Free Trial
→ The end may be near for these iconic stocks (From Chaikin Analytics) (Ad)tc pixel Free KEEL Stock Alerts

Keel Infrastructure (KEEL) Financials

Keel Infrastructure logo
$3.05 -0.10 (-3.17%)
Closing price 04:00 PM Eastern
Extended Trading
$3.08 +0.03 (+0.98%)
As of 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Keel Infrastructure

Annual Income Statements for Keel Infrastructure

This table shows Keel Infrastructure's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 -33 48 -100 -56 -28 -285
Consolidated Net Income / (Loss)		 -16 48 -176 -56 -28 -285
Net Income / (Loss) Continuing Operations		 -16 48 -100 -40 -7.36 -209
Total Pre-Tax Income 		-16 43 -193 -40 -7.01 -208
Total Operating Income		 -6.73 64 -284 -50 -28 -150
Total Gross Profit		 2.87 111 11 -24 -16 -19
Total Revenue		 35 169 142 120 133 229
Operating Revenue		 35 169 142 120 133 229
Total Cost of Revenue		 32 58 132 144 149 248
Operating Cost of Revenue		 32 - 132 144 149 248
Total Operating Expenses		 8.25 43 128 42 65 108
Selling, General & Admin Expense		 8.25 43 52 34 62 78
Impairment Charge		 0.00 1.80 75 5.60 3.63 28
Other Special Charges / (Income)		 - - - 2.06 -0.23 1.61
Total Other Income / (Expense), net		 -11 0.85 0.00 25 74 -81
Interest Expense		 9.39 - - -11 -5.29 2.34
Other Income / (Expense), net		 -1.44 0.85 - 14 69 -79
Income Tax Expense		 0.17 21 -17 -0.15 0.35 0.10
Net Income / (Loss) Discontinued Operations		 - - - -16 -21 -76
Basic Earnings per Share		 ($0.19) $0.14 ($0.85) ($0.21) ($0.07) ($0.52)
Weighted Average Basic Shares Outstanding		 84.92M 157.65M 207.78M 262.24M 414.67M 551.68M
Diluted Earnings per Share		 ($0.19) $0.13 ($0.85) ($0.21) ($0.07) ($0.52)
Weighted Average Diluted Shares Outstanding		 84.92M 169.39M 207.78M 262.24M 414.67M 551.68M

Quarterly Income Statements for Keel Infrastructure

This table shows Keel Infrastructure's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q2 2025 Q1 2026 Q2 2026
Period end date 3/31/2025 6/30/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders		 -56 -5.50 -145 -65
Consolidated Net Income / (Loss)		 -56 -5.50 -145 -65
Net Income / (Loss) Continuing Operations		 -38 13 -128 -64
Total Pre-Tax Income 		-38 13 -128 -64
Total Operating Income		 -35 11 -98 -141
Total Gross Profit		 0.28 -3.89 -26 -87
Total Revenue		 48 61 37 30
Operating Revenue		 48 61 37 30
Total Cost of Revenue		 47 65 63 117
Operating Cost of Revenue		 47 65 63 117
Total Operating Expenses		 17 -15 29 54
Selling, General & Admin Expense		 18 19 27 31
Other Operating Expenses / (Income)		 - -16 - 9.03
Impairment Charge		 0.00 0.00 1.99 1.58
Other Special Charges / (Income)		 -0.56 -18 0.00 12
Total Other Income / (Expense), net		 -21 2.39 -72 77
Interest Expense		 -0.62 1.58 21 2.11
Interest & Investment Income		 - 0.46 - 2.89
Other Income / (Expense), net		 -22 3.51 -51 76
Income Tax Expense		 0.22 0.00 -0.00 0.02
Net Income / (Loss) Discontinued Operations		 -17 -19 -18 -1.04
Basic Earnings per Share		 ($0.11) ($0.01) ($0.24) ($0.11)
Weighted Average Basic Shares Outstanding		 500.16M 555.84M 602.58M 605.37M
Diluted Earnings per Share		 ($0.11) ($0.01) ($0.24) ($0.11)
Weighted Average Diluted Shares Outstanding		 500.16M 555.84M 602.58M 617.57M
Weighted Average Basic & Diluted Shares Outstanding		 - 1.12B 603.83M 1.21B

