Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Holdings
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

KEYW HOLDING CORP (KEYW)

Income Statement Business | Product | Customer

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-18Dec-31-17Dec-31-16Dec-31-15Dec-31-14Dec-31-13Dec-31-12Dec-31-11
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Government Solutions       288.9240.2190.6
    Commercial Cyber Solutions       9.83.3 
Total revenues  399.1336.5216.2297.9279.3298.7243.5190.6
            Revenue growth   [+]18.6%55.6%-27.4%6.7%-6.5%22.7%27.8%76.5%
Cost of goods sold  374.8332.7196.9208.2192.9199.2159.7134.0
Gross profit  24.33.719.389.786.399.583.856.6
            Gross margin  6.1%1.1%8.9%30.1%30.9%33.3%34.4%29.7%
Selling, general and administrative   [+]16.411.46.17.159.985.759.241.4
Other operating expenses  -4.3  66.57.724.721.413.4
EBITDA   [+]36.114.427.036.038.420.129.017.3
            EBITDA margin  9.0%4.3%12.5%12.1%13.7%6.7%11.9%9.1%
Depreciation and amortization  11.810.77.712.811.96.34.42.1
EBITA  24.33.719.323.226.513.824.615.2
            EBITA margin  6.1%1.1%8.9%7.8%9.5%4.6%10.1%8.0%
Amortization of intangibles  12.111.46.17.17.724.721.413.4
EBIT   [+]12.2-7.713.216.118.8-10.83.21.8
            EBIT margin  3.1%-2.3%6.1%5.4%6.7%-3.6%1.3%1.0%
Non-recurring items   [+]4.3       
Interest expense  23.417.010.810.3    
Other income (expense), net   [+]-11.50.41.40.0-8.8-9.8-2.3-1.1
Pre-tax income  -27.0-24.33.85.99.9-20.60.90.8
Income taxes  -4.7-10.92.535.83.4-9.4-0.10.2
            Tax rate  17.5%44.8%64.5%609.4%33.7%45.6% 29.0%
Earnings from continuing ops  -22.3-13.41.4-29.96.6-11.21.00.5
Earnings from discontinued ops    -27.6-28.7-20.1   
Net income  -22.3-13.4-26.2-58.6-13.5-11.21.00.5
            Net margin  -5.6%-4.0%-12.1%-19.7%-4.8%-3.8%0.4%0.3%
   
Basic EPS   [+]($0.45)($0.27)$0.03($0.77)$0.18($0.31)$0.04$0.02
Diluted EPS   [+]($0.45)($0.27)$0.03($0.77)$0.17($0.31)$0.03$0.02
   
Shares outstanding (basic)   [+]49.848.940.538.737.436.628.226.0
Shares outstanding (diluted)   [+]49.848.941.038.739.836.631.228.9
   
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.  

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy