Financhill
Sell
31

KRNT Quote, Financials, Valuation and Earnings

Last price:
$21.80
Seasonality move :
13.54%
Day range:
$21.03 - $22.08
52-week range:
$13.59 - $34.29
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
5.02x
P/B ratio:
1.40x
Volume:
117.3K
Avg. volume:
338K
1-year change:
20.06%
Market cap:
$1B
Revenue:
$203.8M
EPS (TTM):
-$0.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $193.3M $322M $271.5M $219.8M $203.8M
Revenue Growth (YoY) 7.49% 66.56% -15.68% -19.05% -7.26%
 
Cost of Revenues $105.5M $170.1M $175M $152.8M $112.1M
Gross Profit $87.8M $151.9M $96.5M $67M $91.8M
Gross Profit Margin 45.42% 47.18% 35.54% 30.47% 45.02%
 
R&D Expenses $31.5M $43.7M $56M $50.1M $41.6M
Selling, General & Admin $63.1M $95.4M $110.4M $104.4M $87.5M
Other Inc / (Exp) -$1.3M -$2.5M $596K -$3.2M --
Operating Expenses $94.5M $139.1M $166.4M $154.5M $129.1M
Operating Income -$6.7M $12.8M -$69.9M -$87.5M -$37.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.2M $15.4M -$56.5M -$63.4M -$15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M -$135K $22.6M $970K $1.8M
Net Income to Company -$4.8M $15.5M -$79.1M -$64.4M -$16.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M $15.5M -$79.1M -$64.4M -$16.8M
 
Basic EPS (Cont. Ops) -$0.11 $0.33 -$1.59 -$1.31 -$0.35
Diluted EPS (Cont. Ops) -$0.11 $0.32 -$1.59 -$1.31 -$0.35
Weighted Average Basic Share $42.3M $47.1M $49.8M $49.2M $47.5M
Weighted Average Diluted Share $42.3M $48.6M $49.8M $49.2M $47.5M
 
EBITDA -$2M $19.9M -$56.3M -$72.8M -$24.3M
EBIT -$6.7M $12.8M -$69.9M -$87.5M -$37.3M
 
Revenue (Reported) $193.3M $322M $271.5M $219.8M $203.8M
Operating Income (Reported) -$6.7M $12.8M -$69.9M -$87.5M -$37.3M
Operating Income (Adjusted) -$6.7M $12.8M -$69.9M -$87.5M -$37.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $72.3M $87.5M $63.3M $56.6M $60.7M
Revenue Growth (YoY) 48.59% 21.11% -27.7% -10.61% 7.27%
 
Cost of Revenues $35.3M $45.2M $41.9M $42M $29.6M
Gross Profit $36.9M $42.4M $21.3M $14.6M $31.1M
Gross Profit Margin 51.11% 48.42% 33.73% 25.75% 51.29%
 
R&D Expenses $9.3M $13M $13.3M $12M $9.8M
Selling, General & Admin $18.7M $29.7M $24.8M $30.4M $22.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $28M $42.7M $38.1M $42.4M $32.3M
Operating Income $9M -$307K -$16.7M -$27.8M -$1.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8M -$343K -$11.7M -$22.4M $2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M -$1.3M $23.7M $539K $423K
Net Income to Company $5.9M $954K -$35.4M -$22.9M $2.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.9M $954K -$35.4M -$22.9M $2.2M
 
Basic EPS (Cont. Ops) $0.13 $0.02 -$0.71 -$0.48 $0.05
Diluted EPS (Cont. Ops) $0.12 $0.02 -$0.71 -$0.48 $0.05
Weighted Average Basic Share $46M $49.7M $49.9M $48.2M $47.2M
Weighted Average Diluted Share $46M $50.9M $49.9M $48.2M $48.2M
 
EBITDA $10.3M $1.8M -$12.3M -$24.5M $2.1M
EBIT $9M -$307K -$16.7M -$27.8M -$1.2M
 
Revenue (Reported) $72.3M $87.5M $63.3M $56.6M $60.7M
Operating Income (Reported) $9M -$307K -$16.7M -$27.8M -$1.2M
Operating Income (Adjusted) $9M -$307K -$16.7M -$27.8M -$1.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $193.3M $322M $271.5M $219.8M $203.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $105.5M $170.1M $174.8M $152.8M $112.1M
Gross Profit $87.8M $151.9M $96.7M $67M $91.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.5M $43.7M $56M $50.1M $41.6M
Selling, General & Admin $63.1M $95.4M $110.6M $104.4M $87.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $94.5M $139.1M $166.6M $154.5M $129.1M
Operating Income -$6.7M $12.8M -$69.9M -$87.5M -$37.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.2M $15.4M -$56.5M -$63.4M -$15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M -$135K $22.6M $970K $1.8M
Net Income to Company -$4.8M $15.5M -$79.1M -$64.4M -$16.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M $15.5M -$79.1M -$64.4M -$16.8M
 
Basic EPS (Cont. Ops) -$0.14 $0.33 -$1.58 -$1.32 -$0.35
Diluted EPS (Cont. Ops) -$0.15 $0.33 -$1.58 -$1.32 -$0.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2M $19.9M -$56.3M -$72.8M -$24.3M
EBIT -$6.7M $12.8M -$69.9M -$87.5M -$37.3M
 
Revenue (Reported) $193.3M $322M $271.5M $219.8M $203.8M
Operating Income (Reported) -$6.7M $12.8M -$69.9M -$87.5M -$37.3M
Operating Income (Adjusted) -$6.7M $12.8M -$69.9M -$87.5M -$37.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $322M $271.5M $219.8M $203.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $170.1M $174.8M $152.8M $112.1M --
Gross Profit $151.9M $96.7M $67M $91.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $43.7M $56M $50.1M $41.6M --
Selling, General & Admin $95.4M $110.6M $104.4M $87.5M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $139.1M $166.6M $154.5M $129.1M --
Operating Income $12.8M -$69.9M -$87.5M -$37.3M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $15.4M -$56.5M -$63.4M -$15M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$135K $22.6M $970K $1.8M --
Net Income to Company $15.5M -$79.1M -$64.4M -$16.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.5M -$79.1M -$64.4M -$16.8M --
 
Basic EPS (Cont. Ops) $0.33 -$1.58 -$1.32 -$0.35 --
Diluted EPS (Cont. Ops) $0.33 -$1.58 -$1.32 -$0.35 --
Weighted Average Basic Share $188.3M $199.2M $196.6M $189.9M --
Weighted Average Diluted Share $194.4M $199.2M $196.6M $191M --
 
EBITDA $19.9M -$56.3M -$72.8M -$24.3M --
EBIT $12.8M -$69.9M -$87.5M -$37.3M --
 
Revenue (Reported) $322M $271.5M $219.8M $203.8M --
Operating Income (Reported) $12.8M -$69.9M -$87.5M -$37.3M --
Operating Income (Adjusted) $12.8M -$69.9M -$87.5M -$37.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $125.8M $611.6M $104.6M $39.6M $35M
Short Term Investments $238.5M $37.3M $295.4M $292.9M $428.9M
Accounts Receivable, Net $51.6M $49.8M $67.4M $93.6M $65.5M
Inventory $52.5M $63M $89.4M $67.7M $60.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.2M $13.7M $22.1M $28.5M --
Total Current Assets $477.5M $775.3M $578.8M $522.4M $615.4M
 
Property Plant And Equipment $50.3M $70.2M $87.6M $74.7M $78.3M
Long-Term Investments $71.6M $149.3M $246M $223.2M $48.1M
Goodwill $16.5M $25.4M $29.2M $29.2M $29.2M
Other Intangibles $7.2M $10.1M $9.9M $7.6M $5.7M
Other Long-Term Assets -- $856K $5.9M $8.2M $10.5M
Total Assets $629M $1B $957.7M $865.6M $787.5M
 
