Also trades as: 010950.KS (KSC) · $vol 55M

₩88,400.00 ($65.83)

+7800.00 (+9.68%)

Weekly Expected Move ±9.7%

₩71326 ₩79863 ₩88400 ₩96937 ₩105474

KSC · Energy · Oil & Gas Refining & Marketing · Tech Score Buy · Power 66 · ₩15.96T mcap · 157M float · 0.014% daily turnover

Revenue

$34.25T -6.5% ▼

5Y CAGR: +15.3%

Gross Profit

$970.3B -20.9% ▼

Operating Income

$235.6B -44.2% ▼

Net Income

$177.0B +191.7% ▲

EPS (Diluted)

$1519.94 +191.6% ▲

EBITDA

$1.04T +49.7% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$27.46T	$42.45T	$35.73T	$36.64T	$34.25T
YoY Growth	+63.2%	+54.6%	-15.8%	+2.5%	-6.5%
Cost of Revenue	$24.70T	$38.29T	$33.68T	$35.41T	$33.28T
Gross Profit	$2.77T	$4.15T	$2.05T	$1.23T	$970.3B
Gross Margin	10.1%	9.8%	5.7%	3.3%	2.8%
R&D Expenses	$11.8B	$15.0B	$0	$0	$0
SG&A Expenses	$342.3B	$458.2B	$479.5B	$549.5B	$0
Operating Expenses	$627.8B	$749.4B	$694.4B	$803.7B	$734.6B
Operating Income	$2.14T	$3.41T	$1.35T	$422.2B	$235.6B
Operating Margin	7.8%	8.0%	3.8%	1.2%	0.7%
Interest Expense	$109.8B	$151.1B	$236.9B	$282.7B	$275.7B
Income Before Tax	$1.88T	$2.90T	$1.13T	-$332.5B	$173.2B
Tax Expense	$499.5B	$794.2B	$182.9B	-$139.5B	-$3.7B
Net Income	$1.38T	$2.10T	$948.8B	-$193.0B	$177.0B
Net Margin	5.0%	5.0%	2.7%	-0.5%	0.5%
EPS (Diluted)	$11841.00	$18075.00	$8150.17	$-1659.00	$1519.94
EBITDA	$2.64T	$3.70T	$2.09T	$696.3B	$1.04T
Shares Outstanding	116M	116M	116M	116M	116M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$8.84T	$8.92T	$8.99T	$8.05T	$8.42T	$8.79T	$8.94T	$11.34T
Cost of Revenue	$9.07T	$8.48T	$8.82T	$8.20T	$7.99T	$8.21T	$7.51T	$10.18T
Gross Profit	-$225.7B	$436.3B	$172.5B	-$150.8B	$422.0B	$580.6B	$1.43T	$1.16T
Gross Margin	-2.6%	4.9%	1.9%	-1.9%	5.0%	6.6%	16.0%	10.2%
R&D Expenses	$3.9B	$7.2B	$3.8B	$3.8B	$0	$6.4B	$4.2B	$0
SG&A Expenses	$167.6B	$146.3B	$194.0B	$160.6B	$128.2B	$143.3B	$123.1B	$128.9B
Operating Expenses	$171.5B	$214.0B	$194.0B	$164.4B	$192.8B	$208.7B	$199.8B	$195.2B
Operating Income	-$414.9B	$222.4B	-$21.5B	-$344.0B	$229.2B	$371.9B	$1.23T	$965.0B
Operating Margin	-4.7%	2.5%	-0.2%	-4.3%	2.7%	4.2%	13.8%	8.5%
Interest Expense	$123.1B	$137.8B	$178.9B	$177.4B	$137.2B	-$217.8B	$280.4B	$232.5B
Income Before Tax	-$272.5B	-$246.4B	-$67.4B	-$106.3B	$81.5B	$265.4B	$991.4B	$705.5B
Tax Expense	-$66.3B	-$114.6B	-$22.8B	-$39.5B	$18.3B	$40.3B	$270.4B	$190.9B
Net Income	-$206.2B	-$131.7B	-$44.6B	-$66.8B	$63.2B	$225.1B	$721.0B	$514.6B
Net Margin	-2.3%	-1.5%	-0.5%	-0.8%	0.8%	2.6%	8.1%	4.5%
EPS (Diluted)	$-1768.26	$-1131.41	$-382.49	$-572.87	$543.00	$1933.39	$6183.21	$4413.06
EBITDA	-$225.2B	-$57.1B	$173.4B	$211.1B	$430.3B	$227.8B	$1.44T	$1.18T
Shares Outstanding	117M	116M	117M	117M	116M	116M	117M	117M

010955.KS KSC