Net Interest Expenses $16.5M $18.5M $16.1M $17.7M --
EBT. Incl. Unusual Items $21.7M -$40.5M -$36.5M -$25.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $539K -$50K $165K $143K --
Net Income to Company $21.2M -$40.5M -$36.7M -$25.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.2M -$40.5M -$36.7M -$25.9M --
 
Basic EPS (Cont. Ops) $3.34 -$10.23 -$9.92 -$5.91 --
Diluted EPS (Cont. Ops) $2.84 -$10.23 -$9.92 -$5.91 --
Weighted Average Basic Share $13.5M $15.7M $16.4M $17.4M --
Weighted Average Diluted Share $14.2M $15.7M $16.4M $17.4M --
 
EBITDA $182.2M $95.9M $108.2M $134M --
EBIT $38.2M -$21.3M -$18.7M -$6.9M --
 
Revenue (Reported) $303.1M $209.5M $221.6M $247.2M --
Operating Income (Reported) $30M -$28.1M -$11.8M -$4.4M --
Operating Income (Adjusted) $38.2M -$21.3M -$18.7M -$6.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $65.6M $92.5M $65.4M $21.4M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6M $2M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.2M -- -- -- --
Other Current Assets $66.7M $66M $56.9M $63.8M $73.8M
Total Current Assets $139.2M $164.4M $126.8M $97.6M $90.4M
 
Property Plant And Equipment $330K $576K $1.3M $1.2M $636K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $188K $1.1M $1.8M $1.9M $2.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $139.8M $166.2M $130.1M $100.9M $93.2M
 
Accounts Payable $1.7M $2M $1.3M $903K $1.5M
Accrued Expenses $2.3M $2M $2.4M $13.9M $4.3M
Current Portion Of Long-Term Debt -- -- $25M -- $112.6M
Current Portion Of Capital Lease Obligations -- -- $382K $297K $179K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.3M $16.1M $50.1M $42.3M $138.7M
 
Long-Term Debt $110.7M $101.9M $80.7M $85.9M --
Capital Leases -- -- -- -- --
Total Liabilities $140.8M $125.4M $132.1M $128.9M $140M
 
Common Stock $3K $10K -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -$949K $40.8M -$2.1M -$28M -$46.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$949K $40.8M -$2.1M -$28M -$46.8M
 
Total Liabilities and Equity $139.8M $166.2M $130.1M $100.9M $93.2M
Cash and Short Terms $65.6M $92.5M $65.4M $21.4M $3.5M
Total Debt $110.7M $101.9M $105.7M $85.9M $112.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $65.6M $92.5M $65.4M $21.4M $3.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6M $2M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.2M -- -- -- --
Other Current Assets $66.7M $66M $56.9M $63.8M $73.8M
Total Current Assets $139.2M $164.4M $126.8M $97.6M $90.4M
 
Property Plant And Equipment $330K $576K $1.3M $1.2M $636K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $188K $1.1M $1.8M $1.9M $2.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $139.8M $166.2M $130.1M $100.9M $93.2M
 
Accounts Payable $1.7M $2M $1.3M $903K $1.5M
Accrued Expenses $2.3M $2M $2.4M $13.9M $4.3M
Current Portion Of Long-Term Debt -- -- $25M -- $112.6M
Current Portion Of Capital Lease Obligations -- -- $382K $297K $179K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $17.3M $16.1M $50.1M $42.3M $138.7M
 
Long-Term Debt $110.7M $101.9M $80.7M $85.9M --
Capital Leases -- -- -- -- --
Total Liabilities $140.8M $125.4M $132.1M $128.9M $140M
 
Common Stock $3K $10K -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$949K $40.8M -$2.1M -$28M -$46.8M
 
Total Liabilities and Equity $139.8M $166.2M $130.1M $100.9M $93.2M
Cash and Short Terms $65.6M $92.5M $65.4M $21.4M $3.5M
Total Debt $110.7M $101.9M $105.7M $85.9M $112.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $22.5M $21.2M -$40.5M -$36.7M -$25.9M
Depreciation & Amoritzation $111.4M $144M $117.2M $126.9M $141M
Stock-Based Compensation $351K $13M $6.4M $7M $5.8M
Change in Accounts Receivable -$16.8M -$28.7M -- -$5M $5M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.1M $2.2M -$20.8M -$17.4M -$32.6M
 
Capital Expenditures $436K $1.4M $1.5M $974K $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$402K -$1.4M -$1.5M -$974K -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $89M $7M $18.5M $14.3M $34.4M
Long-Term Debt Repaid -$28.3M -$20.5M -$22.5M -$36.6M -$12.4M
Repurchase of Common Stock -- -- -$344K -$355K -$613K
Other Financing Activities -$932K $38.9M -- -$34K --
Cash From Financing $59.9M $26.1M -$4.2M -$22.6M $21.6M
 
Beginning Cash (CF) $12.2M $69.6M $96.4M $69.8M $28.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.4M $26.8M -$26.6M -$41M -$12.3M
Ending Cash (CF) $69.6M $96.4M $69.8M $28.8M $16.6M
 
Levered Free Cash Flow -$2.6M $730K -$22.4M -$18.4M -$33.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $7.5M -$14.9M -$14.6M -$9.6M
Depreciation & Amoritzation -- $35M $27.8M $34.3M $37.7M
Stock-Based Compensation -- $158K $1.7M $1.4M $1.3M
Change in Accounts Receivable -- -$9.5M -- -$5M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$574K -$19.3M -$9.7M -$28.5M
 
Capital Expenditures -- $485K $138K $211K $647K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$485K -$138K -$211K -$647K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.2M $8.6M $3.4M $18.3M
Long-Term Debt Repaid -- -$7.6M -$816K -$3.5M -$2.9M
Repurchase of Common Stock -- -- -$51K -$37K -$51K
Other Financing Activities -- $846K -- -- --
Cash From Financing -- -$5.5M $7.7M -$152K $15.4M
 
Beginning Cash (CF) -- $102.9M $81.6M $38.9M $30.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$6.5M -$11.7M -$10.1M -$13.7M
Ending Cash (CF) -- $96.4M $69.8M $28.8M $16.6M
 
Levered Free Cash Flow -- -$1.1M -$19.5M -$9.9M -$29.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $21.2M -$40.5M -$36.7M -$25.9M
Depreciation & Amoritzation -- $144M $117.2M $126.9M $141M
Stock-Based Compensation -- $13M $6.4M $7M $5.8M
Change in Accounts Receivable -- -$28.7M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $2.2M -$20.8M -$17.4M -$32.6M
 
Capital Expenditures -- $1.4M $1.5M $974K $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.4M -$1.5M -$974K -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $7M $18.5M $14.3M $34.4M
Long-Term Debt Repaid -- -$20.5M -$22.5M -$36.6M -$12.4M
Repurchase of Common Stock -- -- -$344K -$355K -$613K
Other Financing Activities -- -- -- -- --
Cash From Financing -- $26.1M -$4.2M -$22.6M $21.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $26.8M -$26.6M -$41M -$12.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $730K -$22.4M -$18.4M -$33.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $21.2M -$40.5M -$36.7M -$25.9M --
Depreciation & Amoritzation $144M $117.2M $126.9M $141M --
Stock-Based Compensation $13M $6.4M $7M $5.8M --
Change in Accounts Receivable -$28.7M -- -$5M $5M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2M -$20.8M -$17.4M -$32.6M --
 
Capital Expenditures $1.4M $1.5M $974K $1.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$1.5M -$974K -$1.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7M $18.5M $14.3M $34.4M --
Long-Term Debt Repaid -$20.5M -$22.5M -$36.6M -$12.4M --
Repurchase of Common Stock -- -$344K -$355K -$613K --
Other Financing Activities $38.9M -- -$34K -- --
Cash From Financing $26.1M -$4.2M -$22.6M $21.6M --
 
Beginning Cash (CF) $355.6M $351.5M $195.2M $135M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.8M -$26.6M -$41M -$12.3M --
Ending Cash (CF) $382.5M $324.9M $154.2M $122.8M --
 
Levered Free Cash Flow $730K -$22.4M -$18.4M -$33.9M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock