
Knight-Swift (KNX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.8B
Gross Profit
246.2M
13.50%
Operating Income
66.7M
3.66%
Net Income
30.2M
1.66%
EPS (Diluted)
$0.19
Balance Sheet Metrics
Total Assets
12.6B
Total Liabilities
5.5B
Shareholders Equity
7.1B
Debt to Equity
0.77
Cash Flow Metrics
Operating Cash Flow
134.2M
Free Cash Flow
-23.0M
Revenue & Profitability Trend
Knight-Swift Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 7.4B | 7.1B | 7.4B | 6.0B | 4.7B |
Cost of Goods Sold | 6.4B | 5.9B | 5.7B | 4.6B | 3.7B |
Gross Profit | 1.0B | 1.3B | 1.8B | 1.4B | 969.1M |
Gross Margin % | 14.0% | 17.6% | 23.9% | 23.6% | 20.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 446.8M | 639.2M | 479.6M | 297.9M | 212.4M |
Other Operating Expenses | 198.1M | 157.3M | 91.1M | 49.9M | 99.5M |
Total Operating Expenses | 644.9M | 796.5M | 570.7M | 347.8M | 311.9M |
Operating Income | 262.4M | 340.4M | 1.1B | 966.0M | 569.8M |
Operating Margin % | 3.5% | 4.8% | 14.7% | 16.1% | 12.2% |
Non-Operating Items | |||||
Interest Income | 16.6M | 21.6M | 5.4M | 1.2M | 1.9M |
Interest Expense | 171.2M | 127.1M | 50.8M | 21.1M | 17.3M |
Other Non-Operating Income | 41.2M | 35.4M | -26.8M | 28.6M | 5.9M |
Pre-tax Income | 149.0M | 270.3M | 1.0B | 974.6M | 560.3M |
Income Tax | 33.0M | 54.8M | 249.4M | 230.9M | 149.7M |
Effective Tax Rate % | 22.1% | 20.3% | 24.4% | 23.7% | 26.7% |
Net Income | 116.1M | 215.5M | 771.1M | 743.7M | 410.6M |
Net Margin % | 1.6% | 3.0% | 10.4% | 12.4% | 8.8% |
Key Metrics | |||||
EBITDA | 1.1B | 1.1B | 1.7B | 1.6B | 1.1B |
EPS (Basic) | $0.73 | $1.35 | $4.75 | $4.48 | $2.42 |
EPS (Diluted) | $0.73 | $1.34 | $4.73 | $4.45 | $2.40 |
Basic Shares Outstanding | 161738000 | 161188000 | 162260000 | 165860000 | 169711000 |
Diluted Shares Outstanding | 161738000 | 161188000 | 162260000 | 165860000 | 169711000 |
Income Statement Trend
Knight-Swift Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 218.3M | 168.5M | 196.8M | 261.0M | 156.7M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 803.7M | 888.6M | 842.3M | 911.3M | 578.5M |
Inventory | - | - | - | - | - |
Other Current Assets | 28.5M | 43.9M | 38.0M | 26.3M | 21.0M |
Total Current Assets | 1.4B | 1.7B | 1.5B | 1.4B | 923.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 472.1M | 568.9M | 252.2M | 194.2M | 142.3M |
Goodwill | 10.0B | 9.8B | 8.8B | 8.9B | 7.2B |
Intangible Assets | 2.1B | 2.1B | 1.8B | 1.8B | 1.4B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 154.4M | 152.8M | 134.8M | 192.1M | 126.5M |
Total Non-Current Assets | 11.2B | 11.2B | 9.5B | 9.2B | 7.5B |
Total Assets | 12.7B | 12.9B | 11.0B | 10.7B | 8.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 329.7M | 355.2M | 220.8M | 224.8M | 101.0M |
Short-term Debt | 868.1M | 604.7M | 108.4M | 297.7M | 100.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | 213.9M |
