Financhill
Buy
60

KRNY Quote, Financials, Valuation and Earnings

Last price:
$6.49
Seasonality move :
0.61%
Day range:
$6.45 - $6.75
52-week range:
$5.45 - $8.59
Dividend yield:
6.78%
P/E ratio:
22.04x
P/S ratio:
2.66x
P/B ratio:
0.56x
Volume:
258.7K
Avg. volume:
361.5K
1-year change:
-3.85%
Market cap:
$419.1M
Revenue:
$140.6M
EPS (TTM):
-$1.14
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $169.1M $206.2M $210.5M $178.6M $140.6M
Revenue Growth (YoY) 0.12% 21.96% 2.1% -15.16% -21.28%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.2M $75.9M $82.9M $84.2M $78.1M
Other Inc / (Exp) $2.3M $767K -$559K -$15.2M -$18.1M
Operating Expenses $65.1M $73.8M $82.9M $84.2M -$19.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $57.3M $84.5M $92.3M $52.4M -$80.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.3M $21.3M $24.8M $11.6M $5.9M
Net Income to Company $45M $63.2M $67.5M $40.8M -$86.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45M $63.2M $67.5M $40.8M -$86.7M
 
Basic EPS (Cont. Ops) $0.55 $0.77 $0.95 $0.63 -$1.39
Diluted EPS (Cont. Ops) $0.55 $0.77 $0.95 $0.63 -$1.39
Weighted Average Basic Share $82.4M $82.4M $70.9M $64.8M $62.4M
Weighted Average Diluted Share $82.4M $82.4M $70.9M $64.8M $62.4M
 
EBITDA -- -- -- -- --
EBIT $141.1M $134.3M $122M $170.2M $105.5M
 
Revenue (Reported) $169.1M $206.2M $210.5M $178.6M $140.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $141.1M $134.3M $122M $170.2M $105.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $53.1M $50.9M $44M $38.5M $38.6M
Revenue Growth (YoY) 21.2% -4.1% -13.55% -12.48% 0.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.8M $20.5M $20.3M $19.1M $20.1M
Other Inc / (Exp) $18K $3K -- -- --
Operating Expenses $18.8M $20.5M $20.3M $19.1M $20.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $22.2M $24.2M $13.2M $9.1M $7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $6.5M $2.9M $1.7M $1.2M
Net Income to Company $16.4M $17.7M $10.3M $7.4M $6.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.4M $17.7M $10.3M $7.4M $6.6M
 
Basic EPS (Cont. Ops) $0.20 $0.25 $0.16 $0.12 $0.11
Diluted EPS (Cont. Ops) $0.20 $0.25 $0.16 $0.12 $0.11
Weighted Average Basic Share $80.7M $69.8M $64.8M $62.2M $62.5M
Weighted Average Diluted Share $80.7M $69.8M $64.8M $62.2M $62.7M
 
EBITDA -- -- -- -- --
EBIT $32.8M $31.1M $48M $56.9M $53.1M
 
Revenue (Reported) $53.1M $50.9M $44M $38.5M $38.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $32.8M $31.1M $48M $56.9M $53.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $199.1M $209.7M $188.2M $145.4M $152.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.6M $80.3M $87M $77.8M $79.2M
Other Inc / (Exp) $473K $317K -$15.8M -$18.1M --
Operating Expenses $71.1M $80.3M $87M $77.8M $79.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $77.4M $102.3M $52.6M $25.6M -$68.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.9M $27.6M $12.4M $10.2M $2.6M
Net Income to Company $58.4M $74.7M $40.2M $15.4M -$70.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $58.4M $74.7M $40.2M $15.4M -$70.8M
 
Basic EPS (Cont. Ops) $0.70 $1.01 $0.61 $0.25 -$1.13
Diluted EPS (Cont. Ops) $0.70 $1.01 $0.61 $0.25 -$1.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $135.5M $132.6M $138.9M $201.7M $126.5M
 
Revenue (Reported) $199.1M $209.7M $188.2M $145.4M $152.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $135.5M $132.6M $138.9M $201.7M $126.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $153.6M $157.1M $134.8M $101.5M $113.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.3M $60.7M $64.9M $58.5M $59.6M
Other Inc / (Exp) $454K $4K -$15.2M -$18.1M --
Operating Expenses $54.2M $60.7M $64.9M $58.5M $59.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $59M $76.8M $37M $10.2M $22.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.2M $20.6M $8.2M $6.8M $3.5M
Net Income to Company $44.8M $56.2M $28.8M $3.4M $19.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.8M $56.2M $28.8M $3.4M $19.3M
 
