₩16,850.00 ($12.55)

+50.00 (+0.30%)

Weekly Expected Move ±5.6%

₩14974 ₩15912 ₩16850 ₩17788 ₩18726

KOE · Technology · Software - Application · Tech Score Buy · Power 52 · ₩208.3B mcap · 7M float · 1.19% daily turnover

Revenue

$84.0B +5.7% ▲

5Y CAGR: +13.4%

Gross Profit

$29.4B -9.8% ▼

5Y CAGR: +12.7%

Operating Income

$910M -89.4% ▼

5Y CAGR: -32.4%

Net Income

$2.9B -84.3% ▼

5Y CAGR: -3.8%

EPS (Diluted)

$237.04 -69.5% ▼

5Y CAGR: -12.5%

EBITDA

$3.7B -84.3% ▼

5Y CAGR: -13.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$47.0B	$58.6B	$63.2B	$79.5B	$84.0B
YoY Growth	+4.8%	+24.7%	+7.8%	+25.8%	+5.7%
Cost of Revenue	$28.3B	$37.0B	$39.0B	$46.9B	$54.6B
Gross Profit	$18.8B	$21.6B	$24.2B	$32.5B	$29.4B
Gross Margin	39.9%	36.9%	38.2%	40.9%	34.9%
R&D Expenses	$3.0B	$3.5B	$3.3B	$4.3B	$0
SG&A Expenses	$8.6B	$11.1B	$6.2B	$6.8B	$0
Operating Expenses	$12.0B	$15.1B	$19.5B	$23.9B	$28.4B
Operating Income	$6.7B	$6.5B	$4.7B	$8.6B	$910M
Operating Margin	14.3%	11.1%	7.4%	10.8%	1.1%
Interest Expense	$299M	$14M	$1.1B	$1.0B	$148M
Income Before Tax	$6.6B	$7.9B	-$27.1B	$19.6B	$1.2B
Tax Expense	$1.3B	$1.3B	-$633M	$983M	-$1.3B
Net Income	$5.4B	$6.4B	-$26.7B	$18.6B	$2.9B
Net Margin	11.5%	11.0%	-42.3%	23.4%	3.5%
EPS (Diluted)	$549.20	$577.67	$-2384.56	$777.00	$237.04
EBITDA	$9.6B	$11.0B	-$22.5B	$23.5B	$3.7B
Shares Outstanding	10M	11M	11M	12M	12M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$23.2B	$22.4B	$20.6B	$22.1B	$21.3B	$20.0B	$14.8B	$17.8B
Cost of Revenue	$12.3B	$14.3B	$12.8B	$12.9B	$13.3B	$14.0B	$10.7B	$11.3B
Gross Profit	$10.9B	$8.1B	$7.3B	$9.2B	$8.0B	$6.0B	$4.0B	$6.5B
Gross Margin	47.0%	36.3%	35.5%	41.6%	37.6%	30.0%	27.3%	36.6%
R&D Expenses	$921M	$1.6B	$0	$0	$1.5B	$1.4B	$1.8B	$1.9B
SG&A Expenses	$1.7B	$2.1B	$1.8B	$9.0B	$2.1B	$1.9B	$1.3B	$2.4B
Operating Expenses	$6.5B	$5.7B	$6.2B	$9.0B	$7.7B	$6.5B	$6.8B	$7.6B
Operating Income	$4.4B	$2.4B	$963M	$152M	$315M	-$520M	-$2.8B	-$1.1B
Operating Margin	18.9%	10.8%	4.7%	0.7%	1.5%	-2.6%	-18.7%	-6.3%
Interest Expense	$144M	$36M	$39M	$37M	$36M	$36M	$35M	$32M
Income Before Tax	$7.2B	$2.7B	$1.1B	$245M	$367M	-$506M	-$2.5B	-$1.3B
Tax Expense	$1.0B	-$455M	$54M	$798M	-$1.4B	-$833M	$6M	-$297M
Net Income	$6.1B	$3.1B	$1.1B	-$453M	$1.9B	$416M	-$2.4B	-$1.1B
Net Margin	26.3%	13.9%	5.3%	-2.1%	8.8%	2.1%	-16.4%	-5.9%
EPS (Diluted)	$516.00	$125.21	$88.00	$-39.01	$151.00	$33.57	$-196.07	$-85.20
EBITDA	$8.0B	$3.4B	$1.8B	$9.9B	$1.2B	-$9.2B	-$1.8B	-$503M
Shares Outstanding	12M	12M	12M	12M	12M	12M	12M	12M

058970.KQ KOE