Kennedy-Wilson Inc. (KW)

AI Score

Unlock

6.35

-0.44 (-6.48%)

At close: Apr 21, 2025, 3:59 PM

6.35

0.00%

After-hours: Apr 21, 2025, 05:29 PM EDT

Kennedy-Wilson Income Statement

Financials in USD. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	135.5M	127.5M	132M	136.4M	140.1M	141.3M	146.5M	132.2M	139.6M	139.6M	136.1M	124.7M	131.4M	114.4M	108.4M	99.4M	106.5M	114.2M	106.9M	123.3M	142.3M	143M	143.7M	140.7M	178.7M	185.8M	218.3M	190.7M	181.5M	277.2M	177.8M	174.2M	180.4M	174.3M	176.5M	172.1M
Cost of Revenue	36.8M	45.2M	73.4M	83.7M	27.9M	48.2M	48.4M	44.5M	49.5M	47.2M	44M	40M	39.8M	36.1M	34.9M	34.6M	36.4M	36.2M	34.2M	42.7M	52.1M	56.3M	49M	56.8M	78.9M	74.6M	100.5M	80.8M	74.2M	127.5M	69M	61.1M	70.4M	60.9M	65.6M	56.9M
Gross Profit	98.7M	82.3M	58.6M	52.7M	112.2M	93.1M	98.1M	87.7M	90.1M	92.4M	92.1M	84.7M	91.6M	78.3M	73.5M	64.8M	70.1M	78M	72.7M	80.6M	90.2M	86.7M	94.7M	83.9M	99.8M	111.2M	117.8M	109.9M	107.3M	149.7M	108.8M	113.1M	110M	113.4M	110.9M	115.2M
Operating Income	7.5M	72.1M	24.9M	22.3M	102M	64.1M	10.1M	10.4M	30.1M	58.9M	41.9M	96.8M	120.8M	-10.1M	-26.1M	-21.4M	-42.5M	-2.1M	-8.9M	-6.5M	-12.7M	-4.9M	-100K	-12.4M	-9.1M	32.6M	16.7M	27.8M	-4.3M	58.9M	12.9M	41.2M	53.4M	39.9M	16.3M	28.5M
Interest Income	n/a	n/a	n/a	n/a	n/a	64.2M	66M	62.3M	60M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	49.7M	-77.5M	-60.1M	64.4M	-277.9M	-83.8M	57.6M	-32.6M	52.9M	37.5M	-500K	48.2M	72.3M	103.1M	286.1M	1.1M	226.4M	-32.5M	-42.3M	-200K	165.2M	29.6M	162.1M	5.6M	57.2M	19.8M	196.7M	-3.6M	88.2M	6.1M	30.6M	-3.2M	57.1M	18.6M	-6.1M	21M
Net Income	44M	-66.6M	-48.2M	37.8M	-247.8M	-81.4M	47.4M	-28.7M	30.5M	24.3M	-900K	40.1M	41.8M	70.2M	219.7M	-1.3M	174.3M	-20.8M	-37.8M	-5.6M	160.5M	20.7M	50.8M	-5.3M	30.7M	12.1M	109.6M	-2.4M	99.2M	-8.9M	9.4M	800K	15.6M	-2M	-1.1M	-6.9M
Selling & General & Admin	39.6M	10.2M	41.3M	30.4M	10.2M	33.5M	44.6M	40.6M	39.8M	36.4M	41.2M	55.8M	89.7M	49.2M	57.9M	41.8M	68.1M	35.8M	36.3M	41.6M	57M	45.2M	48.6M	47.2M	61.5M	51.1M	60.5M	52.4M	76.5M	48.3M	57.2M	44.7M	73M	55.2M	54.1M	57.6M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	51.6M	n/a	300K	-30.4M	-41.3M	3.2M	24.3M	39.4M	40.2M	36.7M	43.3M	43.3M	-1.3M	400K	41.7M	-3M	2.8M	1.6M	-100K	200K	1M	46.4M	1.9M	-2.5M	-1.5M	3.4M	10.6M	-500K	3.7M	-300K	4.4M	500K	-1M	1.9M	5M	700K
Operating Expenses	91.2M	10.2M	73.2M	30.4M	10.2M	72.3M	84.7M	80M	80M	82.5M	84.5M	99.1M	130.7M	88.4M	99.6M	86.2M	112.6M	80.1M	81.6M	87.1M	102.9M	91.6M	94.8M	96.3M	108.9M	102.6M	112M	108.1M	131.8M	103.7M	109.3M	94.4M	123.9M	105.2M	103M	105.9M
Interest Expense	65.7M	66.9M	63.8M	64.7M	66.7M	64.2M	66M	62.3M	60M	57.1M	53.2M	50.5M	51M	45.3M	44.5M	51.6M	59.9M	50.8M	51.7M	48.8M	52.3M	51.8M	55.7M	55.3M	56.9M	55.2M	67.2M	58.9M	58.8M	56.8M	52.1M	50M	49.9M	51.3M	45.8M	44.6M
Selling & Marketing Expenses	n/a	n/a	27.3M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	-700K	100K	300K	300K	300K	900K	900K	700K	900K	1.2M	700K	1M	1.3M	1.1M	2.1M	1.4M	1.3M	2.1M	1.7M	2M	2M	2.5M	1.8M	1.8M
Cost & Expenses	128M	55.4M	107.1M	114.1M	38.1M	120.5M	133.1M	124.5M	129.5M	129.7M	128.5M	139.1M	170.5M	124.5M	134.5M	120.8M	149M	116.3M	115.8M	129.8M	155M	147.9M	143.8M	153.1M	187.8M	177.2M	212.5M	188.9M	206M	231.2M	178.3M	155.5M	194.3M	166.1M	168.6M	162.8M
Income Tax Expense	6M	-10.7M	-11.8M	26.7M	42M	-19.7M	10.3M	-3.9M	13.7M	13.9M	400K	8.2M	28M	30.6M	64.9M	2.7M	53.9M	-12.8M	-3.2M	5.7M	6.3M	10.2M	20.9M	4M	24.3M	6.9M	29.4M	-2.6M	-17.2M	-3.7M	8.8M	-4.1M	11.9M	5.5M	-3.9M	500K
Shares Outstanding (Basic)	137.78M	137.41M	137.59M	138.47M	139.03M	139.39M	139.39M	137.95M	137.11M	136.84M	136.84M	145M	137.26M	138.93M	139.26M	138.77M	138.44M	139.44M	140.22M	140.21M	139.91M	139.95M	139.62M	139.76M	141.25M	141M	141.48M	147.94M	140.49M	111.97M	111.72M	112.17M	109.48M	108.63M	105M	109.21M
Shares Outstanding (Diluted)	137.78M	137.41M	137.59M	138.63M	139.03M	139.39M	139.55M	137.95M	137.44M	137.08M	136.84M	150.42M	137.78M	139.44M	140.78M	138.77M	140.74M	140.12M	140.22M	140.21M	141.15M	140.54M	140.38M	139.76M	143.1M	141.8M	142.71M	147.94M	140.49M	111.97M	111.72M	112.17M	109.48M	108.63M	109.06M	109.21M
EPS (Basic)	0.80	-0.56	-0.35	0.19	-1.78	-0.58	0.28	-0.21	0.16	0.12	-0.01	0.28	0.27	0.48	1.55	-0.01	1.23	-0.15	-0.27	-0.04	1.13	0.15	0.36	-0.04	0.21	0.09	0.77	-0.02	0.69	-0.08	0.08	0.00	0.13	-0.02	-0.01	-0.06
EPS (Diluted)	0.80	-0.56	-0.35	0.19	-1.78	-0.58	0.28	-0.21	0.16	0.12	-0.01	0.27	0.27	0.47	1.53	-0.01	1.21	-0.15	-0.27	-0.04	1.12	0.15	0.36	-0.04	0.21	0.09	0.77	-0.02	0.69	-0.08	0.08	0.00	0.13	-0.02	-0.01	-0.06
EBITDA	151.5M	26.3M	61.3M	61.2M	-218.2M	59.6M	53.5M	49.8M	70.3M	105M	85.2M	140.1M	1.9M	29.1M	15.6M	23M	2M	42.2M	36.4M	39M	33.2M	41.5M	46.1M	36.7M	38.3M	60.1M	57.3M	57.5M	30.8M	101.4M	51.6M	68.4M	37M	119.9M	88.7M	113.9M
EBIT	115.4M	-10.6M	3.7M	129.1M	-211.2M	20.8M	123.6M	29.7M	112.9M	94.6M	52.7M	98.7M	123.3M	148.4M	330.6M	52.7M	286.3M	18.3M	8.1M	48.6M	217.5M	81.4M	217.8M	60.9M	114.1M	75M	263.9M	55.3M	147M	62.9M	82.7M	46.8M	107.5M	69.9M	39.7M	65.6M
Depreciation & Amortization	36.1M	36.9M	36.4M	38.9M	39.5M	38.8M	40.1M	39.4M	40.2M	46.1M	43.3M	43.3M	41M	39.2M	41.7M	44.4M	44.5M	44.3M	45.3M	45.5M	45.9M	46.4M	46.2M	49.1M	47.4M	51.5M	51.5M	55.7M	55.3M	55.4M	52.1M	49.7M	50.9M	50M	48.9M	48.3M