olivlawolivlaw

olivLaw · US equity research

Karman Holdings Inc. KRMN

Aircraft Parts & Auxiliary Equipment, NEC · SIC 3728 · Vertical: Aircraft Parts & Auxiliary Equipment, NEC (SIC 3728)

34.17USD−13.52% · 1 dayClose 04 Nov 2026

Karman Holdings Inc. designs, tests and manufactures mission-critical systems for missile, defense and space programs, selling them mainly to prime contractors. The business has grown quickly: revenue reached 471.5 million USD in fiscal 2025, and in the second quarter of 2026 it rose to 182.1 million USD, in a context of accelerating defense demand.

At the close of 04 Nov 2026, Karman Holdings Inc. (KRMN) stock was 34.17 USD (−13.52% on the day), with market capitalisation 4.5 bn USD, P/E 118.5 on diluted EPS of 0.29 USD over the last 12 months, beta 1.59, 52-week range 30.14–115.29 USD. Latest reported quarter (Q2 2026): revenue of 182.1 m USD (+58.2% YoY), net income of 14.0 m USD (+106.1% YoY), diluted EPS 0.11 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
4.5 bn USD
shares as of 03 Aug 2026
P/E (TTM)
118.5
Diluted EPS TTM 0.29 · TTM to 30 Jun 2026
E/P (TTM)
0.84%
TTM to 30 Jun 2026
Dividend yield
unavailable
Beta (2y)
1.59
Volatility (1y) 77%
52-week range
30.14115.29

Price history

Loading chart…

Technical reading

RSI (14)
43.8
weak (30–45)
Bollinger (20, 2)
29.00 – 41.76
in the lower half of the band · %B 0.41 · band width 36.1%
SMA 50 / 200
36.24 / 62.76
downtrend (price < SMA50 < SMA200)
MACD (12, 26, 9)
0.64 / 0.22
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+3.5%−1.1%+4.6 pp—
3 months−38.0%−0.5%−37.6 pp—
6 months−45.9%+4.4%−50.3 pp—
Year to date−53.3%+12.3%−65.6 pp—
1 year−59.7%+13.5%−73.2 pp+14.7%
3 yearsunavailable+76.4%unavailable+64.0%
5 yearsunavailable+63.7%unavailable—
Max drawdown (1y)
−73.9%
28 Jan 2026 → 14 Oct 2026
Max drawdown (5y)
−73.9%
28 Jan 2026 → 14 Oct 2026
Compound annual growth (5y)
unavailable
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 30 Jun 2026

Revenue
182.1 m USD
+58.2% YoY
Net income
14.0 m USD
+106.1% YoY
Diluted EPS
0.11
+120.0% YoY
net / operating
7.7% / 19.1%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Revenue86.0 m91.2 m100.1 m115.1 m121.8 m134.5 m151.2 m182.1 m
Cost of revenue52.2 m56.5 m60.7 m68.1 m71.8 m80.9 m87.3 m103.8 m
Gross profit33.8 m34.7 m39.5 m47.0 m49.9 m53.6 m63.9 m78.2 m
Operating income17.4 m14.4 m10.0 m20.1 m21.8 m21.1 m21.5 m34.8 m
Depreciation & amortisation8.1 m ≈9.0 m9.5 m9.7 m ≈11.0 m ≈12.6 m16.6 m15.2 m ≈
Interest expense12.5 m12.7 m11.4 m11.9 m10.0 m11.3 m12.6 m15.3 m
Pre-tax income5.2 m2.0 m-1.5 m8.6 m11.9 m13.6 m8.6 m19.3 m
Income tax933.0 k295.0 k3.3 m1.8 m4.2 m5.8 m838.0 k5.2 m
Net income4.3 m1.7 m-4.8 m6.8 m7.6 m7.7 m7.8 m14.0 m
Diluted EPS0.030.01 ≈-0.040.050.060.06 ≈0.060.11
Operating cash flow9.9 m ≈7.6 m-13.6 m-17.4 m ≈131.0 k ≈8.7 m209.0 k-3.2 m ≈
Capex4.6 m ≈4.0 m5.0 m3.6 m ≈7.0 m ≈4.7 m7.4 m14.5 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 0 percentile of its own 6-quarter history (min 173.2, median 735.9, max 1,110.5; quarters with earnings only).