Annual Cash Flow Statements for Keel Infrastructure

This table details how cash moves in and out of Keel Infrastructure's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 2.56 -129 -95 54 -19 586
Net Cash From Operating Activities		 6.54 -75 -197 -107 -142 -227
Net Cash From Continuing Operating Activities		 6.54 -75 -197 -105 -138 -225
Net Income / (Loss) Continuing Operations		 -16 22 -176 -56 -28 -285
Consolidated Net Income / (Loss)		 -16 22 -176 -56 -28 -285
Depreciation Expense		 11 24 72 84 135 123
Non-Cash Adjustments To Reconcile Net Income		 11 -235 -72 -136 -238 -64
Changes in Operating Assets and Liabilities, net		 0.55 113 -21 2.73 -7.48 1.11
Net Cash From Discontinued Operating Activities		 - - - -1.11 2.13 13
Net Cash From Investing Activities		 -3.57 -107 135 71 -178 104
Net Cash From Continuing Investing Activities		 -3.57 -107 135 71 -178 104
Purchase of Property, Plant & Equipment		 -4.45 -108 -78 -48 -287 -100
Acquisitions		 - - - -2.39 0.00 -55
Purchase of Investments		 - - - -36 -36 -188
Sale of Property, Plant & Equipment		 0.88 1.11 11 132 158 198
Divestitures		 - - - 0.00 0.00 63
Sale and/or Maturity of Investments		 - - 202 49 56 207
Other Investing Activities, net		 - - - -23 -69 -20
Net Cash From Financing Activities		 -0.40 54 -24 89 296 694
Net Cash From Continuing Financing Activities		 -0.40 54 -24 89 296 694
Repayment of Debt		 -0.49 -20 -131 -33 -5.22 -1.61
Repurchase of Common Equity		 - - - 0.00 0.00 -9.95
Issuance of Debt		 0.08 74 107 0.00 1.70 666
Issuance of Common Equity		 - - - 109 290 73
Other Financing Activities, net		 - - 0.02 13 9.60 -33
Cash Interest Paid		 4.25 3.98 18 14 1.74 1.26
Cash Income Taxes Paid		 - - 15 -12 1.51 0.43

Quarterly Cash Flow Statements for Keel Infrastructure

This table details how cash moves in and out of Keel Infrastructure's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q2 2025 Q1 2026 Q2 2026
Period end date 3/31/2025 6/30/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents		 -21 76 -233 371
Net Cash From Operating Activities		 -19 -75 -65 -53
Net Cash From Continuing Operating Activities		 -19 -75 -64 -71
Net Income / (Loss) Continuing Operations		 -56 -5.50 -145 -65
Consolidated Net Income / (Loss)		 -56 -5.50 -145 -65
Depreciation Expense		 28 36 28 84
Non-Cash Adjustments To Reconcile Net Income		 -21 -92 62 -99
Changes in Operating Assets and Liabilities, net		 29 -13 -8.48 9.68
Net Cash From Investing Activities		 -26 100 -55 14
Net Cash From Continuing Investing Activities		 -26 100 -55 18
Purchase of Property, Plant & Equipment		 -43 -19 -10 -43
Purchase of Investments		 -37 -53 -0.97 -1.82
Sale of Property, Plant & Equipment		 39 -36 5.92 -3.59
Divestitures		 32 16 0.00 13
Sale and/or Maturity of Investments		 35 55 2.39 1.84
Net Cash From Financing Activities		 24 47 -113 410
Net Cash From Continuing Financing Activities		 24 47 -113 410
Repayment of Debt		 -0.04 -0.17 -114 -0.06
Other Financing Activities, net		 0.00 -0.39 0.45 -36

Annual Balance Sheets for Keel Infrastructure

This table presents Keel Infrastructure's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 1/1/2022 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 52 543 343 379 663 1,296
Total Current Assets		 9.17 127 69 130 214 826
Cash & Equivalents		 5.95 126 31 84 60 573
Restricted Cash		 - - - - 33 5.56
Accounts Receivable		 1.10 1.04 0.70 0.71 1.26 5.47
Inventories, net		 0.00 - 1.22 - 1.14 8.68
Other Current Assets		 0.67 - 11 1.49 7.70 205
Other Current Nonoperating Assets		 - - - - 9.42 29
Plant, Property, & Equipment, net		 36 137 219 186 259 358
Total Noncurrent Assets		 6.74 279 68 105 278 112
Noncurrent Note & Lease Receivables		 - - - - 2.28 2.13
Intangible Assets		 0.38 1.68 0.03 3.70 - 2.98
Noncurrent Deferred & Refundable Income Taxes		 0.00 3.90 0.00 0.00 - 0.00
Other Noncurrent Operating Assets		 6.37 255 67 100 271 106
Total Liabilities & Shareholders' Equity		 52 902 343 379 663 1,296
Total Liabilities		 36 184 88 84 52 736
Total Current Liabilities		 28 105 67 69 28 148
Short-Term Debt		 17 10 43 4.02 0.15 97
Accounts Payable		 2.70 14 21 21 26 46
Other Current Liabilities		 3.63 68 3.82 43 2.22 4.65
Total Noncurrent Liabilities		 7.78 79 20 1.82 24 588
Long-Term Debt		 0.17 61 4.09 0.00 1.43 572
Noncurrent Deferred & Payable Income Tax Liabilities		 0.00 8.45 0.00 0.00 0.07 0.07
Other Noncurrent Operating Liabilities		 - 9.23 - - 22 15
Commitments & Contingencies		 - - - - 0.00 0.00
Total Equity & Noncontrolling Interests		 15 718 255 295 611 560
Total Preferred & Common Equity		 15 718 255 295 611 560
Preferred Stock		 5.59 - - - - 0.00
Total Common Equity		 9.86 718 255 295 611 560
Common Stock		 32 355 405 535 939 1,173
Retained Earnings		 -22 -22 -197 -300 -328 -612

