Income Statement

Revenue

+19%

10Y

-14%

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	37	33	32	33	35	36	34	31	29	26	26	25	26	27	29	31	31	31	31	30	29	29	30	31	32	32	31	30	29	27	27	24	24	25	25	24	24	23	22	22	24	27	28	29	29	27	29	30	31	32	34	34	32	31	30	29	28	28	28	28	28	29	29	29	29	30	31	32	33	33	33	33	33	35	38	38	51	46	42	40	26	26	26	27	28	28	28	28	27	26	26	26	25	25	25	25
Revenue	1 623 N/A	1 584 -2%	1 581 0%	1 633 +3%	1 698 +4%	1 759 +4%	1 799 +2%	1 828 +2%	1 893 +4%	1 867 -1%	2 058 +10%	2 154 +5%	2 151 0%	2 203 +2%	2 217 +1%	2 224 +0%	2 311 +4%	2 330 +1%	2 327 0%	2 334 +0%	2 340 +0%	2 265 -3%	2 458 +8%	2 536 +3%	2 523 0%	2 590 +3%	2 618 +1%	2 517 -4%	2 338 -7%	2 000 -14%	1 766 -12%	1 663 -6%	1 732 +4%	1 884 +9%	2 004 +6%	2 127 +6%	2 248 +6%	2 404 +7%	2 533 +5%	2 609 +3%	2 691 +3%	2 736 +2%	2 707 -1%	2 698 0%	2 657 -2%	2 589 -3%	2 580 0%	2 637 +2%	2 736 +4%	2 837 +4%	2 912 +3%	2 898 0%	2 782 -4%	2 647 -5%	2 508 -5%	2 356 -6%	2 215 -6%	2 098 -5%	2 020 -4%	1 984 -2%	2 015 +2%	2 058 +2%	2 124 +3%	2 207 +4%	2 287 +4%	2 368 +4%	2 412 +2%	2 428 +1%	2 417 0%	2 375 -2%	2 307 -3%	2 224 -4%	2 110 -5%	1 885 -11%	1 768 -6%	1 703 -4%	1 705 +0%	1 841 +8%	1 925 +5%	1 971 +2%	1 999 +1%	2 013 +1%	2 024 +1%	2 034 +1%	2 058 +1%	2 078 +1%	2 076 0%	2 074 0%	2 054 -1%	2 047 0%	2 036 -1%	2 023 -1%	1 994 -1%	1 967 -1%	1 983 +1%	2 030 +2%
Gross Profit
Cost of Revenue	(1 102)	(1 073)	(1 069)	(1 100)	(1 141)	(1 190)	(1 217)	(1 236)	(1 277)	(1 238)	(1 376)	(1 437)	(1 414)	(1 432)	(1 422)	(1 413)	(1 483)	(1 498)	(1 505)	(1 510)	(1 510)	(1 438)	(1 591)	(1 646)	(1 629)	(1 683)	(1 708)	(1 668)	(1 612)	(1 423)	(1 287)	(1 204)	(1 204)	(1 256)	(1 305)	(1 368)	(1 430)	(1 519)	(1 586)	(1 631)	(1 696)	(1 742)	(1 755)	(1 779)	(1 776)	(1 744)	(1 745)	(1 794)	(1 864)	(1 940)	(1 996)	(1 989)	(1 912)	(1 841)	(1 769)	(1 676)	(1 577)	(1 482)	(1 412)	(1 369)	(1 371)	(1 414)	(1 428)	(1 469)	(1 519)	(1 548)	(1 563)	(1 570)	(1 567)	(1 544)	(1 544)	(1 525)	(1 458)	(1 342)	(1 258)	(1 205)	(1 214)	(1 278)	(1 308)	(1 323)	(1 337)	(1 359)	(1 372)	(1 391)	(1 412)	(1 432)	(1 422)	(1 427)	(1 422)	(1 420)	(1 421)	(1 402)	(1 370)	(1 369)	(1 380)	(1 398)
