₩11,370.00 ($8.45)

+370.00 (+3.36%)

Weekly Expected Move ±12.1%

₩8616 ₩9993 ₩11370 ₩12747 ₩14124

KOE · Technology · Semiconductors · Tech Score Strong Buy · Power 66 · ₩1.86T mcap · 74M float · 7.03% daily turnover

Revenue

$367.4B -8.3% ▼

5Y CAGR: -8.5%

Gross Profit

-$6.3B -148.4% ▼

Operating Income

-$19.6B -63203.7% ▼

Net Income

-$19.1B -189.7% ▼

EPS (Diluted)

$-116.33 -189.5% ▼

EBITDA

$19.5B -62.7% ▼

5Y CAGR: -23.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$641.1B	$699.4B	$437.6B	$400.5B	$367.4B
YoY Growth	+11.9%	+9.1%	-37.4%	-8.5%	-8.3%
Cost of Revenue	$559.5B	$620.6B	$438.6B	$387.4B	$373.7B
Gross Profit	$81.6B	$78.8B	-$1.0B	$13.1B	-$6.3B
Gross Margin	12.7%	11.3%	-0.2%	3.3%	-1.7%
R&D Expenses	$2.0B	$2.1B	$2.3B	$2.5B	$0
SG&A Expenses	$12.1B	$12.6B	$9.5B	$3.2B	$0
Operating Expenses	$15.1B	$15.6B	$12.3B	$13.1B	$13.3B
Operating Income	$66.5B	$63.2B	-$13.3B	-$31M	-$19.6B
Operating Margin	10.4%	9.0%	-3.0%	-0.0%	-5.3%
Interest Expense	$5.0B	$4.6B	$4.2B	$4.0B	$3.4B
Income Before Tax	$66.9B	$71.4B	-$14.9B	$2.7B	-$18.9B
Tax Expense	$11.8B	$25.9B	-$842M	-$5.7B	$216M
Net Income	$52.8B	$42.9B	-$12.7B	$21.3B	-$19.1B
Net Margin	8.2%	6.1%	-2.9%	5.3%	-5.2%
EPS (Diluted)	$322.04	$261.63	$-77.54	$130.00	$-116.33
EBITDA	$116.2B	$121.3B	$34.9B	$52.1B	$19.5B
Shares Outstanding	164M	164M	164M	164M	164M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$95.1B	$81.4B	$75.3B	$76.1B	$96.5B	$119.6B	$107.3B	$126.3B
Cost of Revenue	$91.9B	$83.6B	$77.7B	$79.3B	$99.4B	$117.4B	$109.3B	$128.6B
Gross Profit	$3.2B	-$2.2B	-$2.4B	-$3.2B	-$2.9B	$2.2B	-$1.9B	-$2.3B
Gross Margin	3.4%	-2.7%	-3.2%	-4.2%	-3.0%	1.8%	-1.8%	-1.8%
R&D Expenses	$660M	$2.5B	$657M	$659M	$667M	$695M	$702M	$786M
SG&A Expenses	$3.0B	-$6.5B	$3.6B	$3.5B	$3.4B	-$6.5B	$4.2B	$3.1B
Operating Expenses	$3.0B	$3.4B	$3.6B	$3.5B	$3.4B	$2.8B	$4.2B	$3.9B
Operating Income	$253M	-$5.6B	-$6.0B	-$6.7B	-$6.3B	-$590M	-$6.2B	-$6.2B
Operating Margin	0.3%	-6.9%	-8.0%	-8.8%	-6.5%	-0.5%	-5.8%	-4.9%
Interest Expense	$998M	$989M	$999M	$969M	$870M	$593M	$621M	$864M
Income Before Tax	-$2.6B	-$3.4B	-$6.3B	-$6.9B	-$4.6B	-$1.0B	-$4.8B	-$4.3B
Tax Expense	-$6.3B	-$2.7B	-$471M	$232M	$323M	$131M	-$6.0B	$1.0B
Net Income	$11.4B	-$9.3B	-$5.8B	-$7.1B	-$5.0B	-$1.2B	$1.2B	-$5.4B
Net Margin	12.0%	-11.4%	-7.7%	-9.3%	-5.2%	-1.0%	1.1%	-4.2%
EPS (Diluted)	$70.00	$-56.76	$-35.54	$-43.30	$-30.00	$-7.50	$7.00	$-32.63
EBITDA	$11.6B	$8.5B	$4.1B	$6.7B	$5.7B	$3.0B	$3.5B	$3.9B
Shares Outstanding	163M	164M	164M	164M	166M	164M	164M	164M

036540.KQ KOE