Basic EPS (Cont. Ops) $0.53 $0.77 $0.44 $0.06 $0.32
Diluted EPS (Cont. Ops) $0.53 $0.77 $0.44 $0.06 $0.31
Weighted Average Basic Share $251.8M $216.3M $195.5M $187.5M $187.4M
Weighted Average Diluted Share $251.8M $216.4M $195.6M $187.6M $187.8M
 
EBITDA -- -- -- -- --
EBIT $100.2M $98.5M $115.3M $146.8M $167.8M
 
Revenue (Reported) $153.6M $157.1M $134.8M $101.5M $113.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $100.2M $98.5M $115.3M $146.8M $167.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $181M $67.9M $101.6M $70.5M $63.9M
Short Term Investments $1.4B $1.7B $1.3B $1.2B $1.1B
Accounts Receivable, Net $17.4M $19.4M $20.5M $28.1M $29.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $1.8B $1.5B $1.3B $1.2B
 
Property Plant And Equipment $57.4M $56.3M $53.3M $48.3M $44.9M
Long-Term Investments $1.4B $1.7B $1.5B $1.4B $1.2B
Goodwill $210.9M $210.9M $210.9M $210.9M $113.5M
Other Intangibles $4M $3.7M $3M $2.5M $1.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $6.8B $7.3B $7.7B $8.1B $7.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $250M $225M $175M
 
Long-Term Debt $1.2B $685.9M $651.3M $1.3B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $6.2B $6.8B $7.2B $6.9B
 
Common Stock $837K $790K $687K $659K $644K
Other Common Equity Adj $1.3M $6.1M -$55.7M -$69.5M -$63.2M
Common Equity $1.1B $1B $894M $869.3M $753.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1B $894M $869.3M $753.6M
 
Total Liabilities and Equity $6.8B $7.3B $7.7B $8.1B $7.7B
Cash and Short Terms $1.6B $1.7B $1.4B $1.3B $1.1B
Total Debt $1.2B $685.9M $901.3M $1.5B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $109M $62.4M $194.6M $71M $126.1M
Short Term Investments $1.8B $1.5B $1.3B $1.1B $1B
Accounts Receivable, Net $20.6M $19.5M $28.8M $31.1M $28.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $1.6B $1.5B $1.2B $1.2B
 
Property Plant And Equipment $60.4M $53.7M $49.6M $45.1M $44.2M
Long-Term Investments $1.8B $1.6B $1.4B $1.2B $1.1B
Goodwill $210.9M $210.9M $210.9M $210.9M $113.5M
Other Intangibles $3.9M $3.2M $2.6M $2.1M $1.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.4B $7.4B $8.3B $7.8B $7.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $310M $455M $265M $185M
 
Long-Term Debt $865.8M $541.2M $1.2B $1.4B $1B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $6.4B $7.5B $7B $7B
 
Common Stock $820K $714K $667K $644K $646K
Other Common Equity Adj $1.4M -$22.9M -$73.1M -$63.7M -$69.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $955.2M $866.2M $849.1M $748.1M
 
Total Liabilities and Equity $7.4B $7.4B $8.3B $7.8B $7.7B
Cash and Short Terms $1.9B $1.6B $1.5B $1.2B $1.1B
Total Debt $865.8M $851.2M $1.6B $1.6B $1.2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $45M $63.2M $67.5M $40.8M -$86.7M
Depreciation & Amoritzation $5.8M $6.8M $6.7M $6.3M $5.3M
Stock-Based Compensation $8.2M $7.7M $6.3M $4.9M $4M
Change in Accounts Receivable $2M -$288K -$1.1M -$7.7M -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations $19.3M $75.4M $81.3M $69.5M $44M
 
Capital Expenditures $6M $5.5M $2.9M $1.4M $1.4M
Cash Acquisitions -- $4.3M -- -- --
Cash From Investing $85.5M -$84M -$480M -$417.9M $258.1M
 
Dividends Paid (Ex Special Dividend) -$24.1M -$28.6M -$30.7M -$28.5M -$27.6M
Special Dividend Paid
Long-Term Debt Issued $3.4B $2.3B $4.1B $6.3B $6.5B
Long-Term Debt Repaid -$3.5B -$2.8B -$4.1B -$5.7B -$6.2B
Repurchase of Common Stock -$70.9M -$119.8M -$130.5M -$28M -$11.7M
Other Financing Activities -$318K -$1.6M $994K $1.6M -$929K
Cash From Financing $37.2M -$104.6M $432.4M $317.3M -$308.7M
 