Gross Profit	521 N/A	511 -2%	512 +0%	533 +4%	557 +5%	569 +2%	582 +2%	592 +2%	616 +4%	629 +2%	683 +8%	717 +5%	737 +3%	771 +5%	795 +3%	810 +2%	828 +2%	832 +0%	822 -1%	823 +0%	830 +1%	827 0%	867 +5%	889 +3%	895 +1%	907 +1%	910 +0%	849 -7%	726 -15%	577 -21%	479 -17%	459 -4%	527 +15%	628 +19%	699 +11%	759 +9%	818 +8%	884 +8%	947 +7%	979 +3%	995 +2%	994 0%	952 -4%	919 -3%	881 -4%	845 -4%	835 -1%	842 +1%	873 +4%	897 +3%	917 +2%	909 -1%	870 -4%	806 -7%	739 -8%	681 -8%	638 -6%	616 -3%	608 -1%	615 +1%	644 +5%	645 +0%	696 +8%	738 +6%	768 +4%	820 +7%	849 +4%	858 +1%	850 -1%	832 -2%	763 -8%	699 -8%	652 -7%	544 -17%	509 -6%	498 -2%	490 -2%	563 +15%	617 +10%	648 +5%	661 +2%	654 -1%	652 0%	644 -1%	646 +0%	646 +0%	654 +1%	647 -1%	631 -2%	627 -1%	615 -2%	621 +1%	624 +0%	598 -4%	603 +1%	633 +5%
Operating Income
Operating Expenses	(399)	(392)	(397)	(421)	(448)	(469)	(485)	(493)	(502)	(500)	(525)	(540)	(543)	(563)	(578)	(581)	(593)	(586)	(576)	(575)	(566)	(554)	(576)	(585)	(592)	(606)	(614)	(594)	(558)	(503)	(468)	(458)	(472)	(490)	(499)	(513)	(531)	(547)	(581)	(575)	(576)	(578)	(572)	(568)	(558)	(549)	(543)	(563)	(587)	(609)	(626)	(617)	(604)	(601)	(581)	(566)	(547)	(516)	(505)	(490)	(486)	(485)	(480)	(491)	(504)	(518)	(521)	(513)	(502)	(489)	(480)	(472)	(450)	(402)	(381)	(371)	(381)	(421)	(430)	(439)	(438)	(432)	(438)	(437)	(443)	(450)	(453)	(454)	(449)	(445)	(444)	(446)	(441)	(442)	(443)	(449)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(38)	0	0	0	(39)	0	0	0	(39)	0	0	0	(39)	(9)	(18)	(29)	(40)	(41)	(42)	(42)	(42)	(43)	(43)	(43)	(43)	(44)	(44)	(44)	(44)	(44)	(44)	(44)	(44)	(44)	(43)
Depreciation & Amortization	(8)	(3)	(3)	(4)	(4)	(4)	(4)	(3)	(3)	(2)	(2)	(2)	(3)	(4)	(4)	(5)	(6)	(6)	(6)	(7)	(7)	(10)	(11)	(12)	(14)	(14)	(14)	(14)	(14)	(13)	(13)	(13)	(13)	(13)	(13)	(12)	(12)	(12)	(12)	(13)	(14)	(16)	(18)	(20)	(21)	(21)	(21)	(22)	(24)	(26)	(28)	(28)	(28)	(27)	(26)	(25)	(23)	(21)	(19)	(17)	(17)	(17)	(16)	(16)	(15)	(15)	(15)	(15)	(14)	(14)	(15)	(14)	(14)	(14)	(13)	(13)	(13)	(14)	(14)	(14)	(14)	(13)	(13)	(13)	(13)	(13)	(12)	(12)	(12)	(12)	(11)	(11)	(11)	(11)	(10)	(10)