Fiscal years

Fiscal year2022202320242025
Revenue226.3 m280.7 m345.3 m471.5 m
Revenue YoYunavailable+24.0%+23.0%+36.6%
Net income-14.1 m4.4 m12.7 m17.4 m
Net income YoYunavailableunavailable+191.4%+36.7%
Diluted EPS-0.090.030.080.13
Diluted EPS YoYunavailableunavailable+166.7%+62.5%
net %-6.2%1.6%3.7%3.7%
Free cash flow-27.2 m3.6 m11.4 m-42.5 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
34.0 m USD
Financial debt
3.8 m USD
Net debt
-30.1 m USD
Equity
382.7 m USD
Total assets
1.1 bn USD
Debt / equity
0.01x
Current ratio
3.29x
ROE
6.0%
ROA
1.8%
FCF margin
-9.0%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
280.7 m
2024
345.3 m
2025
471.5 m

SEC (XBRL)· 03 Apr 2026verified

Cost of revenue
2023
175.2 m
2024
213.1 m
2025
281.5 m

SEC (XBRL)· 03 Apr 2026verified

Gross profit
2023
105.5 m
2024
132.1 m
2025
190.0 m

SEC (XBRL)· 03 Apr 2026verified

Operating income
2023
48.5 m
2024
63.6 m
2025
72.9 m

SEC (XBRL)· 03 Apr 2026verified

Depreciation & amortisation
2023
27.2 m
2024
32.8 m
2025
42.7 m

SEC (XBRL)· 03 Apr 2026verified

EBITDA
2023
75.7 m ≈
2024
96.4 m ≈
2025
115.7 m ≈

SEC (XBRL)· 03 Apr 2026derived

Interest expense
2023
47.9 m
2024
50.7 m
2025
44.6 m

SEC (XBRL)· 03 Apr 2026verified

Pre-tax income
2023
1.2 m
2024
14.3 m
2025
32.5 m

SEC (XBRL)· 03 Apr 2026verified

Income tax
2023
-3.2 m
2024
1.6 m
2025
15.2 m

SEC (XBRL)· 03 Apr 2026verified

Net income
2023
4.4 m
2024
12.7 m
2025
17.4 m

SEC (XBRL)· 03 Apr 2026verified

Diluted EPS
2023
0.03
2024
0.08
2025
0.13

SEC (XBRL)· 03 Apr 2026verified

Weighted average diluted shares
2023
166.8 m
2024
166.7 m
2025
132.3 m

SEC (XBRL)· 03 Apr 2026verified

Balance sheet · USD

Cash
2023
5.5 m
2024
11.5 m
2025
34.0 m

SEC (XBRL)· 03 Apr 2026verified

Receivables
2023
50.6 m
2024
55.2 m
2025
78.7 m

SEC (XBRL)· 03 Apr 2026verified

Inventories
2023
9.8 m
2024
9.9 m
2025
10.7 m

SEC (XBRL)· 03 Apr 2026verified

Current assets
2023
157.7 m
2024
201.7 m
2025
291.4 m

SEC (XBRL)· 03 Apr 2026verified

Property, plant & equipment, net
2023
51.8 m
2024
60.9 m
2025
95.4 m

SEC (XBRL)· 03 Apr 2026verified

Goodwill
2023
217.3 m
2024
225.1 m
2025
352.5 m

SEC (XBRL)· 03 Apr 2026verified

Intangibles (excl. goodwill)
2023
207.6 m
2024
209.0 m
2025
285.9 m

SEC (XBRL)· 03 Apr 2026verified

Total assets
2023
710.8 m
2024
774.0 m
2025
1.1 bn

SEC (XBRL)· 03 Apr 2026verified

Accounts payable
2023
21.0 m
2024
28.3 m
2025
31.6 m

SEC (XBRL)· 03 Apr 2026verified

Short-term debt
2023
6.3 m
2024
7.1 m
2025
3.8 m

SEC (XBRL)· 03 Apr 2026verified

Current liabilities
2023
87.1 m
2024
114.6 m
2025
88.7 m

SEC (XBRL)· 03 Apr 2026verified

Total liabilities
2023
528.4 m
2024
578.0 m
2025
721.4 m

SEC (XBRL)· 03 Apr 2026verified

Equity
2023
