₩22,300.00 ($16.60)

-450.00 (-1.98%)

Weekly Expected Move ±2.7%

₩21082 ₩21691 ₩22300 ₩22909 ₩23518

KOE · Technology · Software - Application · Tech Score Strong Sell · Power 34 · ₩137.5B mcap · 2M float · 0.460% daily turnover

Analysis Technicals Weather Peers

Revenue

$436.9B +18.7% ▲

5Y CAGR: +8.6%

Gross Profit

$136.4B -62.9% ▼

5Y CAGR: +2.3%

Operating Income

$54.6B +167.7% ▲

5Y CAGR: -1.1%

Net Income

$33.8B +381.6% ▲

5Y CAGR: -8.1%

EPS (Diluted)

$5412.68 +396.1% ▲

5Y CAGR: -4.6%

EBITDA

$70.8B +601.4% ▲

5Y CAGR: -9.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$269.3B	$298.0B	$366.6B	$368.1B	$436.9B
YoY Growth	-6.9%	+10.6%	+23.0%	+0.4%	+18.7%
Cost of Revenue	$178.2B	$197.6B	$246.7B	$259.4B	$300.4B
Gross Profit	$269.3B	$298.0B	$366.6B	$368.1B	$136.4B
Gross Margin	100.0%	100.0%	100.0%	100.0%	31.2%
R&D Expenses	$12.8B	$9.9B	$4.1B	$0	$0
SG&A Expenses	$125.3B	$144.6B	$176.1B	$172.1B	$0
Operating Expenses	$249.9B	$291.0B	$349.2B	$347.6B	$81.8B
Operating Income	$19.4B	$7.0B	$17.4B	$20.4B	$54.6B
Operating Margin	7.2%	2.4%	4.7%	5.5%	12.5%
Interest Expense	$42M	$1.7B	$1.9B	$545M	$53M
Income Before Tax	$126.5B	-$66.6B	$39.6B	-$8.3B	$85.8B
Tax Expense	$22.8B	$5.2B	$2.1B	$11.2B	$24.1B
Net Income	$65.0B	-$70.4B	$7.3B	-$12.0B	$33.8B
Net Margin	24.1%	-23.6%	2.0%	-3.3%	7.7%
EPS (Diluted)	$8808.00	$-9769.00	$1048.00	$-1828.00	$5412.68
EBITDA	$138.7B	-$45.7B	$60.9B	$10.1B	$70.8B
Shares Outstanding	7M	7M	7M	7M	8M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$93.4B	$89.9B	$89.3B	$110.4B	$129.2B	$107.9B	$101.6B	$103.8B
Cost of Revenue	$0	$0	$0	$0	$0	$105.2B	$96.0B	$95.6B
Gross Profit	$93.4B	$89.9B	$89.3B	$110.4B	$129.2B	$107.9B	$5.6B	$8.2B
Gross Margin	100.0%	100.0%	100.0%	100.0%	100.0%	99.9%	5.5%	7.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$89.2B	-$89.6B	$80.8B	$93.2B	$102.3B	-$70.2B	$96.0B	$0
Operating Expenses	$89.2B	$86.0B	$80.8B	$93.2B	$102.3B	$105.2B	$96.0B	$0
Operating Income	$4.2B	$3.9B	$8.5B	$17.2B	$26.9B	$2.7B	$5.6B	$8.2B
Operating Margin	4.5%	4.3%	9.5%	15.6%	20.8%	2.5%	5.5%	7.9%
Interest Expense	$10.7B	$6.6B	$6.1B	$9.8B	$0	$4.7B	$20.5B	$9.0B
Income Before Tax	-$5.5B	-$18.1B	$7.1B	$34.2B	$39.7B	$4.9B	$12.1B	$23.3B
Tax Expense	$1.7B	$7.1B	$3.4B	$8.3B	$9.0B	$3.5B	$3.3B	$4.5B
Net Income	-$5.3B	-$6.1B	$68M	$17.9B	$14.5B	$1.4B	-$1.0B	$6.8B
Net Margin	-5.7%	-6.8%	0.1%	16.2%	11.3%	1.3%	-1.0%	6.6%
EPS (Diluted)	$-800.01	$-910.85	$10.00	$2772.00	$2340.00	$2345.76	$-163.68	$1110.00
EBITDA	$9.3B	-$13.9B	$14.2B	$114.0B	$30.4B	-$87.8B	$9.1B	$11.7B
Shares Outstanding	7M	7M	7M	7M	6M	600000	6M	6M

042420.KQ KOE