₩28,050.00 ($20.89)

+550.00 (+2.00%)

Weekly Expected Move ±8.7%

₩23167 ₩25609 ₩28050 ₩30491 ₩32933

KSC · Technology · Hardware, Equipment & Parts · Tech Score Neutral · Power 47 · ₩571.5B mcap · 13M float · 1.56% daily turnover

Revenue

$848.9B +24.6% ▲

5Y CAGR: +23.1%

Gross Profit

$133.5B +7.9% ▲

5Y CAGR: +37.2%

Operating Income

$42.0B -6.6% ▼

Net Income

$47.0B +182.5% ▲

EPS (Diluted)

$2157.97 +187.3% ▲

EBITDA

$112.4B +19.8% ▲

5Y CAGR: +47.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$347.9B	$292.3B	$503.3B	$681.1B	$848.9B
YoY Growth	+15.7%	-16.0%	+72.2%	+35.3%	+24.6%
Cost of Revenue	$282.4B	$234.2B	$418.7B	$557.5B	$715.4B
Gross Profit	$65.4B	$58.1B	$84.6B	$123.7B	$133.5B
Gross Margin	18.8%	19.9%	16.8%	18.2%	15.7%
R&D Expenses	$21.9B	$33.6B	$51.3B	$45.4B	$0
SG&A Expenses	$7.8B	$11.2B	$18.0B	$13.1B	$0
Operating Expenses	$49.1B	$69.8B	$101.0B	$78.7B	$91.5B
Operating Income	$16.3B	-$1.6B	-$16.4B	$45.0B	$42.0B
Operating Margin	4.7%	-0.6%	-3.2%	6.6%	4.9%
Interest Expense	$337M	$955M	$6.3B	$9.5B	$5.8B
Income Before Tax	$18.6B	-$43.1B	-$29.0B	$20.1B	$43.7B
Tax Expense	-$2.9B	-$4.9B	-$4.6B	$3.4B	-$3.2B
Net Income	$21.5B	-$38.2B	-$24.4B	$16.6B	$47.0B
Net Margin	6.2%	-13.1%	-4.9%	2.4%	5.5%
EPS (Diluted)	$1279.42	$-2100.61	$-1187.42	$751.00	$2157.97
EBITDA	$43.9B	-$13.9B	$22.3B	$93.8B	$112.4B
Shares Outstanding	17M	18M	21M	22M	22M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$177.6B	$188.8B	$161.2B	$167.8B	$255.9B	$264.0B	$260.7B	$235.2B
Cost of Revenue	$146.9B	$155.9B	$134.5B	$151.1B	$213.2B	$212.5B	$207.2B	$181.5B
Gross Profit	$30.6B	$32.9B	$26.7B	$16.7B	$42.7B	$51.5B	$53.5B	$53.7B
Gross Margin	17.3%	17.4%	16.6%	10.0%	16.7%	19.5%	20.5%	22.8%
R&D Expenses	$0	$12.7B	$11.8B	$13.9B	$12.6B	$9.6B	$13.1B	$13.6B
SG&A Expenses	$5.1B	$1.4B	$21.7B	$9.5B	$4.9B	-$2.7B	$6.7B	$16.1B
Operating Expenses	$24.1B	$19.0B	$21.7B	$25.9B	-$9.9B	$24.7B	$28.9B	$31.3B
Operating Income	$6.5B	$13.9B	$5.0B	-$9.2B	$19.4B	$26.7B	$24.6B	$22.4B
Operating Margin	3.7%	7.4%	3.1%	-5.5%	7.6%	10.1%	9.5%	9.5%
Interest Expense	$1.9B	$1.8B	$1.7B	$1.3B	$1.5B	$1.5B	$1.5B	$1.9B
Income Before Tax	$2.5B	$954M	$6.9B	-$17.0B	$24.8B	$29.0B	$38.2B	$25.3B
Tax Expense	$2.7B	-$3.6B	$1.8B	-$845M	$860M	-$5.2B	$1.6B	$7.8B
Net Income	-$202M	$4.5B	$5.1B	-$16.1B	$23.9B	$34.2B	$36.6B	$17.5B
Net Margin	-0.1%	2.4%	3.2%	-9.6%	9.4%	12.9%	14.0%	7.4%
EPS (Diluted)	$-10.00	$178.42	$236.00	$-779.62	$1117.00	$1562.90	$1751.18	$813.54
EBITDA	$19.0B	$18.2B	$44.4B	-$1.8B	$44.0B	$46.2B	$44.3B	$42.7B
Shares Outstanding	20M	25M	22M	21M	21M	22M	21M	21M

033240.KS KSC