Financhill
Sell
40

KOS Quote, Financials, Valuation and Earnings

Last price:
$1.74
Seasonality move :
-7.26%
Day range:
$1.72 - $1.95
52-week range:
$1.39 - $6.33
Dividend yield:
0%
P/E ratio:
3.95x
P/S ratio:
0.54x
P/B ratio:
0.76x
Volume:
11.7M
Avg. volume:
12.4M
1-year change:
-70.93%
Market cap:
$836.5M
Revenue:
$1.7B
EPS (TTM):
-$0.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $804M $1.3B $2.2B $1.7B $1.7B
Revenue Growth (YoY) -46.38% 65.67% 68.57% -24.22% -1.54%
 
Cost of Revenues $824.3M $813.2M $907.6M $835M $987.3M
Gross Profit -$20.3M $518.8M $1.3B $866.6M $688.1M
Gross Profit Margin -2.53% 38.95% 59.58% 50.93% 41.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $85.3M $91.5M $100.9M $99.5M $100.2M
Other Inc / (Exp) -$117.7M -$290.2M -$650.9M -$252.6M -$57.9M
Operating Expenses $171.9M $163.3M $231.8M $147.8M $216.9M
Operating Income -$192.2M $355.5M $1.1B $718.7M $471.2M
 
Net Interest Expenses $106.9M $108.7M $118.1M $94.4M $63.4M
EBT. Incl. Unusual Items -$416.8M -$43.4M $337.1M $371.7M $349.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.2M $34.5M $110.5M $158.2M $160M
Net Income to Company -$411.6M -$77.8M $226.6M $213.5M $189.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$411.6M -$77.8M $226.6M $213.5M $189.9M
 
Basic EPS (Cont. Ops) -$1.02 -$0.19 $0.50 $0.46 $0.40
Diluted EPS (Cont. Ops) -$1.02 -$0.19 $0.48 $0.44 $0.40
Weighted Average Basic Share $405.2M $416.9M $455.3M $459.6M $470.8M
Weighted Average Diluted Share $405.2M $416.9M $474.9M $481.1M $476.7M
 
EBITDA $180.7M $546.2M $968.8M $930.5M $894.4M
EBIT -$314.5M $68.4M $460.2M $475.7M $428.9M
 
Revenue (Reported) $804M $1.3B $2.2B $1.7B $1.7B
Operating Income (Reported) -$192.2M $355.5M $1.1B $718.7M $471.2M
Operating Income (Adjusted) -$314.5M $68.4M $460.2M $475.7M $428.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $176.5M $659M $394.2M $419.1M $290.1M
Revenue Growth (YoY) -0.74% 273.44% -40.18% 6.31% -30.77%
 
Cost of Revenues $122.3M $283.7M $193.3M $194.5M $288M
Gross Profit $54.2M $375.3M $200.9M $224.6M $2.2M
Gross Profit Margin 30.7% 56.96% 50.97% 53.58% 0.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.1M $32.9M $29.2M $28.3M $26.3M
Other Inc / (Exp) -$105.8M -$284.4M $4.6M -$25.8M -$8.4M
Operating Expenses $31.3M $45.2M $41.3M $40.3M $35.9M
Operating Income $22.9M $330.2M $159.6M $184.2M -$33.8M
 
Net Interest Expenses $24.5M $32.9M $24.6M $16.4M $51.8M
EBT. Incl. Unusual Items -$107.5M $12.9M $139.6M $142M -$94M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16.7M $11.5M $56.3M $50.3M $16.6M
Net Income to Company -$90.8M $1.4M $83.3M $91.7M -$110.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$90.8M $1.4M $83.3M $91.7M -$110.6M
 
Basic EPS (Cont. Ops) -$0.22 $0.00 $0.18 $0.20 -$0.23
Diluted EPS (Cont. Ops) -$0.22 $0.00 $0.17 $0.19 -$0.23
Weighted Average Basic Share $407.4M $454.1M $458.3M $468M $475.7M
Weighted Average Diluted Share $407.4M $469.2M $479.3M $482.1M $475.7M
 
EBITDA -$4.4M $207.8M $278M $266M $88.6M
EBIT -$83.5M $46.1M $166.1M $162.6M -$33.9M
 
Revenue (Reported) $176.5M $659M $394.2M $419.1M $290.1M
Operating Income (Reported) $22.9M $330.2M $159.6M $184.2M -$33.8M
Operating Income (Adjusted) -$83.5M $46.1M $166.1M $162.6M -$33.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $802.7M $1.8B $2B $1.7B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $791.7M $974.6M $817.2M $836.3M $1.1B
Gross Profit $11M $839.9M $1.2B $890.2M $465.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $79.5M $101.3M $97.5M $98.6M $98.1M
Other Inc / (Exp) -$187M -$468.7M -$361.6M -$283M -$39.7M
Operating Expenses $127.5M $177.1M $228.3M $146.9M $213.3M
Operating Income -$116.5M $662.8M $935.1M $743.3M $252.3M
 
Net Interest Expenses $103.6M $117.2M $109.7M $86.3M $98.8M
EBT. Incl. Unusual Items -$407M $76.9M $463.8M $374.1M $113.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$87.5M $62.6M $155.4M $152.2M $126.3M
Net Income to Company -$319.6M $14.3M $308.5M $221.9M -$12.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$319.6M $14.3M $308.5M $221.9M -$12.4M
 
Basic EPS (Cont. Ops) -$0.78 $0.01 $0.68 $0.49 -$0.01
Diluted EPS (Cont. Ops) -$0.78 $0.01 $0.64 $0.46 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $171.4M $758.5M $1B $919.1M $719.7M
EBIT -$307.4M $198.1M $580.2M $472.9M $234.9M
 
Revenue (Reported) $802.7M $1.8B $2B $1.7B $1.5B
Operating Income (Reported) -$116.5M $662.8M $935.1M $743.3M $252.3M
Operating Income (Adjusted) -$307.4M $198.1M $580.2M $472.9M $234.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $176.5M $659M $394.2M $419.1M $290.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $122.3M $283.7M $193.3M $194.5M $288M
Gross Profit $54.2M $375.3M $200.9M $224.6M $2.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.1M $32.9M $29.2M $28.3M $26.3M
Other Inc / (Exp) -$105.8M -$284.4M $4.6M -$25.8M -$8.4M
Operating Expenses $31.3M $45.2M $41.3M $40.3M $35.9M
Operating Income $22.9M $330.2M $159.6M $184.2M -$33.8M
 
Net Interest Expenses $24.5M $32.9M $24.6M $16.4M $51.8M
EBT. Incl. Unusual Items -$107.5M $12.9M $139.6M $142M -$94M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16.7M $11.5M $56.3M $50.3M $16.6M
Net Income to Company -$90.8M $1.4M $83.3M $91.7M -$110.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$90.8M $1.4M $83.3M $91.7M -$110.6M
 
Basic EPS (Cont. Ops) -$0.22 $0.00 $0.18 $0.20 -$0.23
Diluted EPS (Cont. Ops) -$0.22 $0.00 $0.17 $0.19 -$0.23
Weighted Average Basic Share $407.4M $454.1M $458.3M $468M $475.7M
Weighted Average Diluted Share $407.4M $469.2M $479.3M $482.1M $475.7M
 
EBITDA -$4.4M $207.8M $278M $266M $88.6M
EBIT -$83.5M $46.1M $166.1M $162.6M -$33.9M
 
Revenue (Reported) $176.5M $659M $394.2M $419.1M $290.1M
Operating Income (Reported) $22.9M $330.2M $159.6M $184.2M -$33.8M
Operating Income (Adjusted) -$83.5M $46.1M $166.1M $162.6M -$33.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $149M $131.6M $183.4M $95.3M $85M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $70.5M $170.9M $96.3M $100.6M $122.8M
Inventory $129M $165.2M $133.5M $152.1M $170.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.9M $18.9M $24.7M $46.2M $16.4M
Total Current Assets $400.3M $542M $468.7M $422.7M $446.1M
 
Property Plant And Equipment $3.3B $4.2B $3.8B $4.2B $4.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $24.2M $21.4M $31.2M $25.4M $27.9M
Total Assets $3.9B $4.9B $4.6B $4.9B $5.3B
 
Accounts Payable $221.4M $184.4M $212.3M $248.9M $350M
Accrued Expenses $123.3M $123.9M $162.2M $165.9M $171.6M
Current Portion Of Long-Term Debt -- $30M $30M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $45.5M $85.2M $13.2M $4.5M $844K
Total Current Liabilities $460.2M $531M $574.3M $554.8M $594.9M
 
Long-Term Debt $2.1B $2.6B $2.2B $2.4B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $4.4B $3.8B $3.9B $4.1B
 
Common Stock $4.5M $5M $5M $5M $5.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $440.2M $529.2M $787.8M $1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $440.2M $529.2M $787.8M $1B $1.2B
 
Total Liabilities and Equity $3.9B $4.9B $4.6B $4.9B $5.3B
Cash and Short Terms $149M $131.6M $183.4M $95.3M $85M
Total Debt $2.1B $2.6B $2.2B $2.4B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $95.2M $337.8M $128.4M $254.3M $49.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $76.5M $203.2M $94.1M $100.7M $118.7M
Inventory $153.7M $153.4M $163.9M $176.2M $196.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $30.3M $30.6M $28.9M $47.2M $15.2M
Total Current Assets $420.2M $794.2M $443.3M $602.9M $417.1M
 
Property Plant And Equipment $3.4B $4B $4B $4.4B $4.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $24.1M $21.2M $26.4M $21.5M $39.6M
Total Assets $4B $5B $4.7B $5.4B $5.3B
 
Accounts Payable $188.7M $224.6M $273.2M $372.4M $332.7M
Accrued Expenses $98.2M $128.3M $146.1M $160M $172.6M
Current Portion Of Long-Term Debt -- $130M $30M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $98.4M $297M $2.9M $15.2M $167K
Total Current Liabilities $481.1M $933.1M $624.5M $665.4M $547.3M
 
Long-Term Debt $2.3B $2.4B $2.2B $2.7B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $4.5B $3.8B $4.3B $4.2B
 
Common Stock $4.5M $5M $5M $5.2M $5.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $356.8M $536.3M $869.4M $1.1B $1.1B
 
Total Liabilities and Equity $4B $5B $4.7B $5.4B $5.3B
Cash and Short Terms $95.2M $337.8M $128.4M $254.3M $49.8M
Total Debt $2.3B $2.5B $2.2B $2.7B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$411.6M -$77.8M $226.6M $213.5M $189.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $32.7M $31.7M $34.5M $42.7M $38M
Change in Accounts Receivable $92.1M -$34.2M $68.8M -$16.2M -$63.3M
Change in Inventories -$23.2M $637K -$704K -$45.7M $5M
Cash From Operations $196.1M $374.3M $1.1B $765.2M $678.2M
 
Capital Expenditures $379.6M $938M $809.4M $932.6M $933.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$345.6M -$973.4M -$703.9M -$994.9M -$966.1M
 
Dividends Paid (Ex Special Dividend) -$19.3M -$512K -$655K -$166K --
Special Dividend Paid
Long-Term Debt Issued $300M $1.6B -- $300M $1.2B
Long-Term Debt Repaid -$250M -$1.1B -$405M -$145M -$849.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $39.1M -$25.7M -$9M -$13.2M -$86.4M
Cash From Financing $69.9M $624.2M -$414.7M $141.6M $274.3M
 
Beginning Cash (CF) $229.3M $149.8M $174.9M $186.8M $98.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$79.6M $25.1M $11.9M -$88.1M -$13.5M
Ending Cash (CF) $149.8M $174.9M $186.8M $98.8M $85.3M
 
Levered Free Cash Flow -$183.4M -$563.7M $321.1M -$167.4M -$255.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$90.8M $1.4M $83.3M $91.7M -$110.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.3M $8.4M $10.1M $7.3M $8.4M
Change in Accounts Receivable -$13.3M -$24.8M $10.3M -$1.1M $37.3M
Change in Inventories -$25M -$8.2M -$34.8M -$29.2M -$24.5M
Cash From Operations -$46.6M $329.6M $203.9M $272.6M -$888K
 
Capital Expenditures $128.8M $108.8M $223.7M $314.8M $90.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$150.6M $9.4M -$239.4M -$317.4M -$134.3M
 
Dividends Paid (Ex Special Dividend) -$430K -$642K -$165K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $544.4M -- -- $565.4M $100M
Long-Term Debt Repaid -$350M -$107.5M -$7.5M -$300M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M -$8.5M -$11.8M -$61.5M --
Cash From Financing $191.9M -$116.6M -$19.5M $203.9M $100M
 
Beginning Cash (CF) $149.8M $174.9M $186.8M $98.8M $85.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.3M $222.4M -$55M $159.2M -$35.2M
Ending Cash (CF) $144.4M $397.3M $131.8M $257.9M $50.1M
 
Levered Free Cash Flow -$175.4M $220.8M -$19.8M -$42.3M -$91.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$319.6M $14.3M $308.5M $221.9M -$12.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $31.6M $31.8M $36.2M $39.9M $39M
Change in Accounts Receivable $105.7M -$45.8M $103.9M -$27.6M -$25M
Change in Inventories -$21.1M $17.4M -$27.3M -$40M $9.7M
Cash From Operations $166.5M $750.6M $1B $833.9M $404.8M
 
Capital Expenditures $423.1M $918M $924.2M $1B $709.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$388.7M -$813.4M -$952.6M -$1.1B -$783M
 
Dividends Paid (Ex Special Dividend) -$545K -$724K -$178K -$1K --
Special Dividend Paid
Long-Term Debt Issued $794.4M -- -- $865.4M $744.9M
Long-Term Debt Repaid -$600M -$807.5M -$305M -$437.5M -$549.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $42M -$32.1M -$12.4M -$62.9M --
Cash From Financing $235.9M $315.6M -$317.5M $365M $170.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.7M $252.8M -$265.4M $126.1M -$207.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$256.7M -$167.4M $80.5M -$189.9M -$304.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$90.8M $1.4M $83.3M $91.7M -$110.6M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.3M $8.4M $10.1M $7.3M $8.4M
Change in Accounts Receivable -$13.3M -$24.8M $10.3M -$1.1M $37.3M
Change in Inventories -$25M -$8.2M -$34.8M -$29.2M -$24.5M
Cash From Operations -$46.6M $329.6M $203.9M $272.6M -$888K
 
Capital Expenditures $128.8M $108.8M $223.7M $314.8M $90.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$150.6M $9.4M -$239.4M -$317.4M -$134.3M
 
Dividends Paid (Ex Special Dividend) -$430K -$642K -$165K -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $544.4M -- -- $565.4M $100M
Long-Term Debt Repaid -$350M -$107.5M -$7.5M -$300M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M -$8.5M -$11.8M -$61.5M --
Cash From Financing $191.9M -$116.6M -$19.5M $203.9M $100M
 
Beginning Cash (CF) $149.8M $174.9M $186.8M $98.8M $85.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.3M $222.4M -$55M $159.2M -$35.2M
Ending Cash (CF) $144.4M $397.3M $131.8M $257.9M $50.1M
 
Levered Free Cash Flow -$175.4M $220.8M -$19.8M -$42.3M -$91.1M

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
59
RGC alert for May 16

Regencell Bioscience Holdings [RGC] is up 16.91% over the past day.

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.

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

Show me the best stock