Other Operating Expenses	(391)	(389)	(394)	(417)	(444)	(465)	(481)	(490)	(500)	(497)	(522)	(537)	(541)	(559)	(573)	(577)	(587)	(580)	(570)	(568)	(559)	(544)	(565)	(572)	(578)	(592)	(600)	(580)	(544)	(490)	(455)	(445)	(458)	(476)	(486)	(501)	(519)	(535)	(569)	(562)	(563)	(562)	(554)	(548)	(537)	(528)	(522)	(541)	(563)	(582)	(598)	(589)	(577)	(575)	(556)	(542)	(525)	(495)	(486)	(473)	(469)	(431)	(464)	(475)	(489)	(464)	(506)	(498)	(488)	(435)	(465)	(458)	(436)	(350)	(359)	(340)	(339)	(368)	(376)	(383)	(382)	(377)	(382)	(381)	(387)	(394)	(397)	(398)	(394)	(389)	(389)	(391)	(386)	(386)	(388)	(396)
Operating Income	122 N/A	119 -3%	115 -3%	113 -2%	109 -3%	100 -9%	97 -3%	99 +2%	114 +15%	130 +14%	158 +22%	177 +12%	194 +10%	208 +8%	218 +4%	229 +5%	236 +3%	247 +5%	246 0%	249 +1%	264 +6%	273 +3%	291 +7%	305 +5%	303 -1%	301 -1%	296 -2%	255 -14%	167 -34%	74 -56%	11 -85%	1 -88%	56 +4 177%	138 +149%	200 +44%	246 +23%	288 +17%	338 +17%	366 +8%	404 +10%	419 +4%	416 -1%	379 -9%	352 -7%	323 -8%	296 -8%	292 -1%	279 -4%	286 +2%	289 +1%	291 +1%	292 +0%	266 -9%	205 -23%	158 -23%	114 -28%	91 -20%	100 +10%	104 +3%	125 +20%	158 +27%	160 +1%	216 +35%	247 +14%	264 +7%	302 +14%	329 +9%	346 +5%	348 +1%	343 -1%	283 -17%	227 -20%	202 -11%	141 -30%	128 -9%	127 -1%	109 -14%	142 +30%	186 +31%	208 +12%	223 +7%	221 -1%	214 -3%	207 -3%	203 -2%	197 -3%	201 +2%	193 -4%	182 -6%	182 +0%	171 -6%	174 +2%	182 +5%	156 -14%	161 +3%	183 +14%
Pre-Tax Income
Interest Income Expense	(37)	(33)	(32)	(33)	(35)	(36)	(34)	(31)	(29)	(26)	(26)	(25)	(26)	(27)	(29)	(31)	(31)	(31)	(31)	(30)	(29)	(29)	(30)	(31)	(32)	(32)	(31)	(30)	(29)	(27)	(27)	(25)	(24)	(25)	(25)	(24)	(24)	(23)	(22)	(22)	(24)	(27)	(28)	(30)	(29)	(28)	(29)	(30)	(31)	(33)	(34)	(34)	(33)	(32)	(30)	(29)	(28)	(27)	(27)	(28)	(29)	(30)	(31)	(31)	(30)	(30)	(31)	(32)	(33)	(33)	(33)	(33)	(32)	(35)	(38)	(38)	(51)	(46)	(42)	(40)	(26)	(28)	(26)	(27)	(28)	(32)	(28)	(28)	(27)	(31)	(26)	(26)	(25)	(26)	(25)	(25)
Non-Reccuring Items	(28)	(27)	(26)	(17)	(16)	(32)	(33)	(27)	(24)	(4)	(3)	0	(6)	(6)	(6)	(6)	(1)	230	228	228	223	(8)	(6)	(6)	(35)	(42)	(49)	(55)	(163)	(174)	(173)	(170)	(48)	(45)	(39)	(39)	(20)	(16)	0	(6)	(5)	0	0	0	0	0	(1)	(5)	(10)	(25)	(26)	(410)	(581)	(562)	(570)	(427)	(256)	(275)	(295)	(58)	(60)	(65)	(42)	(34)	(28)	(12)	(8)	(9)	(10)	(14)	(21)	(92)	(110)	(119)	(140)	(71)	(52)	(40)	(13)	(6)	(7)	(3)	(2)	(7)	(4)	(4)	(12)	(11)	(17)	(12)	(10)	(10)	(9)	(13)	(16)	(18)
Total Other Income	(4)	0	(1)	1	1	3	2	4	4	1	5	2	3	4	3	3	3	2	4	4	6	8	7	8	6	2	0	5	11	15	19	15	11	9	4	2	(1)	(3)	(1)	(0)	2	1	2	0	(1)	(2)	(4)	(4)	(3)	(2)	0	(1)	(1)	2	(1)	2	3	3	5	3	0	17	4	8	12	15	13	14	15	15	15	15	13	15	16	16	16	9	8	8	9	17	10	6	1	(0)	(3)	(2)	(1)	5	2	3	9	15	14	15
Pre-Tax Income	54 N/A	59 +10%	57 -4%	64 +12%	59 -8%	34 -42%	32 -7%	44 +39%	66 +48%	101 +55%	134 +32%	154 +15%	164 +7%	179 +9%	186 +4%	195 +5%	206 +6%	448 +117%	448 0%	451 +1%	464 +3%	245 -47%	263 +7%	276 +5%	242 -12%	229 -5%	216 -6%	175 -19%	(14) N/A	(113) -715%	(170) -51%	(179) -5%	(6) +97%	77 N/A	139 +82%	184 +32%	243 +32%	296 +22%	342 +16%	376 +10%	391 +4%	390 0%	354 -9%	323 -9%	293 -9%	267 -9%	258 -3%	240 -7%	242 +1%	229 -5%	232 +1%	(153) N/A	(349) -129%	(388) -11%	(444) -14%	(340) +23%	(190) +44%	(199) -5%	(213) -7%	43 N/A	70 +63%	82 +18%	147 +80%	191 +30%	219 +15%	275 +26%	304 +10%	319 +5%	320 +1%	311 -3%	245 -21%	118 -52%	72 -39%	2 -97%	(33) N/A	33 N/A	22 -34%	65 +194%	140 +117%	170 +21%	200 +18%	207 +3%	196 -5%	180 -8%	172 -4%	160 -7%	157 -2%	152 -4%	136 -10%	144 +6%	137 -5%	142 +3%	157 +10%	132 -16%	134 +2%	156 +16%
Net Income
Tax Provision	(19)	(19)	(18)	(20)	(18)	(14)	(14)	(18)	(25)	(33)	(44)	(46)	(53)	(61)	(63)	(70)	(71)	(173)	(172)	(172)	(171)	(68)	(78)	(74)	(71)	(63)	(50)	(44)	(13)	11	25	24	(1)	(27)	(46)	(53)	(57)	(64)	(72)	(76)	(80)	(79)	(69)	(69)	(62)	(60)	(60)	(61)	(65)	(67)	(69)	(96)	3	17	27	142	54	(25)	(26)	(105)	(109)	(30)	(35)	(48)	(56)	16	7	6	9	(73)	(58)	9	(6)	(14)	(7)	(47)	(15)	(6)	(23)	(40)	(57)	(57)	(54)	(47)	(43)	(36)	(33)	(34)	(31)	(31)	(38)	(41)	(43)	(33)	(34)	(40)
Income from Continuing Operations	35	40	39	44	41	20	18	26	41	69	89	107	111	118	123	125	135	275	276	279	293	177	185	202	171	167	167	131	(27)	(101)	(145)	(154)	(7)	50	94	132	187	232	270	300	311	311	284	253	231	207	199	179	177	162	164	(248)	(346)	(371)	(417)	(198)	(136)	(224)	(239)	(63)	(40)	52	113	143	163	291	311	325	329	238	186	128	67	(12)	(40)	(14)	7	58	117	130	143	150	142	132	128	123	124	118	105	114	99	101	114	99	100	116
Income to Minority Interest	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(4)	(3)	(3)	(2)	(3)	(2)	(3)	(3)	(2)	(3)	(3)	(3)	(3)	(3)	(2)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(3)	(3)	(3)	(4)	(4)	(3)	(3)	(4)	(4)	(4)	(4)	(3)	(3)	(3)	(3)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(4)	(5)	(6)	(7)	(6)	(6)	(5)	(3)	(1)	(1)	(0)	(2)	(4)	(4)	(5)	(5)	(5)	(6)	(5)	(5)	(5)	(5)	(4)	(4)	(5)	(4)	(5)	(5)	(5)	(6)	(6)	(6)
