₩2,890.00 ($2.15)

+125.00 (+4.52%)

Weekly Expected Move ±4.7%

₩2619 ₩2755 ₩2890 ₩3025 ₩3161

KOE · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Sell · Power 36 · ₩45.7B mcap · 14M float · 8.14% daily turnover

Revenue

$369.5B +5.2% ▲

5Y CAGR: -0.7%

Gross Profit

$50.7B -33.0% ▼

5Y CAGR: -16.4%

Operating Income

-$60.7B -932.5% ▼

Net Income

-$9.6B +78.4% ▲

EPS (Diluted)

$-606.16 +78.4% ▲

EBITDA

-$41.2B -173.4% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$400.2B	$329.0B	$375.3B	$351.2B	$369.5B
YoY Growth	+4.7%	-17.8%	+14.1%	-6.4%	+5.2%
Cost of Revenue	$281.5B	$256.3B	$293.3B	$275.5B	$318.8B
Gross Profit	$118.7B	$72.7B	$82.0B	$75.7B	$50.7B
Gross Margin	29.7%	22.1%	21.9%	21.6%	13.7%
R&D Expenses	$5.1B	$5.0B	$5.2B	$6.0B	$0
SG&A Expenses	$84.9B	$61.0B	$42.5B	$42.8B	$0
Operating Expenses	$90.1B	$66.0B	$75.5B	$81.6B	$111.4B
Operating Income	$25.6B	$3.8B	$6.5B	-$5.9B	-$60.7B
Operating Margin	6.4%	1.1%	1.7%	-1.7%	-16.4%
Interest Expense	$11.9B	$5.8B	$7.6B	$7.0B	$8.5B
Income Before Tax	$27.2B	$1.6B	$12.9B	-$35.7B	$4.1B
Tax Expense	$7.2B	-$595M	$2.9B	$8.7B	$22.5B
Net Income	$20.0B	$2.2B	$10.0B	-$44.4B	-$9.6B
Net Margin	5.0%	0.7%	2.7%	-12.6%	-2.6%
EPS (Diluted)	$1244.66	$137.88	$633.00	$-2809.65	$-606.16
EBITDA	$49.2B	$19.4B	$33.5B	-$15.1B	-$41.2B
Shares Outstanding	17M	16M	17M	16M	16M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$89.4B	$76.3B	$93.1B	$105.4B	$92.0B	$79.0B	$123.2B	$137.9B
Cost of Revenue	$67.1B	$63.4B	$73.0B	$77.0B	$68.7B	$100.1B	$122.2B	$150.9B
Gross Profit	$22.4B	$12.8B	$20.1B	$28.5B	$23.2B	-$21.1B	$989M	-$13.0B
Gross Margin	25.0%	16.8%	21.6%	27.0%	25.3%	-26.7%	0.8%	-9.4%
R&D Expenses	$1.4B	$1.7B	$0	$1.3B	$1.1B	$1.7B	$1.1B	$1.2B
SG&A Expenses	$11.8B	$11.2B	$12.6B	$30.4B	$19.5B	$14.2B	$13.0B	$23.8B
Operating Expenses	$20.5B	$23.4B	$25.5B	$30.4B	$37.7B	$17.8B	$22.7B	$26.5B
Operating Income	$1.9B	-$10.6B	-$5.4B	-$1.9B	-$14.5B	-$38.9B	-$21.7B	-$39.5B
Operating Margin	2.1%	-13.9%	-5.8%	-1.8%	-15.8%	-49.3%	-17.6%	-28.7%
Interest Expense	$1.6B	$2.2B	$1.3B	$1.3B	$1.9B	$4.0B	$3.8B	$5.2B
Income Before Tax	$830M	-$39.3B	$66.0B	-$2.2B	-$15.5B	-$44.1B	-$31.1B	-$47.5B
Tax Expense	$99M	$8.3B	$17.3B	$1.2B	$7.8B	-$3.8B	$682M	$615M
Net Income	$731M	-$47.6B	$48.6B	-$3.4B	-$23.3B	-$40.3B	-$31.8B	-$48.1B
Net Margin	0.8%	-62.5%	52.3%	-3.2%	-25.3%	-51.0%	-25.8%	-34.9%
EPS (Diluted)	$46.00	$-3012.66	$3077.54	$-215.03	$-1472.00	$-2549.70	$-2013.64	$-3045.90
EBITDA	$5.9B	-$33.2B	$68.4B	$29.8B	-$9.1B	-$30.6B	-$13.1B	-$31.1B
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

044340.KQ KOE