Kennedy-Wilson Holdings, Inc.
NYSE:KW · New York Stock Exchange
-$0.01 today
Vol 4.81M · Avg 1.08M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:KW · Revenue to Net Income
Key Ratios
Analysis
$489.9M of revenue converted into $59.2M of net income for the selected period. Gross margin is 18.4% and net margin is 12.2%, showing how much revenue survives after costs and taxes. EPS is $0.12, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $501.0M -5.7% | $531.4M -5.5% | $562.6M +4.2% | $540.0M +19.0% | $453.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $406.9M -10.4% | $454.2M -10.3% | $506.1M -3.9% | $526.5M +10.1% | $478.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $94.1M +21.9% | $77.2M +36.6% | $56.5M +318.5% | $13.5M +155.3% | -$24.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 18.8% +4.3pp | 14.5% +4.5pp | 10.0% +7.5pp | 2.5% +7.9pp | -5.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $36.4M | $0 | $0 | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $41.9M +3323.1% | -$1.3M -159.1% | $2.2M +105.2% | -$42.1M -158.8% | $71.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $133.0M -10.3% | $148.3M -6.0% | $157.8M -8.7% | $172.9M +4.0% | $166.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $410.0M +6.2% | $385.9M +380.6% | $80.3M -84.9% | $531.8M -35.2% | $821.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 81.8% +9.2pp | 72.6% +58.3pp | 14.3% -84.2pp | 98.5% -82.6pp | 181.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $52.2M -33.5% | $78.5M +44.6% | $54.3M -2.3% | $55.6M +157.9% | -$96.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 10.4% -4.4pp | 14.8% +5.1pp | 9.7% -0.6pp | 10.3% +31.5pp | -21.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $239.6M -8.2% | $261.1M +0.7% | $259.2M +17.4% | $220.8M +14.8% | $192.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$14.8M +85.5% | -$102.0M +73.9% | -$391.0M -573.9% | $82.5M -85.2% | $558.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $37.4M +259.1% | -$23.5M +93.0% | -$336.7M -343.8% | $138.1M -70.1% | $462.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 7.5% +11.9pp | -4.4% +55.4pp | -59.8% -85.4pp | 25.6% -76.4pp | 102.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $13.6M +33.3% | $10.2M +118.4% | -$55.3M -252.8% | $36.2M -71.3% | $126.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | $4.7M +114.2% | -$33.0M +89.1% | -$303.8M -424.2% | $93.7M -71.6% | $330.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 0.9% +7.1pp | -6.2% +47.8pp | -54.0% -71.4pp | 17.4% -55.5pp | 72.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +50.0% | -$1 +77.2% | -$2 -623.4% | $0 -79.2% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +50.0% | -$1 +77.2% | -$2 -623.4% | $0 -79.0% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $137.9M +0.1% | $137.8M -0.8% | $138.9M +1.5% | $136.9M -1.2% | $138.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $137.9M +0.1% | $137.8M -0.8% | $138.9M +0.3% | $138.6M -1.1% | $140.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Diversified Healthcare Trust
NASDAQ:DHC
$2.19B
Anywhere Real Estate Inc.
HOUS
$1.98B
Two Harbors Investment Corp.
NYSE:TWO
$1.30B
Marcus & Millichap, Inc.
NYSE:MMI
$1.14B
Piedmont Office Realty Trust, Inc.
NYSE:PDM
$1.14B
Safehold Inc.
NYSE:SAFE
$1.13B
Chimera Investment Corporation
NYSE:CIM
$1.12B
Chatham Lodging Trust
NYSE:CLDT
$600.32M
City Office REIT, Inc.
CIO
$282.14M
Smith Douglas Homes Corp.
NYSE:SDHC
$112.85M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does KW generate?
Kennedy-Wilson Holdings, Inc. (KW) reported $501.00M of revenue in fiscal 2025.
Is KW profitable?
Kennedy-Wilson Holdings, Inc. (KW) reported $4.70M of net income, with a net margin of 0.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.