| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | 4 | 7 | 11 | 10 | 8 | 10 | 8 | 9 | 7 | 5 | 7 | 2 |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 72.80 | 329.30 | 560.60 | 1,437.60 |
| Receivables | 329.20 | 323.80 | 457.40 | 576.70 |
| Inventory | 156.20 | 162.10 | 188.20 | 235.90 |
| Other | 20.00 | 38.90 | 43.80 | 82.20 |
| 594.20 | 872.10 | 1,262.90 | 2,356.50 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 63.10 | 82.00 | 69.60 | 104.80 |
| ST’ Debt | — | — | — | — |
| Other | 115.90 | 90.80 | 82.40 | 113.50 |
| 292.50 | 296.70 | 311.00 | 425.30 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 371.00 | 458.80 | — | — |
—
|
| ’25 | 302.60 | 351.50 | 347.60 | 345.10 |
1,346.80
|
| ’24 | 277.20 | 300.10 | 275.90 | 283.10 |
1,136.30
|
| ’23 | 231.80 | 256.90 | 274.60 | 273.80 |
1,037.10
|
| ’22 | 196.20 | 224.20 | 228.60 | 249.30 |
898.30
|
| ’21 | 194.20 | 205.10 | 200.60 | 211.60 |
811.50
|
| ’20 | 168.90 | 170.40 | 202.00 | 206.40 |
747.70
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (27.40) | (11.00) | — | — |
—
|
| ’25 | (29.20) | (11.70) | (13.30) | 12.10 |
(42.10)
|
| ’24 | 0.70 | (2.70) | 6.10 | 45.60 |
49.70
|
| ’23 | (25.70) | 23.50 | 0.00 | 67.40 |
65.20
|
| ’22 | (7.90) | (21.60) | (2.80) | 6.60 |
(25.70)
|
| ’21 | 22.70 | (0.70) | 12.60 | 0.70 |
35.30
|
| ’20 | 4.00 | 6.80 | 8.30 | 25.60 |
44.70
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (47.30) | (28.20) | — | — |
—
|
| ’25 | (51.80) | (32.20) | (41.30) | (12.10) |
(137.40)
|
| ’24 | (15.90) | (15.40) | (9.20) | 32.00 |
(8.50)
|
| ’23 | (33.40) | 12.30 | (14.20) | 48.10 |
12.80
|
| ’22 | (18.70) | (32.70) | (15.70) | (4.00) |
(71.10)
|
| ’21 | 13.10 | (11.60) | (0.30) | (12.40) |
(11.20)
|
| ’20 | (2.40) | (0.90) | (0.60) | 12.70 |
8.80
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.07 | 0.02 | — | — |
—
|
| ’25 | 0.03 | 0.02 | 0.05 | 0.03 |
0.13
|
| ’24 | 0.01 | 0.05 | 0.02 | 0.03 |
0.11
|
| ’23 | (0.05) | (0.02) | (0.01) | 0.02 |
(0.07)
|
| ’22 | (0.12) | (0.04) | (0.06) | (0.07) |
(0.29)
|
| ’21 | 0.01 | 0.01 | (0.02) | (0.02) |
(0.02)
|
| ’20 | 0.00 | (0.01) | 0.02 | 0.62 |
0.67
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡ | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 8.90 | 9.87 | 16.71 | 23.90 | — | — | — |
Low Price
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 22.26 | 21.42 | 28.71 | 112.57 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,600 | 3,900 | 4,000 | 4,300 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.25 | 0.27 | 0.28 | 0.31 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 898.30 | 1,037.10 | 1,136.30 | 1,346.80 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 25.16% | 25.90% | 25.28% | 22.86% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (33.00) | 11.10 | 26.50 | 34.00 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.67%) | 1.07% | 2.33% | 2.52% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (33.20) | 2.40 | 16.30 | 22.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 41.70 | 45.40 | 52.60 | 59.80 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.09 | 7.95 | 7.63 | 8.28 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | (0.29) | (0.07) | 0.11 | 0.14 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.20) | 0.50 | 0.33 | (0.26) | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.36) | (0.40) | (0.39) | (0.59) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.56) | 0.10 | (0.06) | (0.84) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.39 | 7.48 | 9.08 | 12.27 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 126.70 | 130.40 | 149.00 | 162.70 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 239.82 | 583.92 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.41 | 2.48 | 3.46 | 9.17 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.36 | 2.64 | 2.90 | 6.19 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.62 | 2.69 | 3.39 | 8.84 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (20.43) | 217.82 | (453.45) | (86.61) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (25.70) | 65.20 | 49.70 | (42.10) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (45.40) | (52.40) | (58.20) | (95.30) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (71.10) | 12.80 | (8.50) | (137.40) | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 348.40 | 301.70 | 575.40 | 951.90 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 263.20 | 270.20 | 239.00 | 95.80 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 181.90 | 197.40 | (90.30) | (464.80) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 936.30 | 976.00 | 1,353.20 | 1,996.30 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.35%) | (0.56%) | 0.91% | 1.00% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.16%) | 1.66% | 1.44% | 1.04% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.92%) | (0.93%) | 1.40% | 1.31% | ‡‡‡‡‡ | — | — |
ROE
|
Kratos Defense & Security Solutions (KTOS) has transformed into a revenue juggernaut, with sales surging 92% from $542 million in 2016 to $1.136 billion in 2024, propelled by demand for unmanned systems, hypersonics, and C5ISR amid U.S. defense budgets ballooning from $606 billion to over $850 billion and conflicts like Ukraine accelerating drone spending. Projections signal explosive growth: +17% to $1.329 billion in 2025, +20% in 2026, and +22% in 2027, with revenue per employee up 52% to $284,000 and gross margins steady at 25-27%, underscoring scalable efficiency in high-tech niches.
Profitability is rebounding sharply—net income from losses to $16.3 million in 2024, forecasted to triple to $102.4 million by 2027 (EPS $0.11 to $0.60), ROE climbing to 7.8%, and a pristine balance sheet with net cash of $90 million after slashing debt 45%. Stock has rocketed over 200% from 2024 lows on sector hype, trading at a 3.46 PS ratio, but capex drags free cash flow and share dilution (149 million shares) tempers per-share gains.
Insider net selling ($105 million vs. $0.5 million buys) flags caution amid frothy valuations, yet analysts project 18% revenue CAGR and 35% mean upside, hinging on margin expansion and contract wins. Risks like execution and geopolitics loom, making KTOS a high-conviction growth play worth dissecting further.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.