182.5 m †
2024
196.0 m †
2025
382.7 m †

SEC (XBRL)· 03 Apr 2026verified

Cash flow · USD

Operating cash flow
2023
20.3 m
2024
26.6 m
2025
-22.1 m

SEC (XBRL)· 03 Apr 2026verified

Capex
2023
16.8 m
2024
15.3 m
2025
20.3 m

SEC (XBRL)· 03 Apr 2026verified

Free cash flow
2023
3.6 m ≈
2024
11.4 m ≈
2025
-42.5 m ≈

SEC (XBRL)· 03 Apr 2026derived

Investing cash flow
2023
-16.2 m
2024
-46.2 m
2025
-238.3 m

SEC (XBRL)· 03 Apr 2026verified

Financing cash flow
2023
-5.3 m
2024
25.7 m
2025
282.8 m

SEC (XBRL)· 03 Apr 2026verified

Computed indicators

Growth

Revenue growth (YoY)
36.6%
computed by olivLawFY 2025
Revenue CAGR 3Y
27.7%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
unavailable
input data missing
EBIT growth (YoY)
14.8%
computed by olivLawFY 2025
Net income growth (YoY)
36.7%
computed by olivLawFY 2025
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
input data missing
EPS growth (YoY)
62.5%
computed by olivLawFY 2025
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
input data missing
FCF growth (YoY)
-472.6%
computed by olivLawFY 2025

Profitability

Gross margin
41.7%
computed by olivLawTTM to 30 Jun 2026
EBITDA margin
26.2%
computed by olivLawTTM to 30 Jun 2026
EBIT margin
16.8%
computed by olivLawTTM to 30 Jun 2026
Net margin
6.3%
computed by olivLawTTM to 30 Jun 2026
FCF margin
-4.7%
computed by olivLawTTM to 30 Jun 2026

Returns

ROE
9.5%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROA
3.1%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROIC
19.4%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROCE
7.4%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
-46.1 m USD
computed by olivLawbalance sheet at 30 Jun 2026
Net debt / EBITDA
-0.3x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Debt / equity
0.0x
computed by olivLawbalance sheet at 30 Jun 2026
Interest coverage
2.0x
computed by olivLawTTM to 30 Jun 2026

Liquidity

Current ratio
3.6x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
3.4x
computed by olivLawbalance sheet at 30 Jun 2026
Cash ratio
0.5x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
5.9 m USD
computed by olivLawTTM to 30 Jun 2026
Capital expenditure
33.5 m USD
computed by olivLawTTM to 30 Jun 2026
Free cash flow
-27.7 m USD
computed by olivLawTTM to 30 Jun 2026
FCF conversion
-74.4%
computed by olivLawTTM to 30 Jun 2026
Cash conversion
3.8%
computed by olivLawTTM to 30 Jun 2026

Efficiency

Days sales outstanding
54 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days inventory outstanding
16 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days payables outstanding
39 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Cash conversion cycle
31 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