Beginning Cash (CF) $38.9M $181M $67.9M $101.6M $70.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142M -$113.1M $33.8M -$31.1M -$6.7M
Ending Cash (CF) $181M $67.9M $101.6M $70.5M $63.9M
 
Levered Free Cash Flow $13.4M $70M $78.4M $68.2M $42.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $18.5M $11.4M $12M -$90.1M --
Depreciation & Amoritzation $1.7M $1.6M $1.5M $1.3M --
Stock-Based Compensation $2M $1.3M $902K $993K --
Change in Accounts Receivable $1.2M -$949K $661K $1.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $17.7M $24.1M $11.6M $7.3M --
 
Capital Expenditures $2.6M $1.1M $100K $1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $55.7M -$327.4M $157.3M $55.8M --
 
Dividends Paid (Ex Special Dividend) -$7.7M -$7.4M -$7M -$6.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $390M $3B $955M $1.8B --
Long-Term Debt Repaid -$590M -$2.9B -$1B -$1.7B --
Repurchase of Common Stock -$38.5M -$33.6M -$6.5M -$14K --
Other Financing Activities $452K -$233K -$368K $22K --
Cash From Financing -$114.5M $342.5M -$293M -$70.3M --
 
Beginning Cash (CF) $109M $62.4M $194.6M $71M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.1M $39.2M -$124.1M -$7.2M --
Ending Cash (CF) $67.9M $101.6M $70.5M $63.9M --
 
Levered Free Cash Flow $15.1M $23.1M $11.5M $6.2M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $58.4M $74.7M $40.2M $15.4M -$70.8M
Depreciation & Amoritzation $6.6M $6.7M $6.4M $5.5M $5M
Stock-Based Compensation $7.6M $7.1M $5.2M $3.9M $3.3M
Change in Accounts Receivable $175K $1M -$9.3M -$2.3M $2.5M
Change in Inventories -- -- -- -- --
Cash From Operations $47.4M $74.8M $82M $48.4M $23.9M
 
Capital Expenditures $2.6M $4.4M $2.3M $423K $3.6M
Cash Acquisitions $4.3M -- -- -- --
Cash From Investing $32.2M -$96.9M -$902.6M $359.6M $66.7M
 
Dividends Paid (Ex Special Dividend) -$27.4M -$31M -$28.9M -$27.7M -$27.6M
Special Dividend Paid
Long-Term Debt Issued $2.8B $1.4B $8.4B $5.6B $4.6B
Long-Term Debt Repaid -$3.1B -$1.8B -$7.5B -$5.5B -$4.9B
Repurchase of Common Stock -$81.4M -$135.4M -$55.2M -$18.2M -$363K
Other Financing Activities -$2M $1.7M $1.7M -$1.3M $2.6M
Cash From Financing -$30.1M -$24.6M $952.7M -$531.5M -$35.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.5M -$46.6M $132.2M -$123.5M $55.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $44.9M $70.4M $79.7M $47.9M $20.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $63.2M $67.5M $40.8M -$86.7M $19.3M
Depreciation & Amoritzation $6.8M $6.7M $6.3M $5.3M $3.7M
Stock-Based Compensation $7.7M $6.3M $4.9M $4M $2.3M
Change in Accounts Receivable -$288K -$1.1M -$7.7M -$1.4M $1M
Change in Inventories -- -- -- -- --
Cash From Operations $75.4M $81.3M $69.5M $44M $16.7M
 
Capital Expenditures $5.5M $2.9M $1.4M $1.4M $2.6M
Cash Acquisitions $4.3M -- -- -- --
Cash From Investing -$84M -$480M -$417.9M $258.1M $10.8M
 
Dividends Paid (Ex Special Dividend) -$28.6M -$30.7M -$28.5M -$27.6M -$20.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $4.1B $6.3B $6.5B $2.8B
Long-Term Debt Repaid -$2.8B -$4.1B -$5.7B -$6.2B -$3.2B
Repurchase of Common Stock -$119.8M -$130.5M -$28M -$11.7M -$349K
Other Financing Activities -$1.6M $994K $1.6M -$929K $2.6M
Cash From Financing -$104.6M $432.4M $317.3M -$308.7M $34.7M
 
Beginning Cash (CF) $565.5M $244.8M $467.9M $272.6M $361M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$113.1M $33.8M -$31.1M -$6.7M $62.2M
Ending Cash (CF) $452.4M $278.5M $436.8M $266M $423.2M
 
Levered Free Cash Flow $70M $78.4M $68.2M $42.6M $14.1M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock