₩2,990.00 ($2.23)

+85.00 (+2.93%)

Weekly Expected Move ±9.2%

₩2437 ₩2714 ₩2990 ₩3266 ₩3543

KSC · Communication Services · Entertainment · Tech Score Sell · Power 42 · ₩2.4B mcap · 717067 float · 10.60% daily turnover

Analysis Technicals Weather Peers

Revenue

$5.9B -56.0% ▼

5Y CAGR: -22.8%

Gross Profit

$470M -39.5% ▼

5Y CAGR: -34.3%

Operating Income

-$6.0B -44.5% ▼

Net Income

-$13.7B -82.7% ▼

EPS (Diluted)

$-1270.56 -76.0% ▼

EBITDA

-$5.5B +1.7% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$21.6B	$18.6B	$6.9B	$13.5B	$5.9B
YoY Growth	-0.2%	-13.9%	-63.0%	+95.6%	-56.0%
Cost of Revenue	$17.4B	$16.9B	$7.3B	$12.7B	$5.5B
Gross Profit	$4.2B	$1.7B	-$428M	$776M	$470M
Gross Margin	19.5%	9.2%	-6.2%	5.8%	7.9%
R&D Expenses	$730M	$863M	$0	$0	$0
SG&A Expenses	$2.7B	$4.4B	$6.6B	$1.7B	$0
Operating Expenses	$7.8B	$10.6B	$9.9B	$4.9B	$6.4B
Operating Income	-$3.6B	-$8.9B	-$10.4B	-$4.1B	-$6.0B
Operating Margin	-16.5%	-47.8%	-150.4%	-30.6%	-100.6%
Interest Expense	$366M	$2.1B	$1.6B	$516M	$28M
Income Before Tax	-$6.3B	-$16.9B	-$25.4B	-$6.5B	-$13.3B
Tax Expense	$3.3B	$5.0B	$3K	$0	$0
Net Income	-$9.6B	-$21.9B	-$26.2B	-$7.5B	-$13.7B
Net Margin	-44.3%	-118.1%	-380.1%	-55.5%	-230.7%
EPS (Diluted)	$-1005.78	$-2092.45	$-2948.07	$-721.82	$-1270.56
EBITDA	-$4.5B	-$12.8B	-$23.2B	-$5.6B	-$5.5B
Shares Outstanding	7M	8M	9M	10M	11M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$3.2B	$1.6B	$594M	$1.7B	$2.3B	$1.3B	$655M	$1.7B
Cost of Revenue	$3.0B	$1.6B	$466M	$2.0B	$1.4B	$1.6B	$757M	$1.9B
Gross Profit	$147M	$26M	$128M	-$309M	$908M	-$257M	-$103M	-$253M
Gross Margin	4.6%	1.6%	21.5%	-18.3%	39.6%	-19.1%	-15.7%	-15.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$761M	-$70M	$1.3B	$409M	$424M	$326M	$326M	$119M
Operating Expenses	$1.9B	$548M	$1.3B	$1.4B	$1.4B	$2.5B	$106M	$439M
Operating Income	-$1.7B	-$522M	-$1.1B	-$1.7B	-$444M	-$2.7B	-$209M	-$692M
Operating Margin	-53.6%	-33.1%	-190.0%	-99.3%	-19.3%	-201.5%	-31.9%	-41.9%
Interest Expense	$134M	$3M	$8M	$7M	$7M	$6M	$5M	$7M
Income Before Tax	-$1.4B	-$6.9B	-$1.9B	-$6.4B	-$321M	-$4.7B	-$214M	-$588M
Tax Expense	$0	$0	$0	$0	$0	$0	$0	$0
Net Income	-$1.3B	-$8.1B	-$2.1B	-$6.6B	-$321M	-$4.6B	-$214M	-$588M
Net Margin	-39.5%	-510.4%	-353.3%	-391.3%	-14.0%	-345.0%	-32.6%	-35.6%
EPS (Diluted)	$-121.77	$-778.86	$-201.96	$-607.00	$-30.00	$-426.77	$-298.90	$-742.65
EBITDA	-$1.1B	-$6.8B	$128M	-$6.3B	-$193M	-$2.6B	-$97M	-$588M
Shares Outstanding	10M	10M	10M	11M	11M	11M	714891	791671

012170.KS KSC