Accounts Payable $32M $46.4M $14.8M $6.9M $9M
Accrued Expenses $7.5M $8.2M $18M $17.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4M $5.1M $5M $5.1M $3.3M
Other Current Liabilities $902K $3.2M $5M $3.6M --
Total Current Liabilities $89.6M $96.7M $65.4M $50.1M $44.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $110M $121.3M $88.8M $69.9M $60.6M
 
Common Stock $121K $133K $134K $134K --
Other Common Equity Adj -- -- -- -- --
Common Equity $519M $919.6M $868.8M $795.7M $726.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $519M $919.6M $868.8M $795.7M $726.9M
 
Total Liabilities and Equity $629M $1B $957.7M $865.6M $787.5M
Cash and Short Terms $364.3M $648.8M $400M $332.5M $463.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $125.8M $611.6M $104.6M $39.6M $35M
Short Term Investments $238.5M $37.3M $295.4M $292.9M $428.9M
Accounts Receivable, Net $51.6M $49.8M $67.4M $93.6M $65.5M
Inventory $52.5M $63M $89.4M $67.7M $60.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.2M $13.7M $22.1M $28.5M --
Total Current Assets $477.5M $775.3M $578.8M $522.4M $615.4M
 
Property Plant And Equipment $50.3M $70.2M $87.6M $74.7M $78.3M
Long-Term Investments $71.6M $149.3M $246M $223.2M $48.1M
Goodwill $16.5M $25.4M $29.2M $29.2M $29.2M
Other Intangibles $7.2M $10.1M $9.9M $7.6M $5.7M
Other Long-Term Assets -- $856K $5.9M $8.2M $10.5M
Total Assets $629M $1B $957.7M $865.6M $787.5M
 
Accounts Payable $32M $46.4M $14.8M $6.9M $9M
Accrued Expenses $7.5M $8.2M $18M $17.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4M $5.1M $5M $5.1M $3.3M
Other Current Liabilities $902K $3.2M $5M $3.6M --
Total Current Liabilities $89.6M $96.7M $65.4M $50.1M $44.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $110M $121.3M $88.8M $69.9M $60.6M
 
Common Stock $121K $133K $134K $134K --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $519M $919.6M $868.8M $795.7M $726.9M
 
Total Liabilities and Equity $629M $1B $957.7M $865.6M $787.5M
Cash and Short Terms $364.3M $648.8M $400M $332.5M $463.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.8M $15.5M -$79.1M -$64.4M -$16.8M
Depreciation & Amoritzation $4.7M $7.1M $13.6M $14.7M $13M
Stock-Based Compensation $10M $15.1M $22.6M $22.6M $21.8M
Change in Accounts Receivable -$9.5M $1.8M -$15.9M -$19.2M $31M
Change in Inventories -$15.8M -$14.1M -$29M $11M $3M
Cash From Operations $32.4M $53.6M -$99.3M -$34.7M $48.7M
 
Capital Expenditures $13.6M $14.6M $18.4M $7M $4.4M
Cash Acquisitions -$15.5M -$15M -$14.7M -- --
Cash From Investing -$114.6M $89.8M -$407.3M $26.2M $31.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$55.8M -$84.1M
Other Financing Activities -$596K -$2.2M -$951K -$1M -$1.5M
Cash From Financing $167M $342.4M -$332K -$56.5M -$84.8M
 
Beginning Cash (CF) $40.7M $125.8M $611.6M $104.6M $39.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.8M $485.8M -$507M -$65M -$4.6M
Ending Cash (CF) $125.8M $611.6M $104.6M $39.6M $35M
 
