Also trades as: KMR.IR (DUB) · $vol 0M · KMRPF (OTC) · $vol 0M

£182.60 ($2.42)

-7.60 (-4.00%)

Weekly Expected Move ±4.2%

£167 £175 £183 £190 £198

LSE · Basic Materials · Industrial Materials · Tech Score Neutral · Power 51 · £161.5M mcap · 69M float · 0.151% daily turnover

Analysis Technicals Weather Peers

Revenue

$335M -19.1% ▼

5Y CAGR: +6.6%

Gross Profit

$18M -81.1% ▼

5Y CAGR: -22.5%

Operating Income

$274K -99.7% ▼

5Y CAGR: -62.0%

Net Income

-$332M -611.4% ▼

EPS (Diluted)

$-3.71 -622.5% ▼

EBITDA

$59M -61.7% ▼

5Y CAGR: -4.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$456M	$526M	$458M	$415M	$335M
YoY Growth	+87.1%	+15.4%	-12.8%	-9.5%	-19.1%
Cost of Revenue	$295M	$283M	$295M	$319M	$317M
Gross Profit	$161M	$243M	$164M	$95M	$18M
Gross Margin	35.3%	46.3%	35.7%	23.0%	5.4%
R&D Expenses	$6M	$6M	$9M	$9M	$0
SG&A Expenses	$10M	$10M	$8M	$6M	$18M
Operating Expenses	$10M	$10M	$8M	$6M	$18M
Operating Income	$151M	$233M	$155M	$89M	$274K
Operating Margin	33.1%	44.4%	33.8%	21.5%	0.1%
Interest Expense	$10M	$10M	$9M	$5M	$17M
Income Before Tax	$137M	$222M	$150M	$82M	-$322M
Tax Expense	$9M	$16M	$19M	$17M	$10M
Net Income	$129M	$206M	$131M	$65M	-$332M
Net Margin	28.2%	39.2%	28.6%	15.6%	-98.9%
EPS (Diluted)	$1.16	$2.12	$1.37	$0.71	$-3.71
EBITDA	$211M	$296M	$224M	$155M	$59M
Shares Outstanding	96M	96M	96M	92M	89M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$329M	$243M	$216M	$165M	$250M	$168M	$162M	$148M
Cost of Revenue	$165M	$157M	$138M	$134M	$186M	$145M	$167M	$171M
Gross Profit	$164M	$86M	$78M	$31M	$64M	$23M	-$5M	-$24M
Gross Margin	49.9%	35.3%	36.1%	19.1%	25.6%	13.7%	-3.0%	-16.0%
R&D Expenses	$6M	$4M	$5M	$3M	-$3M	$3M	$0	$0
SG&A Expenses	$4M	$5M	$3M	$1M	$5M	$6M	$12M	$2M
Operating Expenses	$6M	$7M	$3M	-$1M	$7M	$106M	$12M	$2M
Operating Income	$159M	$80M	$75M	$33M	$56M	-$83M	-$17M	-$26M
Operating Margin	48.4%	32.9%	34.7%	19.8%	22.6%	-49.6%	-10.3%	-17.4%
Interest Expense	$0	$0	$0	$0	$0	$3M	$10M	$10M
Income Before Tax	$153M	$78M	$72M	$28M	$54M	-$89M	-$228M	-$35M
Tax Expense	$10M	$10M	$9M	$7M	$10M	$6M	$4M	-$1M
Net Income	$143M	$68M	$63M	$21M	$44M	-$94M	-$232M	-$34M
Net Margin	43.7%	27.9%	29.3%	12.6%	17.6%	-56.2%	-143.4%	-22.9%
EPS (Diluted)	$1.46	$0.70	$0.67	$0.22	$0.48	$-1.06	$-2.60	$-0.39
EBITDA	$192M	$110M	$110M	$63M	$92M	$47M	$11M	$4M
Shares Outstanding	96M	96M	96M	96M	92M	89M	89M	89M

KMR.L LSE