Total Current Liabilities | 1.7B | 1.8B | 894.0M | 1.1B | 839.7M |
Non-Current Liabilities | |||||
Long-term Debt | 2.4B | 2.6B | 2.0B | 1.9B | 717.0M |
Deferred Tax Liabilities | 919.8M | 951.7M | 907.9M | 874.9M | 815.9M |
Other Non-Current Liabilities | 210.1M | 79.1M | 12.0M | 11.8M | 48.5M |
Total Non-Current Liabilities | 3.9B | 3.9B | 3.1B | 3.0B | 1.8B |
Total Liabilities | 5.6B | 5.8B | 4.0B | 4.1B | 2.6B |
Equity | |||||
Common Stock | 1.6M | 1.6M | 1.6M | 1.7M | 1.7M |
Retained Earnings | 2.7B | 2.7B | 2.6B | 2.2B | 1.6B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 7.1B | 7.1B | 7.0B | 6.5B | 5.9B |
Key Metrics | |||||
Total Debt | 3.3B | 3.2B | 2.1B | 2.2B | 817.1M |
Working Capital | -258.0M | -116.3M | 599.6M | 339.5M | 83.7M |
Balance Sheet Composition
Knight-Swift Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 116.1M | 215.5M | 771.1M | 743.7M | 410.6M |
Depreciation & Amortization | 792.8M | 735.1M | 659.8M | 577.9M | 506.7M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -12.1M | 27.6M | -85.9M | -211.3M | -132.9M |
Operating Cash Flow | 1.0B | 1.2B | 1.5B | 1.2B | 955.2M |
Investing Activities | |||||
Capital Expenditures | -565.2M | -779.0M | -617.1M | -282.0M | -387.8M |
Acquisitions | - | - | - | - | - |
Investment Purchases | 0 | -30.0K | -11.1M | -42.7M | -16.9M |
Investment Sales | 530.0K | 3.6M | 9.7M | 10.6M | 13.7M |
Investing Cash Flow | -759.1M | -1.2B | -646.2M | -1.8B | -480.7M |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -299.9M | -57.2M | -179.6M |
Dividends Paid | -104.2M | -91.1M | -78.3M | -63.5M | -54.6M |
Debt Issuance | 730.8M | 471.0M | 140.0M | 1.3B | 61.0M |
Debt Repayment | -758.7M | -209.2M | -491.8M | -424.9M | -148.9M |
Financing Cash Flow | -139.4M | 150.7M | -971.3M | 829.3M | -443.9M |
Free Cash Flow | -20.1M | 90.1M | 635.3M | 656.1M | 398.6M |
Net Change in Cash | 126.0M | 95.5M | -153.0M | 252.9M | 30.6M |
Cash Flow Trend
Knight-Swift Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
41.69
Forward P/E
20.25
Price to Book
0.97
Price to Sales
0.93
PEG Ratio
20.25
Profitability Ratios
Profit Margin
2.22%
Operating Margin
3.89%
Return on Equity
2.30%
Return on Assets
1.30%
Financial Health
Current Ratio
0.89
Debt to Equity
43.96
Beta
1.18
Per Share Data
EPS (TTM)
$1.02
Book Value per Share
$43.90
Revenue per Share
$45.86
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
knx | 6.9B | 41.69 | 0.97 | 2.30% | 2.22% | 43.96 |
Old Dominion Freight | 30.5B | 28.20 | 7.20 | 26.25% | 19.42% | 4.02 |
XPO | 14.2B | 41.67 | 7.96 | 21.04% | 4.31% | 238.63 |
Saia | 8.0B | 27.78 | 3.28 | 12.69% | 8.96% | 18.24 |
Tfi International | 7.2B | 19.97 | 2.69 | 13.88% | 4.46% | 112.83 |
Schneider National | 4.3B | 34.83 | 1.42 | 4.20% | 2.29% | 17.45 |
Financial data is updated regularly. All figures are in the company's reporting currency.