Quarterly Balance Sheets for Keel Infrastructure

This table presents Keel Infrastructure's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2026 Q2 2026
Period end date 3/31/2026 6/30/2026
Total Assets		 1,067 1,416
Total Current Assets		 576 896
Cash & Equivalents		 357 716
Restricted Cash		 0.00 0.00
Accounts Receivable		 5.36 5.02
Inventories, net		 10 8.85
Other Current Assets		 20 151
Other Current Nonoperating Assets		 14 16
Plant, Property, & Equipment, net		 359 287
Total Noncurrent Assets		 300 232
Noncurrent Note & Lease Receivables		 2.04 1.92
Intangible Assets		 3.03 2.94
Noncurrent Deferred & Refundable Income Taxes		 0.95 2.07
Other Noncurrent Operating Assets		 294 225
Total Liabilities & Shareholders' Equity		 1,067 1,416
Total Liabilities		 648 1,087
Total Current Liabilities		 60 55
Short-Term Debt		 4.24 6.75
Accounts Payable		 54 47
Other Current Liabilities		 1.79 1.68
Total Noncurrent Liabilities		 588 1,032
Long-Term Debt		 573 1,019
Noncurrent Deferred & Payable Income Tax Liabilities		 0.07 0.07
Other Noncurrent Operating Liabilities		 13 13
Commitments & Contingencies		 0.00 0.00
Total Equity & Noncontrolling Interests		 419 329
Total Preferred & Common Equity		 419 329
Preferred Stock		 - 0.00
Total Common Equity		 419 329
Common Stock		 1,177 1,152
Retained Earnings		 -758 -823

Annual Metrics And Ratios for Keel Infrastructure

This table displays calculated financial ratios and metrics derived from Keel Infrastructure's official financial filings.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding		 - - - - - 334,153,000.00
DEI Adjusted Shares Outstanding		 - - - - - 334,153,000.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - -0.85
Growth Metrics		 - - - - - -
Revenue Growth		 0.00% 388.40% -15.97% 2.76% 31.78% 72.03%
EBITDA Growth		 0.00% 2,585.30% -337.85% 105.14% 207.08% -159.97%
EBIT Growth		 0.00% 889.04% -540.43% 73.98% -45.54% -658.13%
NOPAT Growth		 0.00% 801.05% -701.90% 74.60% -49.13% -434.02%
Net Income Growth		 0.00% 396.41% -463.78% 37.99% 50.37% -903.15%
EPS Growth		 0.00% 168.42% -753.85% 50.59% 69.05% -642.86%
Operating Cash Flow Growth		 0.00% -1,253.27% -160.77% 126.40% 98.38% -59.90%
Free Cash Flow Firm Growth		 0.00% 0.00% 22.14% 105.52% -4,034.92% 29.65%
Invested Capital Growth		 0.00% 709.83% -5.77% -21.16% 141.43% 21.52%
Revenue Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
NOPAT Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Income Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profitability Metrics		 - - - - - -
Gross Margin		 8.28% 65.56% 7.38% -14.69% -16.78% -8.25%
EBITDA Margin		 9.55% 52.49% -148.57% 7.43% 17.32% -46.12%
Operating Margin		 -19.40% 37.55% -199.41% -49.28% -55.77% -65.25%
EBIT Margin		 -23.55% 38.05% -199.41% -50.49% -55.77% -99.61%
Profit (Net Income) Margin		 -46.94% 28.49% -123.32% -74.42% -28.03% -124.11%
Tax Burden Percent		 101.07% 113.24% 90.98% 99.63% 79.09% 136.53%
Interest Burden Percent		 197.20% 66.12% 67.97% 147.92% 63.55% 91.26%
Effective Tax Rate		 0.00% 48.10% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 -12.58% 19.38% -67.48% -19.75% -19.57% -18.50%
ROIC Less NNEP Spread (ROIC-NNEP)		 -65.17% 11.61% -79.54% 280.53% -51.43% 887.94%
Return on Net Nonoperating Assets (RNNOA)		 -92.87% -6.22% 31.39% -19.84% 7.59% -30.07%
Return on Equity (ROE)		 -105.45% 13.17% -36.09% -39.60% -11.98% -48.58%
Cash Return on Invested Capital (CROIC)		 0.00% -136.65% -61.54% 3.92% -102.42% -37.94%
Operating Return on Assets (OROA)		 -15.81% 21.70% -64.14% -20.48% -20.56% -23.31%
Return on Assets (ROA)		 -31.50% 16.25% -39.66% -30.18% -10.33% -29.04%
Return on Common Equity (ROCE)		 -67.30% 13.07% -36.09% -39.60% -11.98% -48.58%
Return on Equity Simple (ROE_SIMPLE)		 -105.45% 6.72% -68.77% -36.95% -8.89% 0.00%
Net Operating Profit after Tax (NOPAT)		 -4.71 33 -199 -50 -75 -105
NOPAT Margin		 -13.58% 19.49% -139.59% -34.50% -39.04% -45.67%
Net Nonoperating Expense Percent (NNEP)		 52.59% 7.77% 12.06% -300.28% 31.86% -906.44%
Return On Investment Capital (ROIC_SIMPLE)		 - - - -16.90% -12.35% -8.51%
Cost of Revenue to Revenue		 91.72% 34.44% 92.62% 114.69% 116.78% 108.25%
SG&A Expenses to Revenue		 23.77% 25.51% 36.16% 26.85% 36.93% 34.17%
R&D to Revenue		 0.00% 0.00% 0.90% 0.00% 0.17% 0.00%
Operating Expenses to Revenue		 23.77% 25.48% 89.87% 35.22% 38.99% 47.28%
Earnings before Interest and Taxes (EBIT)		 -8.17 64 -284 -74 -108 -228
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 3.31 89 -212 11 33 -106
Valuation Ratios		 - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.34 2.21 0.82 0.00
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.34 2.24 0.82 0.00
Price to Revenue (P/Rev)		 0.00 0.00 0.60 4.46 2.58 0.00
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 0.41 2.54 0.81 0.00
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.82 3.91 2.28 0.00
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 52.62 13.17 0.00
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 11.02 4.27 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 57.16 0.00 0.00
Leverage & Solvency		 - - - - - -
Debt to Equity		 1.60 0.10 0.24 0.01 0.00 1.19
Long-Term Debt to Equity		 0.49 0.08 0.07 0.00 0.00 1.02
Financial Leverage		 1.43 -0.54 -0.39 -0.07 -0.15 -0.03
Leverage Ratio		 3.35 0.81 0.91 1.31 1.16 1.67
Compound Leverage Factor		 6.60 0.54 0.62 1.94 0.74 1.53
Debt to Total Capital		 61.56% 9.02% 19.37% 1.35% 0.26% 54.44%
Short-Term Debt to Total Capital		 42.73% 1.30% 13.59% 1.35% 0.02% 7.89%
Long-Term Debt to Total Capital		 18.84% 7.72% 5.78% 0.00% 0.23% 46.55%
Preferred Equity to Total Capital		 13.90% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 24.53% 90.98% 80.63% 98.65% 99.74% 45.56%
Debt to EBITDA		 7.47 0.80 -0.29 0.37 0.05 -6.33
Net Debt to EBITDA		 5.24 -0.61 -0.14 -7.36 -1.74 -0.84
Long-Term Debt to EBITDA		 2.29 0.68 -0.09 0.00 0.04 -5.41
Debt to NOPAT		 -5.25 2.15 -0.31 -0.08 -0.02 -6.39
Net Debt to NOPAT		 -3.68 -1.65 -0.15 1.58 0.77 -0.85
Long-Term Debt to NOPAT		 -1.61 1.84 -0.09 0.00 -0.02 -5.47
Altman Z-Score		 0.00 0.00 -2.53 3.49 4.11 0.00
Noncontrolling Interest Sharing Ratio		 36.18% 0.76% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - -
Current Ratio		 0.32 1.21 1.02 1.88 1.72 5.58
Quick Ratio		 0.30 1.21 0.47 1.23 1.68 3.91
Cash Flow Metrics		 - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 -233 -181 10 -394 -215
Operating Cash Flow to CapEx		 182.96% -70.44% -291.66% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00 0.00 0.00 -91.95
Operating Cash Flow to Interest Expense		 0.70 0.00 0.00 0.00 0.00 -97.04
Operating Cash Flow Less CapEx to Interest Expense		 0.32 0.00 0.00 0.00 0.00 -55.34
Efficiency Ratios		 - - - - - -
Asset Turnover		 0.67 0.57 0.32 0.41 0.37 0.23
Accounts Receivable Turnover		 31.46 158.33 163.80 206.88 195.52 68.14
Inventory Turnover		 0.00 0.00 0.00 0.00 0.00 50.58
Fixed Asset Turnover		 0.97 1.96 0.80 0.72 0.72 0.73
Accounts Payable Turnover		 11.81 6.80 7.53 8.13 9.66 6.87
Days Sales Outstanding (DSO)		 11.60 2.31 2.23 1.76 1.87 5.36
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 0.00 0.00 7.22
Days Payable Outstanding (DPO)		 30.92 53.70 48.45 44.88 37.78 53.12
Cash Conversion Cycle (CCC)		 -19.31 -51.40 -46.22 -43.11 -35.92 -40.55
Capital & Investment Metrics		 - - - - - -
Invested Capital		 37 303 286 225 544 621
Invested Capital Turnover		 0.93 0.99 0.48 0.57 0.50 0.41
Increase / (Decrease) in Invested Capital		 0.00 266 -17 -61 319 110
Enterprise Value (EV)		 0.00 0.00 116 572 440 0.00
Market Capitalization		 0.00 0.00 86 652 498 0.00
Book Value per Share		 $0.12 $4.55 $1.31 $1.31 $1.47 $1.02
Tangible Book Value per Share		 $0.11 $4.44 $1.31 $1.30 $1.46 $1.01
Total Capital		 40 789 317 299 610 1,230
Total Debt		 25 71 61 4.02 1.58 669
Total Long-Term Debt		 7.57 61 18 0.00 1.43 572
Net Debt		 17 -54 30 -80 -58 89
Capital Expenditures (CapEx)		 3.57 107 67 -3.11 -5.46 -97
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -9.53 -93 14 -19 -33 196
Debt-free Net Working Capital (DFNWC)		 -2.14 32 45 65 26 775
Net Working Capital (NWC)		 -19 22 1.68 61 26 678
Net Nonoperating Expense (NNE)		 12 -15 -23 58 -21 180
Net Nonoperating Obligations (NNO)		 22 -415 30 -69 -64 61
Total Depreciation and Amortization (D&A)		 11 24 72 85 141 123
Debt-free, Cash-free Net Working Capital to Revenue		 -27.47% -55.14% 9.72% -13.11% -17.24% 85.64%
Debt-free Net Working Capital to Revenue		 -6.16% 18.96% 31.40% 44.31% 13.63% 338.18%
Net Working Capital to Revenue		 -55.64% 12.91% 1.18% 41.56% 13.55% 295.87%
Earnings Adjustments		 - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.14 $0.00 $0.00 ($0.13) ($0.52)
Adjusted Weighted Average Basic Shares Outstanding		 0.00 157.65M 224.20M 0.00 414.67M 551.68M
Adjusted Diluted Earnings per Share		 $0.00 $0.13 $0.00 $0.00 ($0.13) ($0.52)
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 169.39M 224.20M 0.00 479.33M 551.68M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 194.81M 415.55M 0.00 414.67M 0.00
Normalized Net Operating Profit after Tax (NOPAT)		 -4.71 34 -146 -42 -73 -84
Normalized NOPAT Margin		 -13.58% 20.04% -102.62% -28.64% -37.72% -36.50%
Pre Tax Income Margin		 -46.44% 25.16% -135.55% -74.69% -35.44% -90.90%
Debt Service Ratios		 - - - - - -
EBIT to Interest Expense		 -0.87 0.00 0.00 0.00 0.00 -97.81
NOPAT to Interest Expense		 -0.50 0.00 0.00 0.00 0.00 -44.85
EBIT Less CapEx to Interest Expense		 -1.25 0.00 0.00 0.00 0.00 -56.11
NOPAT Less CapEx to Interest Expense		 -0.88 0.00 0.00 0.00 0.00 -3.15
Payout Ratios		 - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% -3.50%

Quarterly Metrics And Ratios for Keel Infrastructure

This table displays calculated financial ratios and metrics derived from Keel Infrastructure's official financial filings.

Metric Q1 2025 Q2 2025 Q1 2026 Q2 2026
Period end date 3/31/2025 6/30/2025 3/31/2026 6/30/2026
DEI Shares Outstanding		 334,153,000.00 334,153,000.00 334,153,000.00 603,828,651.00
DEI Adjusted Shares Outstanding		 334,153,000.00 334,153,000.00 334,153,000.00 603,828,651.00
DEI Earnings Per Adjusted Shares Outstanding		 -0.17 -0.02 -0.44 -0.11
Growth Metrics		 - - - -
Revenue Growth		 0.00% 0.00% -22.37% -50.04%
EBITDA Growth		 0.00% 0.00% -327.51% -61.06%
EBIT Growth		 0.00% 0.00% -162.85% -551.91%
NOPAT Growth		 0.00% 0.00% -182.39% -1,011.66%
Net Income Growth		 0.00% 0.00% -161.65% -1,081.51%
EPS Growth		 0.00% 0.00% -118.18% -1,000.00%
Operating Cash Flow Growth		 0.00% 0.00% -243.33% 29.32%
Free Cash Flow Firm Growth		 0.00% 0.00% 0.00% 0.00%
Invested Capital Growth		 0.00% 0.00% 0.00% 0.00%
Revenue Q/Q Growth		 0.00% 27.82% 0.00% -17.74%
EBITDA Q/Q Growth		 0.00% 275.44% 0.00% 115.98%
EBIT Q/Q Growth		 0.00% 125.20% 0.00% 56.68%
NOPAT Q/Q Growth		 0.00% 144.32% 0.00% -43.08%
Net Income Q/Q Growth		 0.00% 90.10% 0.00% 55.28%
EPS Q/Q Growth		 0.00% 90.91% 0.00% 54.17%
Operating Cash Flow Q/Q Growth		 0.00% -297.44% 0.00% 18.18%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% -3.71%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% -0.62%
Profitability Metrics		 - - - -
Gross Margin		 0.58% -6.38% -71.11% -285.09%
EBITDA Margin		 -59.73% 81.98% -328.91% 63.90%
Operating Margin		 -73.12% 17.75% -265.97% -462.62%
EBIT Margin		 -119.25% 23.51% -403.77% -212.64%
Profit (Net Income) Margin		 -116.58% -9.03% -392.93% -213.59%
Tax Burden Percent		 145.61% -41.69% 113.93% 101.66%
Interest Burden Percent		 67.14% 92.16% 85.41% 98.81%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 0.00% 0.00% -129.83% -195.55%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 0.00% -203.43% -172.76%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 0.00% -100.88% -154.72%
Return on Equity (ROE)		 0.00% 0.00% -230.71% -350.28%
Cash Return on Invested Capital (CROIC)		 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)		 0.00% 0.00% -82.75% -28.26%
Return on Assets (ROA)		 0.00% 0.00% -80.53% -28.38%
Return on Common Equity (ROCE)		 0.00% 0.00% -230.71% -350.28%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 -24 11 -69 -99
NOPAT Margin		 -51.18% 17.75% -186.18% -323.83%
Net Nonoperating Expense Percent (NNEP)		 0.00% 0.00% 73.59% -22.79%
Return On Investment Capital (ROIC_SIMPLE)		 - - -6.90% -7.27%
Cost of Revenue to Revenue		 99.42% 106.38% 171.11% 385.09%
SG&A Expenses to Revenue		 36.97% 31.83% 72.55% 102.90%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 35.80% -24.13% 77.92% 177.53%
Earnings before Interest and Taxes (EBIT)		 -57 14 -149 -65
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -28 50 -122 19
Valuation Ratios		 - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 10.54
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 10.64
Price to Revenue (P/Rev)		 0.00 0.00 0.00 18.42
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 0.00 6.06
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.00 20.07
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - -
Debt to Equity		 0.00 0.00 1.38 3.12
Long-Term Debt to Equity		 0.00 0.00 1.37 3.10
Financial Leverage		 0.00 0.00 0.50 0.90
Leverage Ratio		 0.00 0.00 2.55 4.31
Compound Leverage Factor		 0.00 0.00 2.17 4.26
Debt to Total Capital		 0.00% 0.00% 58.02% 75.73%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.42% 0.50%
Long-Term Debt to Total Capital		 0.00% 0.00% 57.59% 75.23%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 0.00% 0.00% 41.98% 24.27%
Debt to EBITDA		 0.00 0.00 -2.91 -4.47
Net Debt to EBITDA		 0.00 0.00 -1.12 -1.35
Long-Term Debt to EBITDA		 0.00 0.00 -2.89 -4.44
Debt to NOPAT		 0.00 0.00 -3.88 -4.02
Net Debt to NOPAT		 0.00 0.00 -1.49 -1.22
Long-Term Debt to NOPAT		 0.00 0.00 -3.85 -3.99
Altman Z-Score		 0.00 0.00 0.00 1.79
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - -
Current Ratio		 0.00 0.00 9.60 16.26
Quick Ratio		 0.00 0.00 6.05 13.07
Cash Flow Metrics		 - - - -
Free Cash Flow to Firm (FCFF)		 0.00 0.00 -696 -722
Operating Cash Flow to CapEx		 -478.81% -135.94% -1,467.16% -113.40%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 -32.41 -341.37
Operating Cash Flow to Interest Expense		 0.00 -47.33 -3.01 -25.04
Operating Cash Flow Less CapEx to Interest Expense		 0.00 -82.15 -3.22 -47.12
Efficiency Ratios		 - - - -
Asset Turnover		 0.00 0.00 0.20 0.13
Accounts Receivable Turnover		 0.00 0.00 40.81 37.52
Inventory Turnover		 0.00 0.00 25.37 35.75
Fixed Asset Turnover		 0.00 0.00 0.61 0.66
Accounts Payable Turnover		 0.00 0.00 4.90 6.78
Days Sales Outstanding (DSO)		 0.00 0.00 8.94 9.73
Days Inventory Outstanding (DIO)		 0.00 0.00 14.39 10.21
Days Payable Outstanding (DPO)		 0.00 0.00 74.50 53.85
Cash Conversion Cycle (CCC)		 0.00 0.00 -51.17 -33.91
Capital & Investment Metrics		 - - - -
Invested Capital		 0.00 0.00 627 623
Invested Capital Turnover		 0.00 0.00 0.70 0.60
Increase / (Decrease) in Invested Capital		 0.00 0.00 627 623
Enterprise Value (EV)		 0.00 0.00 0.00 3,776
Market Capitalization		 0.00 0.00 0.00 3,466
Book Value per Share		 $0.00 $0.00 $0.70 $0.54
Tangible Book Value per Share		 $0.00 $0.00 $0.69 $0.54
Total Capital		 0.00 0.00 998 1,355
Total Debt		 0.00 0.00 579 1,026
Total Long-Term Debt		 0.00 0.00 575 1,019
Net Debt		 0.00 0.00 222 310
Capital Expenditures (CapEx)		 3.94 55 4.41 47
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 0.00 163 133
Debt-free Net Working Capital (DFNWC)		 0.00 0.00 520 848
Net Working Capital (NWC)		 0.00 0.00 516 841
Net Nonoperating Expense (NNE)		 31 16 76 -34
Net Nonoperating Obligations (NNO)		 0.00 0.00 208 294
Total Depreciation and Amortization (D&A)		 28 36 28 84
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 0.00% 74.41% 70.47%
Debt-free Net Working Capital to Revenue		 0.00% 0.00% 237.83% 450.78%
Net Working Capital to Revenue		 0.00% 0.00% 235.89% 447.19%
Earnings Adjustments		 - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 ($0.24) ($0.11)
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 602.58M 605.37M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 ($0.24) ($0.11)
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 602.58M 617.57M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 603.83M 1.21B
Normalized Net Operating Profit after Tax (NOPAT)		 -25 -4.89 -67 -89
Normalized NOPAT Margin		 -52.00% -8.03% -182.42% -292.36%
Pre Tax Income Margin		 -80.06% 21.67% -344.88% -210.10%
Debt Service Ratios		 - - - -
EBIT to Interest Expense		 0.00 9.05 -6.96 -30.61
NOPAT to Interest Expense		 0.00 6.83 -3.21 -46.61
EBIT Less CapEx to Interest Expense		 0.00 -25.77 -7.16 -52.69
NOPAT Less CapEx to Interest Expense		 0.00 -27.99 -3.41 -68.69
Payout Ratios		 - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Important data note: The supplied statements identify the company as Keel Infrastructure Corp. (ticker: KEEL), not Bitfarms (NASDAQ: BITF). The analysis below therefore applies only to the provided KEEL data and should not be attributed to Bitfarms.