Market and valuation

Market capitalisation
4.5 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
4.5 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Market cap / net income TTM
121.8x
computed by olivLawTTM to 30 Jun 2026
P/E (TTM)
118.5x
computed by olivLawTTM to 30 Jun 2026
Earnings yield
0.8%
computed by olivLawTTM to 30 Jun 2026
P/B
10.8x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
7.7x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBITDA
29.0x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBIT
45.2x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/Sales
7.6x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
P/FCF
unavailable
the base of the ratio is not positive
FCF yield
-0.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero
Shareholder yield (distributions)
unavailable
input data missing

Risk

Altman Z
3.55
computed by olivLawbalance sheet at 30 Jun 2026

Valuation

olivLaw classification

Neutral profile

Score: 43 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

34.17 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 4.5 bn USD

Key indicators

Market capitalisation
4.5 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
118.5x
computed by olivLawTTM to 30 Jun 2026
P/B
10.8x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
29.0x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROE
9.5%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Net margin
6.3%
computed by olivLawTTM to 30 Jun 2026
Revenue growth (YoY)
36.6%
computed by olivLawFY 2025
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero

Coverage and freshness

30/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Share count (cover of the latest filing), as of: 03 Aug 2026
Source: SEC (XBRL)published 11 Aug 2026
verified 378derived 26

Score by group

  • Balance sheet72
  • Quality52
  • Valuation0
  • Growth100

Estimated value range

Low
2.69
USD per share
Mid
8.77
USD per share
High
9.88
USD per share
Price: 34.17 USD
The price is above the range
Potential to the central value: -74.3% (value / price − 1)
Margin of safety: -289.7% (1 − price / value)
Agreement between methods: low · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 1.18 – 33.87 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)1.18 – 1.61 (Mid 1.35)
    WACC 9.3% · starting FCFF 6.7 m USD · terminal value share of EV 74%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/EBITDA20.06 – 33.87 (Mid 22.94)
    3 companies used · median multiple 19.4x · quartiles 16.9x – 28.8x
    ATRO, ESLT, TDG
  • Peers: P/E2.69 – 9.88 (Mid 8.77)
    7 companies used · median multiple 30.4x · quartiles 9.3x – 34.3x
    ATRO, CVU, ESLT, LOAR, PKE, PRZO, TDG
  • Dividend discount (DDM)unavailable · the company pays no dividend: a dividend model needs an explicit initiation assumption
Multiple comparisons use the SIC vertical: Aircraft Parts & Auxiliary Equipment, NEC (SIC 3728)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 43/100

FactorValueScoreWeight used
ROIC · Quality19.4%83 (vs peers)13%
Net margin · Quality6.3%50 (vs peers)8%
FCF conversion · Quality-74.4%0 (on a fixed band)8%
Revenue CAGR 3Y · Growth27.7%100 (on a fixed band)10%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet-0.3x100 (on a fixed band)13%
Interest coverage · Balance sheet2.0x8 (on a fixed band)8%
Current ratio · Balance sheet3.6x100 (on a fixed band)5%
P/E (TTM) · Valuation118.5x0 (vs peers)13%
EV/EBITDA · Valuation29.0x0 (on a fixed band)13%
FCF yield · Valuation-0.6%0 (on a fixed band)10%
Shareholder yield (distributions) · Returnsunavailableunavailable—
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet72/100 · 3/3 factors with a value
  • Growth· partial100/100 · 1/2 factors with a value
  • Quality52/100 · 3/3 factors with a value
  • Returns· partialunavailable · 0/2 factors with a value
  • Valuation0/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

KARMAN HOLDINGS INC. (KRMN). Latest full fiscal year: 2025; data up to 2026-06-30.

Figures computed from the financial statements: revenue 471.5 m USD in 2025; YoY growth 36.6%; net margin 6.3%; ROE 9.5%; net debt/EBITDA -0.3x.

