₩1,129.00 ($0.84)

+0.00 (+0.00%)

KSC · Consumer Cyclical · Specialty Retail · Tech Score Strong Sell · Power 28 · ₩21.3B mcap · 14M float · 12.18% daily turnover

Analysis Technicals Weather Peers

Revenue

$131.0B -1.5% ▼

5Y CAGR: +0.5%

Gross Profit

$34.3B -18.7% ▼

5Y CAGR: -3.5%

Operating Income

-$5.9B -54.6% ▼

Net Income

-$10.6B -99.0% ▼

EPS (Diluted)

$-558.68 -99.4% ▼

EBITDA

$3.2B -63.8% ▼

5Y CAGR: -20.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$132.2B	$149.5B	$141.5B	$133.1B	$131.0B
YoY Growth	+3.5%	+13.1%	-5.4%	-5.9%	-1.5%
Cost of Revenue	$85.2B	$96.7B	$100.1B	$90.8B	$96.7B
Gross Profit	$47.0B	$52.8B	$41.4B	$42.3B	$34.3B
Gross Margin	35.6%	35.3%	29.3%	31.8%	26.2%
R&D Expenses	$565M	$658M	$593M	$715M	$700M
SG&A Expenses	$17.7B	$20.0B	$20.5B	$19.2B	$39.5B
Operating Expenses	$42.0B	$46.5B	$43.6B	$46.1B	$40.2B
Operating Income	$3.5B	$6.3B	-$2.3B	-$3.8B	-$5.9B
Operating Margin	2.7%	4.2%	-1.6%	-2.9%	-4.5%
Interest Expense	$2.2B	$3.2B	$5.7B	$4.7B	$4.1B
Income Before Tax	$22.1B	$3.9B	-$5.2B	-$4.9B	-$10.0B
Tax Expense	$6.4B	$563M	$519M	$452M	$655M
Net Income	$15.6B	$3.1B	-$5.8B	-$5.3B	-$10.6B
Net Margin	11.8%	2.1%	-4.1%	-4.0%	-8.1%
EPS (Diluted)	$826.82	$166.37	$-309.19	$-280.18	$-558.68
EBITDA	$30.2B	$13.7B	$8.8B	$8.8B	$3.2B
Shares Outstanding	19M	19M	19M	19M	19M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$32.2B	$34.3B	$33.5B	$31.8B	$32.6B	$33.1B	$32.8B	$28.8B
Cost of Revenue	$22.4B	$23.0B	$22.9B	$22.8B	$23.8B	$24.2B	$24.7B	$20.3B
Gross Profit	$9.8B	$11.3B	$10.6B	$9.0B	$8.8B	$8.9B	$8.1B	$8.5B
Gross Margin	30.4%	32.8%	31.8%	28.3%	26.9%	26.8%	24.7%	29.4%
R&D Expenses	$201M	$158M	$169M	$176M	$179M	$175M	$181M	$180M
SG&A Expenses	$4.4B	$5.0B	$11.4B	$4.4B	$4.6B	$4.7B	$4.7B	$9.4B
Operating Expenses	$11.2B	$11.9B	$11.4B	$10.6B	$10.9B	$10.2B	$10.8B	$9.7B
Operating Income	-$1.3B	-$630M	-$729M	-$1.6B	-$2.1B	-$1.4B	-$2.7B	-$1.3B
Operating Margin	-4.2%	-1.8%	-2.2%	-5.1%	-6.6%	-4.2%	-8.3%	-4.3%
Interest Expense	$1.2B	$1.2B	$1.1B	$1.0B	$982M	$1.0B	$981M	$1.1B
Income Before Tax	-$2.6B	$1.2B	-$2.2B	-$2.7B	-$2.4B	-$2.7B	-$3.1B	-$2.4B
Tax Expense	-$113M	$387M	$253M	-$74M	-$31M	$507M	-$295M	$127M
Net Income	-$2.5B	$885M	-$2.4B	-$2.6B	-$2.3B	-$3.2B	-$2.8B	-$2.5B
Net Margin	-7.7%	2.6%	-7.2%	-8.2%	-7.2%	-9.7%	-8.6%	-8.7%
EPS (Diluted)	$-131.00	$46.73	$-128.01	$-138.00	$-124.00	$-169.02	$-148.99	$-132.37
EBITDA	$900M	$4.7B	$10.6B	$570M	$694M	$1.1B	-$485M	$936M
Shares Outstanding	19M	19M	19M	19M	19M	19M	19M	19M

005360.KS KSC