The available information covers the first and second quarters of 2025 and 2026, rather than a complete four-year period. The latest quarter shows a significant deterioration in reported revenue and profitability compared with the same quarter of 2025, while cash increased sharply because of financing activity.

  • Cash increased substantially: Cash and equivalents rose from $357.3 million at the end of Q1 2026 to $715.5 million at the end of Q2. The company reported a $370.5 million quarterly increase in cash, providing greater short-term liquidity.
  • Quarterly net loss narrowed sequentially: Consolidated net loss improved from $145.4 million in Q1 2026 to $65.0 million in Q2 2026. The Q2 loss was also smaller than the Q1 loss, although it remained significantly worse than the $5.5 million loss reported in Q2 2025.
  • Investing activities generated cash in Q2: Net cash from investing activities was $13.9 million in Q2 2026, compared with a $54.8 million outflow in Q1. Divestitures contributed $13.1 million during the quarter.
  • Q2 revenue declined sharply: Revenue was $30.4 million, down from $37.0 million in Q1 2026 and approximately 50% below the $60.9 million reported in Q2 2025.
  • Heavy depreciation remains a major expense: Depreciation increased to $84.1 million in Q2 2026 from $27.7 million in Q1. Although depreciation is noncash, the increase indicates a substantial asset base and may pressure reported earnings.
  • Gross losses widened considerably: Q2 cost of revenue was $117.2 million against $30.4 million of revenue, producing an $86.8 million gross loss. The gross loss was $3.9 million in Q2 2025.
  • Operating losses remained severe: Operating loss reached $140.8 million in Q2 2026, compared with an operating loss of $98.4 million in Q1 and operating income of $10.8 million in Q2 2025.
  • Operations continued to consume cash: Net cash used in operating activities was $52.9 million in Q2 2026, following a $64.7 million outflow in Q1 and a $74.9 million outflow in Q2 2025. The company is not yet funding its operations through internally generated cash.
  • Debt increased materially: Long-term debt rose from $573.2 million at the end of Q1 2026 to approximately $1.02 billion at the end of Q2. Total liabilities increased to $1.09 billion, exceeding shareholders’ equity of $328.7 million.
  • Share dilution is a concern: Weighted average basic shares outstanding increased from 555.8 million in Q2 2025 to 605.4 million in Q2 2026. The increase may reduce each existing shareholder’s ownership percentage and earnings potential.

Overall, the statements show a company with substantially more cash but weakening underlying operating performance. The Q2 cash buildup appears closely tied to financing rather than profitable operations, while revenue contracted, gross margins deteriorated, debt increased, and share count expanded. Investors should verify the company and ticker before using these figures in an investment analysis of Bitfarms.

10/09/26 09:07 PM ETAI Generated. May Contain Errors.

Keel Infrastructure Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Keel Infrastructure's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Keel Infrastructure's net income appears to be on a downward trend, with a most recent value of -$284.54 million in 2025, falling from -$16.29 million in 2020. The previous period was -$28.37 million in 2024. Find out what analysts predict for Keel Infrastructure in the coming months.

Keel Infrastructure's total operating income in 2025 was -$149.60 million, based on the following breakdown:
  • Total Gross Profit: -$18.90 million
  • Total Operating Expenses: $108.39 million

Over the last 5 years, Keel Infrastructure's total revenue changed from $34.70 million in 2020 to $229.28 million in 2025, a change of 560.7%.

In the past 1 quarters, Keel Infrastructure's cash and equivalents has ranged from $357.28 million in Q1 2026 to $715.52 million in Q2 2026, and is currently $715.52 million as of their latest financial filing in Q2 2026.

Keel Infrastructure had total debt of $669.47 million at the end of 2025, a 42,379.0% increase from 2024, and a 2,605.8% increase since 2020.

Over the last 5 years, Keel Infrastructure's book value per share changed from 0.12 in 2020 to 1.02 in 2025, a change of 774.9%.


Related Companies

Financial statements for NASDAQ:KEEL last updated on 8/10/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
ALERT: Drop these 5 stocks before the market opens tomorrow!
The Wall Street Journal is already raising the alarm about a potential market crash, and Weiss Ratings researc...
Weiss Ratings | Sponsoredtc pixel
They didn't warn anyone in 1971. This time someone is warning you.
On August 15, 1971, Nixon interrupted prime-time television and ended the gold standard in 15 minutes - no deb...
Reagan Gold Group | Sponsoredtc pixel
Trump's New Dollar
Porter Stansberry says President Trump has signed an executive order initiating what he calls a full U.S. doll...
Porter & Company | Sponsoredtc pixel
Small Colorado Company (Backed by Sam Altman) Could Save U.S. Power Grid
A small Colorado company has secured rights to technology that could prevent the U.S. public power grid from c...
Altimetry | Sponsoredtc pixel
Ready to give options a try? Your first trade (Ticker included) -INSIDE
Tired of trying tactic after tactic when it comes to options trades... only to be met with market noise and st...
Base Camp Trading | Sponsoredtc pixel
The end may be near for these iconic stocks
Marc Chaikin, founder of Chaikin Analytics, says two forces - AI disruption and fracturing global trade - are ...
Chaikin Analytics | Sponsoredtc pixel
Louis Navellier: My #1 AI stock for 2026 (name & ticker inside)
Louis Navellier's Stock Grader system helped him flag Nvidia before its 82,000% run and has identified the top...
InvestorPlace | Sponsoredtc pixel
Here’s the stock symbol I’ve promised
Whitney Tilson of Stansberry Research has long recommended Berkshire Hathaway as a core retirement holding - b...
Stansberry Research | Sponsoredtc pixel