The estimated value range is 2.69–9.88 USD per share (median of 3 methods, agreement: low); assumptions are illustrative. Against the central value of 8.77 USD, the price of 34.17 USD leaves a potential of -74.3% (value / price − 1) and a margin of safety of -289.7% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 43/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 19.4%
  • Revenue CAGR 3Y: 27.7%
  • Net debt / EBITDA: -0.3x
  • Current ratio: 3.6x

What contradicts it

  • FCF conversion: -74.4%
  • Interest coverage: 2.0x
  • P/E (TTM): 118.5x
  • EV/EBITDA: 29.0x
  • FCF yield: -0.6%
  • The price is above the estimated value range
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): EPS CAGR 3Y, Shareholder yield (distributions), Payout ratio (FCF).

Versus the vertical median

Aircraft Parts & Auxiliary Equipment, NEC (SIC 3728) · same industry (4-digit SIC) · compared with 10 companies

Multiples and returns vs the median

P/E
118.5x
vertical median 30.4x
above median (+289.7%)
EV/EBITDA
29.0x
vertical median 28.8x
at median
P/S
7.7x
vertical median 4.1x
above median (+86.7%)
P/B
10.8x
vertical median 3.4x
above median (+217.9%)
ROE
9.5%
vertical median 5.8%
above median (+62.7%)
Net margin
6.3%
vertical median 5.9%
above median (+7.0%)
EBIT margin
16.8%
vertical median 8.3%
above median (+102.1%)
Revenue YoY
36.6%
vertical median 9.8%
above median (+273.0%)
Net debt/EBITDA
-0.3x
vertical median 4.0x
below median (−107.5%)
Dividend yield
—
vertical median 2.9%

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
TDGTransDigm Group Incorporated67.3 bn34.1—21.3%+11.2%−11% / +26%
ESLTElbit Systems Ltd32.7 bn61.814.4%6.7%+16.3%+50% / +248%
LOARLoar Holdings Inc.6.5 bn0.55.8%11.6%+23.2%+2% / unavailable
KRMNKarman Holdings Inc.4.5 bn118.59.5%6.3%+36.6%−60% / unavailable
DCODucommun Incorporated2.4 bn—-3.0%-2.4%+4.9%+70% / +210%
ATROAstronics Corporation1.9 bn30.433.7%8.4%+8.4%+32% / +385%
PKEPark Aerospace Corp.544.8 m34.411.1%18.4%+18.2%+28% / +64%
CVUCpi Aerostructures, Inc.64.0 m17.014.4%5.1%−14.6%+72% / +104%
AIRIAir Industries Group12.5 m—-10.6%-3.8%−13.0%−14% / −11%
PRZOParaZero Technologies Ltd.9.8 m1.6-380.5%-517.1%+12.3%−66% / −34%
EHEHang Holdings Limited——-27.8%-66.0%−4.4%−71% / −77%

1- and 3-year price returns: for KRMN from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
21.73
Total return -36% · Per year -36%
38.24
Total return 12% · Per year 12%
57.36
Total return 68% · Per year 68%
3 years
25.78
Total return -25% · Per year -9%
50.57
Total return 48% · Per year 14%
82.60
Total return 142% · Per year 34%
5 years
30.57
Total return -11% · Per year -2%
66.88
Total return 96% · Per year 14%
118.95
Total return 248% · Per year 28%
What moves the 3-year price the most
  • Exit P/E± 12.64
  • Net margin± 8.85
  • Annual revenue growth± 6.60
  • Annual dilution± 0.74

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

Karman Holdings Inc. designs, tests and manufactures mission-critical systems for missile, defense and space programs, selling them mainly to prime contractors. The business has grown quickly: revenue reached 471.5 million USD in fiscal 2025, and in the second quarter of 2026 it rose to 182.1 million USD, in a context of accelerating defense demand.

SWOT

Strengths

  • The company offers an integrated service from design to production that few competitors can match, allowing early entry into programs 1.
  • Intellectual property, including patents and processes, creates entry barriers for competitors, according to the company 1.
  • A record backlog and organic growth are signs of solid demand in the second half of 2026 3.