Net Income (Common)	(217) N/A	(212) +3%	37 N/A	42 +14%	38 -8%	18 -53%	16 -11%	25 +52%	39 +59%	74 +89%	88 +19%	105 +20%	112 +6%	119 +7%	125 +5%	128 +2%	130 +2%	256 +97%	259 +1%	258 0%	276 +7%	174 -37%	179 +3%	199 +11%	170 -14%	168 -1%	168 +0%	134 -20%	(27) N/A	(120) -342%	(165) -38%	(175) -6%	(27) +84%	46 N/A	91 +97%	129 +41%	184 +43%	230 +25%	267 +16%	297 +11%	308 +4%	307 0%	282 -8%	250 -11%	228 -9%	203 -11%	195 -4%	177 -9%	174 -2%	158 -9%	160 +1%	(252) N/A	(350) -38%	(374) -7%	(420) -12%	(201) +52%	(138) +31%	(226) -63%	(241) -7%	(65) +73%	(42) +35%	49 N/A	110 +124%	144 +31%	156 +8%	200 +28%	218 +9%	231 +6%	249 +8%	242 -3%	192 -21%	131 -32%	66 -50%	(6) N/A	(34) -493%	(9) +75%	10 N/A	54 +433%	112 +106%	124 +11%	138 +11%	145 +5%	137 -6%	127 -7%	124 -3%	119 -4%	120 +2%	122 +1%	109 -11%	109 +1%	101 -7%	96 -5%	109 +13%	93 -14%	94 +1%	110 +17%
EPS (Diluted)	-3.44 N/A	-3.34 +3%	0.52 N/A	0.59 +13%	0.56 -5%	0.26 -54%	0.22 -15%	0.34 +55%	0.53 +56%	1 +89%	1.18 +18%	1.4 +19%	1.46 +4%	1.56 +7%	1.6 +3%	1.62 +1%	1.62 N/A	3.24 +100%	3.31 +2%	3.28 -1%	3.52 +7%	2.22 -37%	2.26 +2%	2.53 +12%	2.13 -16%	2.14 +0%	2.23 +4%	1.83 -18%	-0.37 N/A	-1.63 -341%	-2.06 -26%	-2.15 -4%	-0.32 +85%	0.56 N/A	1.1 +96%	1.55 +41%	2.2 +42%	2.76 +25%	3.26 +18%	3.67 +13%	3.76 +2%	3.77 +0%	3.47 -8%	3.09 -11%	2.83 -8%	2.52 -11%	2.44 -3%	2.21 -9%	2.18 -1%	1.99 -9%	2 +1%	-3.19 N/A	-4.41 -38%	-4.71 -7%	-5.28 -12%	-2.51 +52%	-1.73 +31%	-2.83 -64%	-3.02 -7%	-0.81 +73%	-0.53 +35%	0.61 N/A	1.35 +121%	1.74 +29%	1.88 +8%	2.41 +28%	2.61 +8%	2.77 +6%	2.98 +8%	2.9 -3%	2.29 -21%	1.57 -31%	0.78 -50%	-0.06 N/A	-0.4 -567%	-0.1 +75%	0.12 N/A	0.65 +442%	1.33 +105%	1.47 +11%	1.63 +11%	1.72 +6%	1.66 -3%	1.56 -6%	1.52 -3%	1.46 -4%	1.48 +1%	1.51 +2%	1.35 -11%	1.37 +1%	1.28 -7%	1.22 -5%	1.38 +13%	1.2 -13%	1.22 +2%	1.43 +17%

Income Statement Balance Sheet Cash Flow Statement

Kennametal Inc
NYSE:KMT

Income Statement

Earnings Waterfall
Kennametal Inc

Income Statement
Kennametal Inc

See Also

Company

Help

Tools

Stocks

Kennametal Inc NYSE:KMT

Income Statement

Earnings Waterfall Kennametal Inc

Income Statement Kennametal Inc

See Also

Company

Help

Tools

Stocks

Kennametal Inc
NYSE:KMT

Earnings Waterfall
Kennametal Inc

Income Statement
Kennametal Inc