Kelly Services Inc. logo

Kelly Services Inc.

KELYB | NASDAQ
Chart Builder DCF Calculator
$27.17
-$0.18 (-0.66%)
Nov 2, 2026, 10:29 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 28, 2026
Q1 2026
Mar 29, 2026
Q4 2025
Dec 28, 2025
Q3 2025
Sep 28, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Oct 1, 2023
Q2 2023
Jul 2, 2023
Q1 2023
Apr 2, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Oct 2, 2022
Q2 2022
Jul 3, 2022
Q1 2022
Apr 3, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Oct 3, 2021
Q2 2021
Jul 4, 2021
Q1 2021
Apr 4, 2021
Net Income
-273.4M -265.8M -254.1M -157.1M -6.2M -20.7M -700K 42.5M 48.3M 51.3M 36.4M 24.1M 1.3M -4M -62.5M 10.1M 61.1M 82.9M 156.1M 107.8M 89.7M 106.8M
Depreciation & Amortization
39.6M 52.2M 53.3M 54.6M 55.6M 54.3M 50.9M 48.5M 46.7M 47.6M 50.1M 51M 51.6M 52.1M 51.9M 51.9M 52.1M 52.4M 51M 44.2M 42.4M 39.9M
Stock-Based Compensation
11.9M 12M 12.3M 13.1M 13.8M 12.7M 11.8M 10.3M 9.3M 9.4M 9.7M 9.8M 9.6M 8.8M 7.8M 7M 6.1M 5.8M 5.1M 5M 4.3M 4.1M
Other Working Capital
-112.8M -51.4M -28.3M 25M 19.3M -12.8M -77.2M -171.5M -143.2M -162.7M -149.2M 72.5M 54.9M 9.8M -107.9M -203.7M -205.6M -166.3M -10.2M -96.4M -47.8M 91.1M
Other Non-Cash Items
275.1M 260.3M 259.3M 187.9M 46M 57.2M 42M 3M 2M -5.6M 5M 8.3M 33.9M 48.9M 133.7M 55.4M 31.2M 8.4M -73.2M -13M -14.4M -7.3M
Deferred Income Tax
-1M 5M -800K -800K -800K -800K n/a -24.9M -24.9M -22.5M -22.5M 2.4M 2.4M n/a n/a 21.6M -14.8M -14.8M -43.8M -99.5M -71.1M -98.9M
Change in Working Capital
-25.1M 9.6M 52.6M 11.3M 5.6M -26.5M -77.2M -24.3M 4M -15.5M -2M -26.8M -44.4M -89.5M -207.2M -203.7M -205.6M -166.3M -10.2M -44M 4.6M 143.5M
Operating Cash Flow
27.1M 73.3M 122.6M 109M 114M 76.3M 26.9M 55.2M 85.5M 64.7M 76.7M 68.8M 54.4M 16.3M -76.3M -57.7M -69.9M -31.6M 85M 500K 55.5M 188.1M
Capital Expenditures
-6.6M -7.1M -8.5M -8.8M -8.9M -9.9M -11.1M -12M -12.7M -14.6M -15.3M -18.8M -17.8M -14.7M -12M -9.3M -9.8M -10.2M -11.2M -10.7M -12.7M -15.2M
Cash Acquisitions
n/a 21.8M 28.2M 23.7M 23.6M -421.2M -350.5M -346M -345.9M 77.1M n/a n/a -6M -90.8M -149.1M -149.1M -131.3M -265.5M -207.2M -204.4M -215M 3.9M
Purchase of Investments
n/a n/a n/a n/a n/a n/a -2.4M -2.4M -2.4M -2.4M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a 400K 400K 400K 400K 600K 600K 600K 600K n/a n/a n/a n/a 316.4M 316.4M 317.4M 322.4M 6M 6M 5M n/a
Other Investing Acitivies
4.4M 3.2M 2.2M 500K 1.1M 200K 1.8M 1M 900K -500K 1.2M 7.8M 8M 13.7M 12.2M 27.4M 20.3M 21.8M 31.7M 10.2M 17.5M 13.1M
Investing Cash Flow
-2.2M 17.9M 22.3M 15.8M 16.2M -430.5M -361.6M -358.8M -359.5M 60.2M -14.1M -11M -15.8M -91.8M 167.5M 185.4M 196.6M 68.5M -180.7M -198.9M -205.2M 1.8M
Debt Repayment
3.8M -74.1M -137.5M -110.4M -136.1M 204.6M 239.4M 228.6M 209.7M -800K -1.2M -1.2M -1.3M -1.5M -1.2M -1.2M -1.7M -1.5M -1.6M -2.6M -2M -3.5M
Common Stock Repurchased
-11.8M -11.8M -12.2M -11.8M -11.8M -11.8M -10M n/a -7.4M -23.9M -43.4M -51.2M -43.9M -27.4M -35.1M -27.3M -27.2M -27.3M -600K -600K -700K -600K
Dividend Paid
-11M -10.9M -11M -11M -11M -11M -10.9M -10.9M -10.8M -10.9M -11M -11.2M -11.4M -11.5M -10.6M -9.7M -8.8M -5.9M -4M -2M n/a n/a
Other Financial Acitivies
-600K -600K -400K -700K -600K -1.8M -3.7M -3.4M -4.1M -3.9M -4M -6.2M -5.6M -4.4M -3.8M -1.7M -3.3M -4.2M -1.9M -1.8M -300K 600K
Financial Cash Flow
-19.6M -97.4M -161.1M -133.9M -159.5M 180M 214.8M 214.3M 187.4M -39.5M -59.6M -69.8M -62.1M -44.7M -50.6M -39.8M -41M -38.9M -8.1M -7M -2.9M -3.4M
Net Cash Flow
4.3M -4.2M -7.9M -5M -21.1M -174.4M -122M -86.1M -88.9M 87.8M 5.2M -4.2M -19.5M -117M 42.9M 79.6M 83.3M -7.1M -108.6M -203.3M -151.2M 191.7M
Free Cash Flow
20.5M 66.2M 114.1M 100.2M 105.1M 66.4M 15.8M 43.2M 72.8M 50.1M 61.4M 50M 36.6M 1.6M -88.3M -67M -79.7M -41.8M 73.8M -10.2M 42.8M 172.9M
Adj. Free Cash Flow
8.6M 54.2M 101.8M 87.1M 91.3M 53.7M 4M 32.9M 63.5M 40.7M 51.7M 40.2M 27M -7.2M -96.1M -74M -85.8M -47.6M 68.7M -15.2M 38.5M 168.8M
Maintenance CapEx
-5.8M -6.24M -5.33M -5.63M -5.73M -7.58M -11.1M -12M -12.7M -14.6M -15.3M -18.8M -17.8M -14.52M -10.12M -7.26M -5.16M -3.53M -6.23M -5.9M -10.5M -15.2M
Growth CapEx
-800K -856.32K -3.17M -3.17M -3.17M -2.32M n/a n/a n/a n/a n/a n/a n/a -175.9K -1.88M -2.04M -4.64M -6.67M -4.97M -4.8M -2.2M n/a
Owner Earnings
21.3M 67.06M 117.27M 103.37M 108.27M 68.72M 15.8M 43.2M 72.8M 50.1M 61.4M 50M 36.6M 1.78M -86.42M -64.96M -75.06M -35.13M 78.77M -5.4M 45M 172.9M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.