Weaknesses

  • Dependence on a small number of large customers means purchasing decisions by a few primes can have a major impact on revenue 1.
  • Fixed-price development contracts can lead to cost overruns and lower margins 1.
  • Growth through acquisitions involves complex integration and can bring additional debt and amortization charges 1.

Opportunities

  • Anti-missile programs and long-term contracts under negotiation could add revenue in the coming years 3.
  • The Walker Precision Engineering acquisition could open access to the European defense market if the transaction closes 2.
  • Expansion in space and commercial launches could create new demand for propulsion and protection systems 1.

Threats

  • Delays or cuts in government budgets could postpone orders and reduce revenue 1.
  • Wage pressure and a shortage of qualified engineers could slow growth and raise costs 1.
  • Trade restrictions and regulatory changes could affect the supply chain and access to foreign markets 2.

Risks

  • Dependence on large customershigh

    A small number of customers account for a significant part of sales, and a cut in purchases by one of them could materially affect results 1.

  • Fixed-price contractsmedium

    On fixed-price programs, rising costs of materials or labor can reduce margins, especially in an inflationary environment 1.

  • Government budgets and delaysmedium

    Government shutdowns and budget delays can postpone funding and payments, which could affect cash flow 1.

  • Integration of acquisitionsmedium

    Integrating businesses such as Walker could face operational, regulatory or staffing difficulties, and expected results could be affected 2.

  • Variable-rate debtlow

    Debt at variable rates exposes the company to higher interest costs, although the recent repricing could ease that pressure 2.

Investment thesis

What would need to be true (bull case)

  • If the record backlog converts into revenue and margins hold, growth in 2026 could continue, supported by demand for anti-missile systems 3.
  • Sole or single source positions on long-lasting programs could provide visible revenue for years, and qualification barriers could protect market share 1.
  • Expansion into Europe through the Walker acquisition could open new customers if the transaction closes and integration succeeds 2.

What would break the thesis

  • Dependence on a few large customers could turn a single order deferral into a sharp drop in revenue 1.
  • Rapid growth through acquisitions could bring difficult integration, debt and amortization costs that weigh on short-term results 1.
  • If defense budgets or space launch schedules shift, revenue growth could slow from the pace seen in 2026 3.

What to watch

  • Closing of the Walker Precision Engineering acquisition and its integrationQ3 2026
  • Achievement of the revenue outlook of 730 to 745 million USD2026
  • Conversion of the 1.3 billion USD backlog into revenue2026
  • Trend in customer concentration and the long-term contracts under negotiationnext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

Karman is an integrated systems supplier covering the full cycle from engineering and design to testing, qualification and scaled production. The company organizes its solutions into three families: payload protection and deployment systems, aerodynamic interstage systems and propulsion systems, including integrated solid rocket motors. According to its annual report, it supports more than 130 active programs, and no single program exceeded 12% of revenue on average in 2025 and 2024 1. Its stated advantage is its sole or single source positions on programs that can last more than 20 years, backed by intellectual property in design, process and patented materials 1.

The company was formed by the 2020 merger of businesses with more than 40 years of experience, followed by acquisitions such as American Automated Engineering and Systima Technologies 1. Acquisitions remain central to its growth strategy but can bring integration risks and additional debt 1. In August 2026 it agreed to acquire Walker Precision Engineering, based in Scotland, for about 94 million USD, which would expand its presence in Europe 2.

Revenue is spread across three main end markets. In the second quarter of 2026 the company began reporting Maritime Defense Systems separately, with revenue of 33.6 million USD in that quarter 3. It sells mainly to prime defense and space contractors, and its three largest customers accounted for about 51.5% of revenue in 2025 1, so dependence on a few customers is an important factor to analyze.

Segments

Hypersonics and strategic missile defense

This segment, covering hypersonic missiles, interceptors and strategic missiles, represented 31.7% of 2025 revenue 1. In the second quarter of 2026 its revenue rose 24.2% year over year, driven by interceptor production and a new surface-to-surface missile system 3.

