₩5,570.00 ($4.15)

-50.00 (-0.89%)

Weekly Expected Move ±5.0%

₩5015 ₩5292 ₩5570 ₩5848 ₩6125

KOE · Consumer Cyclical · Specialty Retail · Tech Score Sell · Power 44 · ₩93.8B mcap · 11M float · 0.532% daily turnover

Revenue

$21.3B +3.6% ▲

5Y CAGR: -5.9%

Gross Profit

$4.2B -24.0% ▼

5Y CAGR: -14.5%

Operating Income

-$4.0B -16.6% ▼

Net Income

-$8.8B +7.3% ▲

EPS (Diluted)

$-521.00 +7.3% ▲

EBITDA

-$4.0B -16.2% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$79.0B	$55.1B	$45.0B	$20.6B	$21.3B
YoY Growth	+173.9%	-30.2%	-18.4%	-54.2%	+3.6%
Cost of Revenue	$50.2B	$37.2B	$38.5B	$15.0B	$17.1B
Gross Profit	$28.9B	$17.9B	$6.5B	$5.6B	$4.2B
Gross Margin	36.5%	32.5%	14.4%	27.0%	19.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.8B	$3.5B	$3.3B	$3.0B	$8.2B
Operating Expenses	$9.1B	$10.2B	$10.0B	$9.0B	$8.2B
Operating Income	$19.7B	$7.7B	-$3.5B	-$3.4B	-$4.0B
Operating Margin	25.0%	14.0%	-7.9%	-16.5%	-18.5%
Interest Expense	$1.9B	$1.9B	$2.6B	$4.8B	$6.5B
Income Before Tax	$18.0B	$6.5B	-$6.9B	-$9.9B	-$9.8B
Tax Expense	$2.0B	$2.0B	$1.1B	-$384M	-$1.0B
Net Income	$16.0B	$4.5B	-$8.0B	-$9.5B	-$8.8B
Net Margin	20.3%	8.2%	-17.7%	-46.0%	-41.1%
EPS (Diluted)	$1014.00	$270.00	$-473.00	$-562.03	$-521.00
EBITDA	$21.0B	$9.6B	-$2.4B	-$3.4B	-$4.0B
Shares Outstanding	16M	17M	17M	17M	17M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.7B	$3.9B	$3.7B	$6.4B	$5.6B	$5.6B	$15.3B	$4.3B
Cost of Revenue	$2.6B	$4.0B	$3.7B	$3.8B	$4.6B	$5.1B	$12.9B	$2.2B
Gross Profit	$77M	-$110M	$37M	$2.6B	$1.1B	$529M	$2.4B	$2.1B
Gross Margin	2.9%	-2.8%	1.0%	40.7%	19.0%	9.4%	15.4%	49.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$880M	$687M	$2.1B	$1.6B	$705M	$2.5B	$721M	$1.7B
Operating Expenses	$2.4B	$2.5B	$2.1B	$2.0B	$1.8B	$2.5B	$2.1B	$1.8B
Operating Income	-$2.3B	-$2.7B	-$2.1B	$591M	-$746M	-$2.0B	$289M	$312M
Operating Margin	-85.9%	-68.7%	-56.4%	9.3%	-13.2%	-36.0%	1.9%	7.3%
Interest Expense	$1.2B	$1.4B	$1.3B	$1.4B	$1.2B	$2.6B	$1.3B	$1.3B
Income Before Tax	-$3.3B	-$4.9B	-$3.4B	-$559M	-$2.1B	-$3.7B	-$945M	-$437M
Tax Expense	$0	-$319M	$2M	-$10M	$0	-$999M	$0	-$83M
Net Income	-$3.3B	-$4.5B	-$3.4B	-$549M	-$2.1B	-$2.7B	-$945M	-$354M
Net Margin	-122.3%	-117.8%	-92.2%	-8.6%	-37.4%	-47.6%	-6.2%	-8.3%
EPS (Diluted)	$-193.00	$-269.97	$-204.52	$-32.70	$-126.00	$-158.00	$-56.00	$-21.03
EBITDA	-$1.7B	-$3.1B	$491M	$3.0B	-$308M	-$2.0B	$826M	$774M
Shares Outstanding	17M	17M	17M	17M	17M	17M	17M	17M

063170.KQ KOE