₩1,532.00 ($1.14)

+13.00 (+0.86%)

Weekly Expected Move ±2.7%

₩1450 ₩1491 ₩1532 ₩1573 ₩1614

KSC · Communication Services · Broadcasting · Tech Score Strong Sell · Power 27 · ₩118.6B mcap · 32M float · 4.41% daily turnover

Revenue

$1.27T +5.8% ▲

5Y CAGR: +3.7%

Gross Profit

$504.4B -50.0% ▼

5Y CAGR: -12.2%

Operating Income

$18.3B +36.1% ▲

5Y CAGR: -11.9%

Net Income

$1.8B +101.7% ▲

EPS (Diluted)

$22.99 +101.7% ▲

EBITDA

$122.4B +538.6% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.08T	$1.17T	$1.19T	$1.20T	$1.27T
YoY Growth	+2.1%	+8.1%	+1.9%	+0.5%	+5.8%
Cost of Revenue	$108.4B	$175.4B	$675.4B	$188.5B	$761.2B
Gross Profit	$971.7B	$992.4B	$514.8B	$1.01T	$504.4B
Gross Margin	90.0%	85.0%	43.3%	84.2%	39.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$531.6B	$555.7B	$589.9B	$612.8B	$624.1B
Operating Expenses	$927.2B	$938.6B	$468.8B	$994.4B	$486.1B
Operating Income	$44.5B	$3.4B	$47.4B	$13.5B	$18.3B
Operating Margin	4.1%	0.3%	4.0%	1.1%	1.4%
Interest Expense	$12.8B	$10.5B	$12.3B	$18.4B	$20.9B
Income Before Tax	$35.3B	-$13.7B	-$35.6B	-$127.7B	$5.7B
Tax Expense	$8.4B	$12.4B	$9.8B	-$21.5B	$3.9B
Net Income	$26.9B	-$26.0B	-$45.4B	-$106.2B	$1.8B
Net Margin	2.5%	-2.2%	-3.8%	-8.9%	0.1%
EPS (Diluted)	$347.62	$-336.03	$-585.60	$-1371.63	$22.99
EBITDA	$218.1B	$149.0B	$118.2B	$19.2B	$122.4B
Shares Outstanding	77M	77M	77M	77M	77M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$323.3B	$322.3B	$313.5B	$354.1B	$298.5B	$299.5B	$255.4B	$243.3B
Cost of Revenue	$63.2B	$62.5B	$189.4B	$98.2B	$37.2B	$171.6B	$187.8B	$182.3B
Gross Profit	$260.1B	$259.8B	$124.1B	$255.9B	$261.3B	$127.9B	$67.6B	$61.0B
Gross Margin	80.4%	80.6%	39.6%	72.3%	87.6%	42.7%	26.5%	25.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$158.5B	$171.4B	$306.4B	$151.8B	$159.1B	$165.6B	$138.9B	$129.9B
Operating Expenses	$320.0B	$261.2B	$117.4B	$245.4B	$252.4B	$135.8B	$62.5B	$58.0B
Operating Income	$3.3B	-$1.3B	$7.1B	$10.5B	$9.0B	-$7.8B	$5.1B	$3.0B
Operating Margin	1.0%	-0.4%	2.3%	3.0%	3.0%	-2.6%	2.0%	1.2%
Interest Expense	$4.7B	$4.8B	$5.3B	$5.3B	$5.1B	$5.1B	$5.1B	$5.6B
Income Before Tax	$2.8B	-$139.4B	$4.5B	$9.5B	$3.6B	-$12.0B	$3.6B	$2.1B
Tax Expense	$599M	-$24.3B	$1.5B	$2.3B	$1.6B	-$1.6B	$625M	$979M
Net Income	$2.2B	-$115.1B	$3.0B	$7.2B	$2.0B	-$10.4B	$3.0B	$1.1B
Net Margin	0.7%	-35.7%	0.9%	2.0%	0.7%	-3.5%	1.2%	0.5%
EPS (Diluted)	$28.00	$-1486.05	$38.43	$93.00	$26.00	$-134.45	$39.01	$15.00
EBITDA	$42.0B	-$108.3B	$339.9B	$41.2B	$34.6B	-$293.3B	$30.7B	$28.3B
Shares Outstanding	78M	77M	77M	77M	77M	77M	77M	77M

037560.KS KSC