Space and launch

The segment represented 36.9% of 2025 revenue, the largest share by weight 1. Growth was more moderate in the second quarter of 2026, at 6.3%, partly due to shifting launch schedules 3. The company announced a large multi-year contract with a space and launch customer 3.

Market context

The defense market is in a phase of rising demand, linked to threats from states with hypersonic and anti-missile capabilities and to the replenishment of stockpiles 1. The One Big Beautiful Bill Act, enacted in July 2025, provides roughly 150 billion USD of incremental defense funding through fiscal 2029 1. In the space market, new launch providers and a higher launch cadence are growth drivers 1.

The market still depends on government budgets, which can be delayed by shutdowns or budget uncertainty 1. The company also works under fixed-price contracts on complex programs, so cost overruns can weigh on margins 1.

Trends

  • Rising demand for missile defense and missilestailwind

    Higher budgets for anti-missile systems and interceptors could increase order volumes for suppliers like Karman 3. The company reported a backlog of 1.3 billion USD at June 30, 2026 3. This trend is positive if the orders convert into revenue as planned.

  • Expansion of commercial space launchesmixed

    More launch providers and a higher launch frequency support demand for payload protection and interstage systems 1. However, launch schedules can shift, and orders may be deferred, as happened in the second quarter of 2026 3.

  • Additional defense fundingtailwind

    The incremental defense funding planned through 2029 could support hypersonic and missile programs central to the company 1. The effect depends on how annual budgets are actually allocated to programs 1.

  • Budget uncertainty and government delaysheadwind

    Budget constraints, delayed appropriations and government shutdowns could reduce or postpone program funding, which would affect revenue 1. Wage pressures and a shortage of qualified engineers could also weigh on margins 1.

Competitive position

The market is fragmented, with many suppliers of components and subsystems but few providers of integrated systems able to offer design and full production 1. Karman says it differentiates itself through intellectual property and early entry into programs, where its solutions become part of the production specification 1. Competition also comes from prime contractors that choose to produce in-house 1.

Competition comes from subsystem suppliers working to customer-provided designs, with less differentiated intellectual property 1. The company says it competes on technical differentiation and the ability to deliver complex solutions on time, and customers are unlikely to re-qualify a supplier once qualified 1.

  • Integrated propulsion and defense system providers

    Companies in this group offer integrated design and production and are described as direct competitors in the source, without being named.

  • Sub-integrated subsystem and component suppliers

    These suppliers compete on manufacturing and build-to-print work for subsystems, without being named in the source.

  • Prime contractors choosing in-house production

    Competition also comes from customers deciding to produce internally as part of their make-versus-buy evaluation.

  • Defense suppliers seeking alternative supplier positions on new programs

    The company says it is seeking alternative supplier positions on new programs, which points to competition for new awards.

News & filings

SEC filings

  • Current report16 Sept 2026
    Regulation FD disclosure · Financial statements and exhibits
  • Current report28 Aug 2026
    Material agreement · Creation of a direct financial obligation · Regulation FD disclosure · Other events · Financial statements and exhibits
  • Current report27 Aug 2026
    Departure or appointment of officers · Regulation FD disclosure · Financial statements and exhibits
  • Quarterly report11 Aug 2026
  • Current report06 Aug 2026
    Results of operations · Financial statements and exhibits
  • Current report06 Aug 2026
    Material agreement · Creation of a direct financial obligation · Financial statements and exhibits
  • Current report11 Jun 2026
    Item 4.01 · Financial statements and exhibits
  • Current report01 Jun 2026
    Material agreement · Regulation FD disclosure · Other events · Financial statements and exhibits
  • Quarterly report14 May 2026
  • Current report12 May 2026
    Results of operations · Financial statements and exhibits

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Karman Holdings Inc. · 03 Apr 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Karman Holdings Inc. · 11 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Karman Holdings Inc. · 06 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.