2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $451M | $454M | $540M | $563M | $531M |
Cost of Revenue | $150M | $145M | $181M | $191M | $0 |
Gross Profit | $301M | $308M | $359M | $372M | $531M |
Gross Profit % | 67% | 68% | 67% | 66% | 100% |
R&D Expenses | $0.33 | $1 | $0.26 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $108M | $336M | $102M | -$304M | -$34M |
Dep. & Amort. | $180M | $166M | $173M | $158M | $141M |
Def. Tax | $27M | $112M | $18M | -$66M | -$10M |
Stock Comp. | $32M | $29M | $29M | $35M | $24M |
Chg. in WC | -$100K | -$44M | -$31M | -$20M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $965M | $525M | $439M | $314M | $218M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $965M | $525M | $439M | $314M | $218M |
Receivables | $217M | $219M | $242M | $359M | $318M |
Inventory | $0 | $0 | $0 | $0 | $0 |
KW reported strong financial performance for 2024, with adjusted EBITDA nearly tripling from $190M in 2023 to $540M in 2024, driven by growth in investment management fees and credit platform momentum.
The company deployed over $4B in capital in 2024, including $3.5B in debt originations and $800M in rental housing and industrial acquisitions, with plans to exceed this deployment in 2025.
Investment management fees grew 60% year-over-year to $100M in 2024, with expectations to grow fees by 20%-25% annually, supported by new partnerships and discretionary fundraises.
KW achieved its 2024 asset sale target of $550M and plans to generate over $400M in cash from asset sales and recapitalizations in 2025, focusing on recycling capital into higher-return opportunities like rental housing and industrial assets.
The company continues to reduce unsecured debt, with significant repayments in Q4 2024, and maintains a strong balance sheet with 97% of debt fixed or hedged and a weighted average interest rate of 4.6%.