₩35,700.00 ($26.58)

+1000.00 (+2.88%)

Weekly Expected Move ±9.8%

₩28733 ₩32217 ₩35700 ₩39183 ₩42667

KOE · Technology · Semiconductors · Tech Score Buy · Power 64 · ₩758.0B mcap · 14M float · 1.12% daily turnover

Revenue

$280.3B +18.1% ▲

5Y CAGR: +11.0%

Gross Profit

$78.6B -2.4% ▼

5Y CAGR: +5.4%

Operating Income

-$547M -123.9% ▼

Net Income

-$12.3B -949.3% ▼

EPS (Diluted)

$-650.04 -1014.4% ▼

EBITDA

$23.3B +14.3% ▲

5Y CAGR: -5.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$213.7B	$219.6B	$197.6B	$237.4B	$280.3B
YoY Growth	+28.6%	+2.8%	-10.0%	+20.1%	+18.1%
Cost of Revenue	$131.7B	$141.4B	$131.3B	$156.9B	$201.7B
Gross Profit	$81.9B	$78.2B	$66.3B	$80.5B	$78.6B
Gross Margin	38.4%	35.6%	33.5%	33.9%	28.0%
R&D Expenses	$17.4B	$20.2B	$21.2B	$18.2B	$0
SG&A Expenses	$15.2B	$21.0B	$20.6B	$21.2B	$0
Operating Expenses	$59.2B	$71.9B	$77.1B	$78.2B	$79.1B
Operating Income	$22.6B	$6.3B	-$10.8B	$2.3B	-$547M
Operating Margin	10.6%	2.9%	-5.5%	1.0%	-0.2%
Interest Expense	$1.3B	$2.4B	$4.7B	$5.7B	$8.2B
Income Before Tax	$35.4B	$41.2B	-$19.9B	-$4.7B	-$22.9B
Tax Expense	$7.2B	$318M	-$2.0B	-$3.0B	-$8.6B
Net Income	$32.1B	$44.1B	-$13.6B	$1.5B	-$12.3B
Net Margin	15.0%	20.1%	-6.9%	0.6%	-4.4%
EPS (Diluted)	$1640.59	$2219.80	$-684.16	$71.09	$-650.04
EBITDA	$47.1B	$57.8B	$2.7B	$20.4B	$23.3B
Shares Outstanding	19M	20M	20M	20M	22M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$58.5B	$78.1B	$68.5B	$76.0B	$65.5B	$70.3B	$69.6B	$89.3B
Cost of Revenue	$38.2B	$51.1B	$45.0B	$53.6B	$46.1B	$57.0B	$48.0B	$58.7B
Gross Profit	$20.3B	$27.0B	$23.5B	$22.4B	$19.4B	$13.3B	$21.5B	$30.6B
Gross Margin	34.7%	34.5%	34.3%	29.5%	29.6%	18.9%	31.0%	34.3%
R&D Expenses	$4.8B	$5.7B	$7.5B	$7.7B	$7.2B	$8.8B	$8.0B	$7.6B
SG&A Expenses	$5.3B	$6.3B	$4.7B	$20.7B	$5.2B	$4.8B	$5.0B	$5.8B
Operating Expenses	$20.0B	$22.6B	$20.7B	$20.7B	$21.3B	$16.4B	$20.1B	$21.0B
Operating Income	$297M	$4.3B	$2.8B	$1.7B	-$1.9B	-$3.2B	$1.4B	$9.6B
Operating Margin	0.5%	5.5%	4.0%	2.3%	-2.9%	-4.5%	2.0%	10.8%
Interest Expense	$1.9B	$705M	$2.1B	$1.9B	$1.9B	$2.1B	$2.0B	$2.1B
Income Before Tax	-$907M	$3.9B	-$775M	-$3.9B	-$6.9B	-$11.3B	-$3.4B	$8.9B
Tax Expense	$607M	-$4.8B	-$540M	-$339M	-$141M	-$7.6B	-$532M	$1.9B
Net Income	-$566M	$9.5B	$19M	-$3.3B	-$6.5B	-$2.5B	-$2.9B	$7.3B
Net Margin	-1.0%	12.1%	0.0%	-4.4%	-9.9%	-3.6%	-4.1%	8.2%
EPS (Diluted)	$-27.72	$464.82	$1.00	$-169.60	$-322.00	$-121.93	$-138.26	$342.18
EBITDA	$5.9B	$9.7B	$7.0B	$28.3B	$1.0B	-$13.1B	$7.9B	$16.1B
Shares Outstanding	20M	20M	19M	19M	20M	22M	21M	21M

036810.KQ KOE