₩47,700.00 ($35.35)

-750.00 (-1.55%)

Weekly Expected Move ±7.8%

₩40243 ₩43972 ₩47700 ₩51428 ₩55157

KSC · Utilities · Regulated Electric · Tech Score Sell · Power 34 · ₩687.2B mcap · 7M float · 2.14% daily turnover

Revenue

$2.46T +4.5% ▲

5Y CAGR: +87.4%

Gross Profit

$197.8B -34.9% ▼

5Y CAGR: +71.0%

Operating Income

$76.5B -59.6% ▼

5Y CAGR: +61.3%

Net Income

-$61.4B -194.4% ▼

EPS (Diluted)

$-4260.01 -194.4% ▼

EBITDA

$197.7B -27.0% ▼

5Y CAGR: +38.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.90T	$2.82T	$3.02T	$2.35T	$2.46T
YoY Growth	+1681.7%	+48.7%	+7.1%	-22.1%	+4.5%
Cost of Revenue	$1.64T	$2.53T	$2.81T	$2.05T	$2.26T
Gross Profit	$256.1B	$293.1B	$210.8B	$303.9B	$197.8B
Gross Margin	13.5%	10.4%	7.0%	12.9%	8.0%
R&D Expenses	$0	$256M	$215M	$23K	$0
SG&A Expenses	$37.5B	$38.5B	$38.3B	$43.2B	$45.1B
Operating Expenses	$103.8B	$77.2B	$103.9B	$114.3B	$121.2B
Operating Income	$152.2B	$215.6B	$106.8B	$189.6B	$76.5B
Operating Margin	8.0%	7.6%	3.5%	8.1%	3.1%
Interest Expense	$33.6B	$47.4B	$67.2B	$114.7B	$111.6B
Income Before Tax	$132.2B	$198.4B	$28.4B	$54.9B	-$106.7B
Tax Expense	$33.7B	$50.0B	$11.2B	$19.0B	-$11.9B
Net Income	$59.9B	$112.8B	$42.1B	$65.0B	-$61.4B
Net Margin	3.2%	4.0%	1.4%	2.8%	-2.5%
EPS (Diluted)	$4270.00	$8092.89	$2952.90	$4512.60	$-4260.01
EBITDA	$272.9B	$365.0B	$203.5B	$270.8B	$197.7B
Shares Outstanding	14M	14M	14M	14M	14M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$541.4B	$648.0B	$618.5B	$618.5B	$598.9B	$624.8B	$612.0B	$577.0B
Cost of Revenue	$472.4B	$586.8B	$572.1B	$561.3B	$546.1B	$580.3B	$550.4B	$508.4B
Gross Profit	$69.0B	$61.2B	$46.4B	$57.2B	$52.8B	$44.5B	$61.1B	$68.5B
Gross Margin	12.7%	9.4%	7.5%	9.2%	8.8%	7.1%	10.0%	11.9%
R&D Expenses	$0	$200M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$24.9B	$10.2B	$12.1B	$23.2B	$11.5B	$10.9B	$10.6B	$9.6B
Operating Expenses	$24.9B	$35.0B	$28.8B	$23.2B	$27.4B	$23.8B	$25.4B	$23.6B
Operating Income	$44.2B	$26.2B	$17.6B	$34.0B	$25.4B	$21.8B	$35.6B	$44.8B
Operating Margin	8.2%	4.0%	2.8%	5.5%	4.2%	3.5%	5.8%	7.8%
Interest Expense	$26.4B	$44.6B	$27.4B	$26.1B	$26.6B	$31.5B	$24.6B	$26.2B
Income Before Tax	$16.6B	-$37.6B	-$5.9B	-$2.5B	-$24.9B	-$73.4B	$12.3B	$11.7B
Tax Expense	$5.4B	-$9.4B	-$3.6B	$2.7B	-$6.4B	-$4.5B	$6.1B	$4.0B
Net Income	$11.2B	-$8.1B	-$2.8B	$234M	-$15.1B	-$43.7B	$3.2B	$8.0B
Net Margin	2.1%	-1.2%	-0.4%	0.0%	-2.5%	-7.0%	0.5%	1.4%
EPS (Diluted)	$1201.00	$-560.05	$-192.86	$16.23	$-1048.00	$-3035.02	$220.00	$556.56
EBITDA	$44.2B	$20.9B	$51.5B	$87.1B	$32.1B	$51.4B	$66.2B	$75.2B
Shares Outstanding	14M	14M	14M	14M	14M	14M	14M	14M

005090.KS KSC