Levered Free Cash Flow $18.8M $39M -$117.7M -$41.7M $44.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.9M $954K -$35.4M -$22.9M $2.2M
Depreciation & Amoritzation $1.3M $2.2M $4.4M $3.3M $3.3M
Stock-Based Compensation $2.7M $4.2M $5.2M $5.6M $5.1M
Change in Accounts Receivable $19K $1.9M $2.5M $8M $10.5M
Change in Inventories -$6.3M -$10.3M -$2.4M $4.5M $2.9M
Cash From Operations $34.3M $10.5M -$39.6M $2.6M $26.7M
 
Capital Expenditures $2.7M $5.2M $5.8M $934K $897K
Cash Acquisitions -$476K -- -- -- --
Cash From Investing -$191.9M $164.5M $77.4M -$19.7M -$30.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$19M -$75M
Other Financing Activities -$514K -$573K -$90K -$608K -$402K
Cash From Financing -$535K $339.9M $69K -$19.6M -$74.8M
 
Beginning Cash (CF) $283.7M $96.7M $66.7M $76.3M $113.9M
Foreign Exchange Rate Adjustment $172K -- -- -- --
Additions / Reductions -$158.1M $514.9M $37.9M -$36.7M -$78.9M
Ending Cash (CF) $125.8M $611.6M $104.6M $39.6M $35M
 
Levered Free Cash Flow $31.6M $5.3M -$45.4M $1.7M $25.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.8M $15.5M -$79.1M -$64.4M -$16.8M
Depreciation & Amoritzation $4.7M $7.1M $13.6M $14.7M $13M
Stock-Based Compensation $10M $15.1M $22.6M $22.6M $21.8M
Change in Accounts Receivable -$9.5M $1.8M -$15.9M -$19.2M $31M
Change in Inventories -$15.8M -$14.1M -$29M $11M $3M
Cash From Operations $32.4M $53.6M -$99.3M -$34.7M $48.7M
 
Capital Expenditures $13.6M $14.6M $18.4M $7M $4.4M
Cash Acquisitions -$15.5M -$15M -$14.7M -- --
Cash From Investing -$114.6M $89.8M -$407.3M $26.2M $31.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$55.8M -$84.1M
Other Financing Activities -$596K -$2.2M -$951K -$1M -$1.5M
Cash From Financing $167M $342.4M -$332K -$56.5M -$84.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.8M $485.8M -$507M -$65M -$4.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $18.8M $39M -$117.7M -$41.7M $44.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $15.5M -$79.1M -$64.4M -$16.8M --
Depreciation & Amoritzation $7.1M $13.6M $14.7M $13M --
Stock-Based Compensation $15.1M $22.6M $22.6M $21.8M --
Change in Accounts Receivable $1.8M -$15.9M -$19.2M $31M --
Change in Inventories -$14.1M -$29M $11M $3M --
Cash From Operations $53.6M -$99.3M -$34.7M $48.7M --
 
Capital Expenditures $14.6M $18.4M $7M $4.4M --
Cash Acquisitions -$15M -$14.7M -- -- --
Cash From Investing $89.8M -$407.3M $26.2M $31.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$55.8M -$84.1M --
Other Financing Activities -$2.2M -$951K -$1M -$1.5M --
Cash From Financing $342.4M -$332K -$56.5M -$84.8M --
 
Beginning Cash (CF) $409.2M $952.1M $635.2M $182.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $485.8M -$507M -$65M -$4.6M --
Ending Cash (CF) $895M $445.2M $570.2M $177.9M --
 
Levered Free Cash Flow $39M -$117.7M -$41.7M $44.3M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
52
Is NVDA Stock a Buy?

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

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
52
RGC alert for Mar 21

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Buy
95
EXOD alert for Mar 22

Exodus Movement [EXOD] is up 1.11% over the past day.

Sell
15
FG alert for Mar 22

F&G Annuities & Life [FG] is down 4.61% over the past day.

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

Show me the best stock