₩21,100.00 ($15.70)

+1660.00 (+8.54%)

Weekly Expected Move ±8.6%

₩17474 ₩19287 ₩21100 ₩22913 ₩24726

KOE · Technology · Communication Equipment · Tech Score Buy · Power 62 · ₩875.5B mcap · 29M float · 1.22% daily turnover

Revenue

$97.5B +11.6% ▲

5Y CAGR: -22.0%

Gross Profit

$7.7B -35.3% ▼

5Y CAGR: -39.4%

Operating Income

-$23.8B +47.7% ▲

Net Income

-$27.0B +30.0% ▲

EPS (Diluted)

$-660.47 +31.9% ▲

EBITDA

-$14.4B +36.2% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$205.2B	$179.5B	$100.1B	$87.4B	$97.5B
YoY Growth	-39.4%	-12.5%	-44.2%	-12.7%	+11.6%
Cost of Revenue	$160.5B	$152.5B	$99.2B	$75.5B	$89.8B
Gross Profit	$44.6B	$27.0B	$900M	$11.9B	$7.7B
Gross Margin	21.7%	15.0%	0.9%	13.6%	7.9%
R&D Expenses	$41.2B	$21M	$93M	$2M	$0
SG&A Expenses	$30.1B	$28.9B	$23.6B	$20.2B	$0
Operating Expenses	$72.5B	$72.1B	$70.0B	$57.3B	$31.6B
Operating Income	-$27.9B	-$45.1B	-$62.9B	-$45.5B	-$23.8B
Operating Margin	-13.6%	-25.1%	-62.8%	-52.1%	-24.4%
Interest Expense	$2.4B	$1.6B	$2.5B	$4.4B	$5.6B
Income Before Tax	-$4.8B	-$37.7B	-$53.0B	-$37.4B	-$30.4B
Tax Expense	-$1.1B	-$11.0B	$12.2B	$1.2B	-$3.3B
Net Income	-$3.7B	-$26.7B	-$65.3B	-$38.6B	-$27.0B
Net Margin	-1.8%	-14.9%	-65.2%	-44.2%	-27.7%
EPS (Diluted)	$-93.65	$-670.16	$-1639.51	$-969.63	$-660.47
EBITDA	$11.7B	-$20.7B	-$35.8B	-$22.6B	-$14.4B
Shares Outstanding	40M	40M	40M	40M	41M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$21.8B	$28.1B	$26.1B	$25.3B	$20.5B	$25.6B	$21.5B	$24.3B
Cost of Revenue	$19.6B	$24.2B	$23.5B	$21.0B	$18.4B	$21.6B	$17.8B	$23.4B
Gross Profit	$2.2B	$4.0B	$2.6B	$4.3B	$2.1B	$4.0B	$3.7B	$936M
Gross Margin	9.9%	14.1%	9.9%	16.9%	10.4%	15.7%	17.1%	3.8%
R&D Expenses	$6.8B	-$23.8B	$0	$2.3B	$2.6B	$2.8B	$2.7B	$2.5B
SG&A Expenses	$3.0B	$12.7B	$2.7B	$8.9B	$2.6B	$2.6B	$2.7B	$2.5B
Operating Expenses	$12.6B	$12.4B	$9.6B	$8.9B	$9.2B	$9.1B	$9.4B	$7.3B
Operating Income	-$11.9B	-$8.4B	-$7.0B	-$4.6B	-$7.0B	-$5.1B	-$5.7B	-$6.4B
Operating Margin	-54.6%	-29.8%	-26.8%	-18.3%	-34.3%	-19.9%	-26.7%	-26.3%
Interest Expense	$755M	$2.3B	$1.5B	$1.5B	$667M	$2.0B	$1.2B	$1.0B
Income Before Tax	-$11.9B	-$2.4B	-$5.8B	-$13.7B	-$5.4B	-$5.4B	-$5.1B	-$14.8B
Tax Expense	-$173M	-$896M	-$101M	$706M	$715M	-$4.6B	$3M	$116M
Net Income	-$11.7B	-$1.6B	-$5.7B	-$14.4B	-$6.1B	-$772M	-$5.1B	-$14.9B
Net Margin	-53.9%	-5.6%	-22.0%	-56.9%	-30.0%	-3.0%	-23.8%	-61.4%
EPS (Diluted)	$-295.00	$-39.65	$-144.22	$-361.02	$-139.00	$-18.86	$-125.00	$-354.89
EBITDA	-$8.3B	$2.7B	-$2.5B	$6.7B	-$2.6B	-$16.1B	-$1.8B	-$4.2B
Shares Outstanding	40M	40M	40M	40M	44M	41M	41M	42M

032500.KQ KOE