₩23,900.00 ($17.80)

+250.00 (+1.06%)

Weekly Expected Move ±10.2%

₩19047 ₩21473 ₩23900 ₩26327 ₩28753

KOE · Technology · Semiconductors · Tech Score Strong Buy · Power 64 · ₩752.8B mcap · 23M float · 1.80% daily turnover

Revenue

$976.8B +80.7% ▲

5Y CAGR: +28.3%

Gross Profit

$314.1B +22.1% ▲

5Y CAGR: +21.1%

Operating Income

$98.8B +4.4% ▲

5Y CAGR: +17.7%

Net Income

$73.1B +303.4% ▲

5Y CAGR: +41.3%

EPS (Diluted)

$2187.15 +1020.6% ▲

5Y CAGR: +38.9%

EBITDA

$101.8B -32.2% ▼

5Y CAGR: +7.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$365.5B	$414.8B	$381.7B	$540.5B	$976.8B
YoY Growth	+30.1%	+13.5%	-8.0%	+41.6%	+80.7%
Cost of Revenue	$202.2B	$228.4B	$239.0B	$283.2B	$662.9B
Gross Profit	$163.3B	$186.4B	$148.3B	$257.3B	$314.1B
Gross Margin	44.7%	44.9%	38.9%	47.6%	32.2%
R&D Expenses	$22.2B	$28.4B	$30.0B	$38.6B	$50.5B
SG&A Expenses	$69.9B	$89.9B	$86.0B	$43.8B	$164.8B
Operating Expenses	$95.7B	$122.4B	$116.0B	$162.7B	$215.3B
Operating Income	$69.7B	$64.0B	$21.1B	$94.6B	$98.8B
Operating Margin	19.1%	15.4%	5.5%	17.5%	10.1%
Interest Expense	$6.4B	$10.0B	$16.1B	$19.1B	$27.5B
Income Before Tax	$61.5B	-$20.3B	$41.0B	$83.3B	$85.5B
Tax Expense	$46.5B	$11.0B	$13.0B	$13.2B	$12.4B
Net Income	-$17.8B	-$55.2B	-$27.3B	$18.1B	$73.1B
Net Margin	-4.9%	-13.3%	-7.1%	3.4%	7.5%
EPS (Diluted)	$-577.99	$-1743.37	$-865.37	$195.17	$2187.15
EBITDA	$97.3B	$92.9B	$77.9B	$150.2B	$101.8B
Shares Outstanding	31M	32M	31M	31M	33M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$137.8B	$137.1B	$214.9B	$248.6B	$245.4B	$267.9B	$322.0B	$349.2B
Cost of Revenue	$70.8B	$80.8B	$133.0B	$166.8B	$165.7B	$185.6B	$229.9B	$255.1B
Gross Profit	$67.0B	$56.2B	$81.9B	$81.8B	$79.7B	$82.5B	$92.1B	$94.1B
Gross Margin	48.6%	41.0%	38.1%	32.9%	32.5%	30.8%	28.6%	26.9%
R&D Expenses	$9.3B	$11.4B	$10.0B	$10.7B	$13.4B	$18.4B	$15.7B	$14.5B
SG&A Expenses	$9.6B	$13.9B	$11.0B	$51.6B	$14.2B	$19.7B	$18.1B	$56.5B
Operating Expenses	$40.0B	$46.7B	$46.6B	$51.6B	$57.3B	$71.8B	$73.2B	$73.3B
Operating Income	$27.0B	$9.5B	$35.3B	$30.2B	$22.4B	$10.7B	$18.9B	$20.7B
Operating Margin	19.6%	6.9%	16.4%	12.1%	9.1%	4.0%	5.9%	5.9%
Interest Expense	$4.8B	$5.9B	$6.6B	$5.0B	$8.4B	$7.5B	$11.7B	$13.3B
Income Before Tax	$23.5B	$671M	$36.2B	$24.0B	$19.2B	$14.5B	$11.4B	$19.3B
Tax Expense	$7.9B	-$16.6B	$10.9B	$1.2B	$6.1B	$742M	$12.8B	$3.0B
Net Income	$9.6B	$5.7B	$11.4B	$12.0B	$1.7B	$4.5B	-$11.5B	$21.5B
Net Margin	7.0%	4.2%	5.3%	4.8%	0.7%	1.7%	-3.6%	6.1%
EPS (Diluted)	$307.00	$-198.54	$360.75	$380.13	$52.00	$143.20	$-1349.69	$655.00
EBITDA	$40.3B	$18.6B	$62.1B	$101.0B	$46.0B	-$32.6B	$40.3B	$43.3B
Shares Outstanding	31M	31M	31M	31M	32M	9M	9M	33M

059090.KQ KOE