₩2,005.00 ($1.49)

+0.00 (+0.00%)

Weekly Expected Move ±3.9%

₩1847 ₩1926 ₩2005 ₩2084 ₩2163

KSC · Consumer Cyclical · Gambling, Resorts & Casinos · Tech Score Sell · Power 33 · ₩94.8B mcap · 25M float · 0.264% daily turnover

Revenue

$250.2B -6.6% ▼

5Y CAGR: +14.4%

Gross Profit

$46.4B -11.5% ▼

5Y CAGR: +38.5%

Operating Income

$15.3B -43.1% ▼

Net Income

-$30.6B -482.0% ▼

EPS (Diluted)

$-645.82 -485.7% ▼

EBITDA

$36.4B -23.3% ▼

5Y CAGR: +38.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$236.3B	$143.3B	$211.6B	$267.8B	$250.2B
YoY Growth	+85.5%	-39.4%	+47.7%	+26.5%	-6.6%
Cost of Revenue	$185.5B	$124.2B	$170.1B	$215.4B	$203.8B
Gross Profit	$50.8B	$19.1B	$41.6B	$52.4B	$46.4B
Gross Margin	21.5%	13.3%	19.7%	19.6%	18.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$14.0B	$11.2B	$14.4B	$17.5B	$0
Operating Expenses	$20.1B	$17.5B	$20.2B	$25.4B	$31.0B
Operating Income	$30.7B	-$1.2B	$21.4B	$27.0B	$15.3B
Operating Margin	13.0%	-0.9%	10.1%	10.1%	6.1%
Interest Expense	$13.4B	$11.8B	$13.7B	$16.5B	$18.5B
Income Before Tax	$10.6B	-$13.0B	$12.8B	$11.1B	-$35.3B
Tax Expense	$2.0B	-$862M	$2.8B	$3.2B	-$4.7B
Net Income	$8.7B	-$12.1B	$10.0B	$8.0B	-$30.6B
Net Margin	3.7%	-8.5%	4.7%	3.0%	-12.2%
EPS (Diluted)	$180.20	$-251.83	$207.75	$167.45	$-645.82
EBITDA	$42.8B	$18.3B	$44.2B	$47.5B	$36.4B
Shares Outstanding	48M	48M	48M	48M	48M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$76.4B	$74.1B	$70.7B	$89.3B	$48.1B	$42.1B	$47.7B	$34.0B
Cost of Revenue	$59.9B	$60.7B	$52.0B	$75.5B	$38.0B	$38.4B	$33.7B	$35.6B
Gross Profit	$16.5B	$13.4B	$18.7B	$13.8B	$10.1B	$3.7B	$14.0B	-$1.6B
Gross Margin	21.6%	18.1%	26.4%	15.5%	21.1%	8.9%	29.3%	-4.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.4B	$4.9B	$5.4B	$7.9B	$5.6B	$3.7B	$2.9B	$6.6B
Operating Expenses	$6.4B	$7.1B	$5.4B	$7.9B	$5.6B	$12.2B	$4.7B	$6.7B
Operating Income	$10.2B	$6.4B	$13.3B	$5.9B	$4.5B	-$8.4B	$9.3B	-$8.3B
Operating Margin	13.3%	8.6%	18.9%	6.6%	9.4%	-20.0%	19.5%	-24.3%
Interest Expense	$4.4B	$4.5B	$4.5B	$4.5B	$4.6B	$4.8B	$5.3B	$4.0B
Income Before Tax	$8.6B	-$1.6B	$10.0B	$2.1B	-$204M	-$47.2B	$8.0B	-$12.0B
Tax Expense	$1.8B	$449M	$2.1B	$451M	-$24M	-$7.2B	$2.1B	-$2.8B
Net Income	$6.9B	-$2.0B	$7.9B	$1.6B	-$145M	-$39.9B	$6.2B	-$9.2B
Net Margin	9.0%	-2.7%	11.1%	1.8%	-0.3%	-94.8%	13.1%	-27.1%
EPS (Diluted)	$145.00	$-42.21	$166.46	$34.79	$-3.00	$-844.01	$129.71	$-195.06
EBITDA	$18.0B	$8.4B	$24.0B	$13.8B	$9.7B	-$16.4B	$13.4B	-$4.1B
Shares Outstanding	47M	47M	47M	47M	48M	48M	48M	47M

070960.KS KSC