₩1,898.00 ($1.41)

+31.00 (+1.66%)

Weekly Expected Move ±3.7%

₩1757 ₩1828 ₩1898 ₩1968 ₩2039

KSC · Industrials · Industrial - Distribution · Tech Score Neutral · Power 54 · ₩144.1B mcap · 55M float · 0.033% daily turnover

Analysis Technicals Weather Peers

Revenue

$251.1B -6.4% ▼

5Y CAGR: +49.1%

Gross Profit

$0 -100.0% ▼

Operating Income

-$4.4B +13.9% ▲

Net Income

-$954M +27.7% ▲

EPS (Diluted)

$-31.41 -233.4% ▼

EBITDA

-$4.4B -146.2% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$40.8B	$131.3B	$214.4B	$268.3B	$251.1B
YoY Growth	+19.8%	+221.6%	+63.3%	+25.1%	-6.4%
Cost of Revenue	$37.8B	$106.6B	$178.6B	$219.0B	$0
Gross Profit	$3.0B	$24.7B	$35.8B	$49.4B	$0
Gross Margin	7.4%	18.8%	16.7%	18.4%	0.0%
R&D Expenses	$0	$829M	$1.7B	$2.1B	$0
SG&A Expenses	$1.0B	$8.9B	$9.8B	$11.6B	$0
Operating Expenses	$4.1B	$31.6B	$49.7B	$54.5B	$255.5B
Operating Income	-$1.1B	-$6.9B	-$2.6B	-$5.1B	-$4.4B
Operating Margin	-2.7%	-5.2%	-1.2%	-1.9%	-1.7%
Interest Expense	$541M	$6.2B	$5.4B	$4.3B	$0
Income Before Tax	-$17.8B	-$2.0B	-$43.5B	-$5.2B	-$1.0B
Tax Expense	-$66M	$331M	-$530M	-$5.0B	-$95M
Net Income	-$17.8B	-$2.3B	-$37.6B	-$1.3B	-$954M
Net Margin	-43.5%	-1.7%	-17.5%	-0.5%	-0.4%
EPS (Diluted)	$-218.37	$-24.98	$-304.51	$-9.42	$-31.41
EBITDA	-$14.9B	$10.4B	-$26.5B	$9.5B	-$4.4B
Shares Outstanding	81M	92M	123M	140M	30M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$65.8B	$66.8B	$67.3B	$55.1B	$62.6B	$66.1B	$65.7B	$81.3B
Cost of Revenue	$51.7B	$57.0B	$51.8B	$44.8B	$49.9B	$0	$53.7B	$68.6B
Gross Profit	$14.0B	$9.8B	$15.5B	$10.4B	$12.7B	$0	$12.0B	$12.7B
Gross Margin	21.3%	14.7%	23.0%	18.8%	20.3%	0.0%	18.3%	15.6%
R&D Expenses	$0	$646M	$754M	$58M	$0	$0	$346M	$442M
SG&A Expenses	$14.4B	$2.4B	$16.9B	$10.4B	$12.9B	$0	$10.0B	$10.4B
Operating Expenses	$14.4B	$13.5B	$16.9B	$10.4B	$12.9B	$68.8B	$10.4B	$10.9B
Operating Income	-$342M	-$3.7B	-$1.4B	-$48M	-$194M	-$2.7B	$1.6B	$1.8B
Operating Margin	-0.5%	-5.5%	-2.2%	-0.1%	-0.3%	-4.1%	2.5%	2.3%
Interest Expense	$1.0B	$1.2B	$1.5B	$1.0B	$1.3B	$0	$1.3B	$1.1B
Income Before Tax	-$2.3B	$1.8B	-$3.2B	-$2.2B	$5.9B	-$1.5B	-$640M	$4.6B
Tax Expense	$1.0B	-$6.0B	$275M	-$848M	$2.4B	-$1.9B	$474M	$1.2B
Net Income	-$2.2B	$9.7B	$1.6B	$1.9B	-$720M	$402M	-$1.4B	-$546M
Net Margin	-3.3%	14.5%	2.4%	3.5%	-1.2%	0.6%	-2.1%	-0.7%
EPS (Diluted)	$-20.00	$63.67	$10.81	$13.00	$-4.00	$-124.38	$-88.92	$-35.99
EBITDA	$14.0B	$6.6B	$18.3B	$2.9B	$2.7B	-$2.7B	$4.5B	$4.7B
Shares Outstanding	109M	152M	152M	146M	180M	30M	15M	15M

009810.KS KSC