Financial Statements — KMT
Balance Sheet
(in billions USD)| Metric | Q3
2026 | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.11 | 0.13 | 0.10 | 0.10 | 0.12 | 0.12 | 0.09 | 0.09 | 0.10 | 0.09 | 0.08 | 0.06 | 0.10 | 0.10 | 0.11 | 0.11 | 0.10 | 0.10 |
| Accounts Receivable | 0.33 | 0.29 | 0.29 | 0.29 | 0.25 | 0.28 | 0.30 | 0.29 | 0.29 | 0.31 | 0.29 | 0.28 | 0.31 | 0.27 | 0.28 | 0.30 | 0.28 | 0.25 |
| Inventory | 0.75 | 0.62 | 0.57 | 0.56 | 0.54 | 0.54 | 0.55 | 0.57 | 0.57 | 0.60 | 0.61 | 0.59 | 0.56 | 0.53 | 0.51 | 0.48 | 0.50 | 0.51 |
| Total Current Assets | 1.28 | 1.12 | 1.03 | 1.01 | 0.97 | 1.00 | 1.00 | 1.01 | 1.01 | 1.08 | 1.05 | 1.01 | 1.04 | 0.98 | 0.97 | 0.97 | 0.95 | 0.94 |
| Property, Plant & Equipment | 0.86 | 0.88 | 0.90 | 0.91 | 0.91 | 0.94 | 0.95 | 0.96 | 0.96 | 0.97 | 0.98 | 0.97 | 1.01 | 1.02 | 1.04 | 1.05 | 1.07 | 1.05 |
| Goodwill | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.28 | 0.27 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 |
| Intangible Assets | 0.06 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.12 | 0.12 | 0.13 | 0.13 |
| Total Non-current Assets* | 1.45 | 1.47 | 1.49 | 1.48 | 1.47 | 1.52 | 1.52 | 1.53 | 1.50 | 1.52 | 1.53 | 1.50 | 1.62 | 1.63 | 1.64 | 1.65 | 1.67 | 1.62 |
| Total Assets | 2.73 | 2.60 | 2.52 | 2.49 | 2.44 | 2.52 | 2.52 | 2.54 | 2.51 | 2.60 | 2.58 | 2.52 | 2.66 | 2.61 | 2.61 | 2.61 | 2.61 | 2.56 |
| Accounts Payable | 0.26 | 0.22 | 0.19 | 0.19 | 0.20 | 0.20 | 0.19 | 0.19 | 0.20 | 0.20 | 0.21 | 0.21 | 0.20 | 0.19 | 0.18 | 0.16 | 0.13 | 0.14 |
| Total Current Liabilities | 0.54 | 0.44 | 0.40 | 0.42 | 0.38 | 0.40 | 0.41 | 0.41 | 0.42 | 0.49 | 0.49 | 0.50 | 0.46 | 0.41 | 0.39 | 0.43 | 0.40 | 0.42 |
| Long-term Debt | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 |
| Total Non-current Liabilities* | 0.80 | 0.80 | 0.80 | 0.80 | 0.79 | 0.81 | 0.80 | 0.80 | 0.79 | 0.80 | 0.80 | 0.78 | 0.84 | 0.84 | 0.85 | 0.87 | 0.89 | 0.88 |
| Total Liabilities | 1.33 | 1.24 | 1.19 | 1.21 | 1.18 | 1.20 | 1.21 | 1.22 | 1.21 | 1.29 | 1.29 | 1.28 | 1.30 | 1.25 | 1.24 | 1.30 | 1.30 | 1.29 |
| Retained Earnings | 1.27 | 1.23 | 1.21 | 1.20 | 1.18 | 1.18 | 1.15 | 1.15 | 1.14 | 1.10 | 1.09 | 1.08 | 1.05 | 1.03 | 1.01 | 0.97 | 0.97 | 0.97 |
| Total Stockholder Equity | 1.35 | 1.32 | 1.28 | 1.24 | 1.22 | 1.28 | 1.26 | 1.29 | 1.26 | 1.28 | 1.25 | 1.20 | 1.32 | 1.32 | 1.32 | 1.28 | 1.28 | 1.23 |
* Derived from reported values
Income Statement
(in millions USD) (except per-share rows)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 |
|---|
| Total Revenue | 736.61 | 592.59 | 529.53 | 497.97 | 516.45 | 486.40 | 482.05 | 481.95 | 543.31 | 515.79 | 495.32 | 492.48 | 550.24 | 536.04 | 497.12 | 494.79 | 530.02 | 512.26 | 486.67 | 483.51 |
| Cost of Revenue | 303.06 | 384.61 | 355.66 | 343.42 | 370.78 | 330.03 | 337.02 | 330.94 | 371.97 | 362.53 | 355.72 | 329.58 | 374.57 | 368.12 | 354.23 | 334.82 | 360.36 | 347.64 | 333.72 | 322.76 |
| Gross Profit | 433.56 | 207.98 | 173.87 | 154.55 | 145.67 | 156.37 | 145.03 | 151.01 | 171.34 | 153.26 | 139.60 | 162.90 | 175.67 | 167.91 | 142.89 | 159.97 | 169.65 | 164.62 | 152.96 | 160.75 |
| Selling, General & Admin | 125.62 | 124.05 | 116.30 | 113.03 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Operating Expenses | 130.68 | 128.55 | 121.21 | 116.99 | 105.86 | 104.01 | 109.31 | 111.65 | 105.49 | 108.68 | 107.34 | 111.65 | 109.99 | 113.27 | 105.76 | 108.28 | 102.67 | 107.08 | 106.65 | 102.69 |
| Operating Income | 302.88 | 79.43 | 52.66 | 37.56 | 31.37 | 44.06 | 31.67 | 36.03 | 61.40 | 35.23 | 28.48 | 45.12 | 55.93 | 52.47 | 35.49 | 48.53 | 62.67 | 53.36 | 47.51 | 54.61 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 6.78 | 6.85 | 6.60 | 7.10 | 7.75 | 7.02 | 6.64 | 6.70 | 6.44 | 6.46 | 6.32 |
| Pretax Income | 299.25 | 79.71 | 48.67 | 33.70 | 30.37 | 43.30 | 26.96 | 31.37 | 55.18 | 28.53 | 22.32 | 38.43 | 47.12 | 43.74 | 27.89 | 40.88 | 59.35 | 51.46 | 44.19 | 51.74 |
| Tax Provision | 69.79 | 18.59 | 13.47 | 9.06 | 7.24 | 10.22 | 7.93 | 7.91 | 16.94 | 7.82 | (2.01) | 8.06 | 9.38 | 10.67 | 4.96 | 11.24 | 16.50 | 14.58 | 11.46 | 13.99 |
| Net Income | 226.98 | 58.23 | 33.89 | 23.30 | 21.59 | 31.48 | 17.93 | 22.12 | 37.18 | 18.98 | 23.11 | 30.06 | 36.43 | 31.94 | 21.90 | 28.20 | 41.71 | 35.30 | 31.42 | 36.20 |
| Basic EPS | -- | 0.76 | 0.44 | 0.31 | 0.29 | 0.41 | 0.23 | 0.28 | 0.47 | 0.24 | 0.29 | 0.38 | 0.45 | 0.40 | 0.27 | 0.35 | 0.51 | 0.42 | 0.38 | 0.43 |
| Diluted EPS | -- | 0.75 | 0.44 | 0.30 | 0.28 | 0.41 | 0.23 | 0.28 | 0.47 | 0.24 | 0.29 | 0.37 | 0.46 | 0.39 | 0.27 | 0.34 | 0.50 | 0.42 | 0.37 | 0.43 |
Cash Flow Statement
(in millions USD)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 |
|---|
| Operating Cash Flow | (73.69) | (2.92) | 55.12 | 17.49 | 78.59 | 28.83 | 55.15 | 45.75 | 113.65 | 75.15 | 62.60 | 25.71 | 131.76 | 73.67 | 63.26 | (10.75) | 88.42 | 35.22 | 42.00 | 15.80 |
| Capital Expenditures | 23.22 | 17.99 | 12.71 | 22.98 | 21.47 | 67.51 | 43.97 | 24.75 | 23.32 | 26.75 | 25.69 | 31.80 | 23.30 | 20.46 | 21.14 | 29.48 | 36.77 | 22.42 | 19.89 | 17.84 |
| Free Cash Flow* | (96.91) | (20.91) | 42.41 | (5.49) | 57.13 | (38.68) | 11.19 | 21.00 | 90.33 | 48.40 | 36.91 | (6.09) | 108.46 | 53.21 | 42.12 | (40.23) | 51.65 | 12.80 | 22.11 | (2.04) |
| Investing Cash Flow | (19.67) | (17.84) | (11.08) | (22.71) | (1.77) | (23.46) | (16.64) | (19.95) | (23.31) | (29.70) | (27.68) | (28.72) | (23.02) | (18.15) | (18.77) | (29.29) | (36.62) | (22.25) | (18.66) | (17.41) |
| Financing Cash Flow | 81.78 | (0.56) | (18.51) | (31.07) | (35.89) | (29.98) | (31.69) | (36.35) | (53.09) | (42.15) | (40.46) | (6.05) | (93.09) | (38.86) | (34.28) | 23.13 | (62.97) | (15.22) | (28.61) | (43.94) |
* Derived from reported values
Dividends Per Share
(USD)| Metric | Q4
2026 | Q3
2026 | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 |
|---|
| Dividends Per Share | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |