₩12,660.00 ($9.42)

+430.00 (+3.52%)

Weekly Expected Move ±7.9%

₩10665 ₩11662 ₩12660 ₩13658 ₩14655

KOE · Technology · Consumer Electronics · Tech Score Neutral · Power 54 · ₩484.1B mcap · 21M float · 1.78% daily turnover

Analysis Technicals Weather Peers

Revenue

$28.2B +8.3% ▲

5Y CAGR: -13.3%

Gross Profit

$3.2B -30.3% ▼

5Y CAGR: -27.5%

Operating Income

-$5.0B -19.2% ▼

Net Income

-$7.0B -118.9% ▼

EPS (Diluted)

$-186.22 -120.0% ▼

EBITDA

-$4.2B -65.7% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$27.6B	$44.5B	$30.4B	$26.0B	$28.2B
YoY Growth	-52.1%	+61.0%	-31.6%	-14.4%	+8.3%
Cost of Revenue	$20.7B	$27.1B	$21.5B	$21.5B	$25.0B
Gross Profit	$7.0B	$17.4B	$8.9B	$4.5B	$3.2B
Gross Margin	25.2%	39.0%	29.2%	17.4%	11.2%
R&D Expenses	$5.7B	$7.0B	$6.9B	$3.5B	$0
SG&A Expenses	$3.4B	$1.5B	$1.9B	$1.2B	$0
Operating Expenses	$11.8B	$12.9B	$13.5B	$8.7B	$8.2B
Operating Income	-$6.4B	$4.5B	-$4.7B	-$4.2B	-$5.0B
Operating Margin	-23.2%	10.0%	-15.4%	-16.2%	-17.9%
Interest Expense	$193M	$234M	$294M	$231M	$204M
Income Before Tax	-$4.6B	$5.9B	-$4.2B	-$3.6B	-$4.8B
Tax Expense	-$328M	$244M	$0	$112M	$2.2B
Net Income	-$2.4B	$4.9B	-$5.2B	-$3.2B	-$7.0B
Net Margin	-8.7%	11.0%	-17.0%	-12.3%	-24.8%
EPS (Diluted)	$-64.37	$130.00	$-137.98	$-84.65	$-186.22
EBITDA	-$2.7B	$7.1B	-$3.0B	-$2.5B	-$4.2B
Shares Outstanding	38M	38M	38M	38M	38M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$6.2B	$1.9B	$1.4B	$2.9B	$3.5B	$20.4B	$5.0B	$8.2B
Cost of Revenue	$4.7B	$3.1B	$1.1B	$3.3B	$2.9B	$17.4B	$6.3B	$7.9B
Gross Profit	$1.6B	-$1.2B	$365M	-$451M	$598M	$3.0B	-$1.3B	$273M
Gross Margin	25.0%	-64.6%	25.5%	-15.7%	17.2%	14.6%	-26.2%	3.3%
R&D Expenses	$0	-$1.0B	$926M	$511M	$1.1B	-$1.0B	$1.2B	$1.3B
SG&A Expenses	$3.2B	$132M	$2.9B	$2.4B	$130M	$294M	$471M	$1.8B
Operating Expenses	$3.2B	-$569M	$2.9B	$2.4B	$2.3B	$1.0B	$2.7B	$3.2B
Operating Income	-$1.6B	-$628M	-$2.5B	-$2.8B	-$1.7B	$2.0B	-$4.0B	-$3.0B
Operating Margin	-26.1%	-33.9%	-176.1%	-97.7%	-48.5%	9.7%	-79.5%	-36.0%
Interest Expense	$55M	$51M	$44M	$38M	$64M	$58M	$59M	$51M
Income Before Tax	-$1.7B	-$494M	-$2.4B	-$2.9B	-$1.6B	$2.1B	-$3.9B	-$2.9B
Tax Expense	$0	$112M	$0	$0	$0	$2.2B	$0	$0
Net Income	-$1.7B	-$76M	-$2.3B	-$2.9B	-$1.6B	-$88M	-$3.9B	-$2.9B
Net Margin	-27.2%	-4.1%	-163.1%	-101.0%	-46.6%	-0.4%	-77.5%	-35.3%
EPS (Diluted)	$-45.00	$-2.01	$-61.89	$-76.93	$-43.00	$-3.55	$-103.49	$-76.78
EBITDA	-$1.4B	-$217M	$569M	-$451M	-$1.3B	$2.2B	-$3.8B	-$2.8B
Shares Outstanding	38M	38M	38M	38M	38M	38M	38M	38M

056080.KQ KOE