₩3,700.00 ($2.75)

+155.00 (+4.37%)

Weekly Expected Move ±3.9%

₩3411 ₩3555 ₩3700 ₩3845 ₩3989

KOE · Basic Materials · Paper, Lumber & Forest Products · Tech Score Buy · Power 65 · ₩417.1B mcap · 12M float · 1.40% daily turnover

Revenue

$67.8B +20.3% ▲

5Y CAGR: -7.5%

Gross Profit

$5.5B +32.9% ▲

5Y CAGR: -8.0%

Operating Income

-$495M +61.6% ▲

Net Income

-$1.9B +85.7% ▲

EPS (Diluted)

$-1.65 +86.2% ▲

EBITDA

-$495M -144.0% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$95.5B	$112.5B	$53.1B	$56.4B	$67.8B
YoY Growth	-4.6%	+17.9%	-52.8%	+6.1%	+20.3%
Cost of Revenue	$93.7B	$116.0B	$48.8B	$52.2B	$62.2B
Gross Profit	$1.7B	-$3.5B	$4.3B	$4.2B	$5.5B
Gross Margin	1.8%	-3.1%	8.1%	7.4%	8.2%
R&D Expenses	$74M	$91M	$7M	-$1M	$158M
SG&A Expenses	$3.1B	$7.5B	$1.8B	$1.1B	$5.9B
Operating Expenses	$8.3B	$7.6B	$5.9B	$5.5B	$6.0B
Operating Income	-$6.5B	-$11.1B	-$1.6B	-$1.3B	-$495M
Operating Margin	-6.8%	-9.8%	-3.0%	-2.3%	-0.7%
Interest Expense	$1.6B	$3.2B	$4.6B	$245M	$573M
Income Before Tax	-$9.1B	-$14.0B	-$9.9B	-$949M	-$963M
Tax Expense	-$815M	$4.5B	-$285M	-$587M	-$2.5B
Net Income	-$8.2B	-$18.5B	-$21.3B	-$13.0B	-$1.9B
Net Margin	-8.6%	-16.5%	-40.0%	-23.1%	-2.7%
EPS (Diluted)	$-64.73	$-145.28	$-178.17	$-12.00	$-1.65
EBITDA	-$5.3B	-$8.5B	-$2.8B	$1.1B	-$495M
Shares Outstanding	127M	128M	119M	369M	1.13B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$20.1B	-$1.6B	$18.7B	$18.4B	$15.8B	$15.0B	$16.7B	$15.3B
Cost of Revenue	$20.4B	-$6.2B	$17.3B	$16.9B	$14.2B	$13.8B	$15.5B	$13.9B
Gross Profit	-$266M	$4.6B	$1.4B	$1.4B	$1.6B	$1.1B	$1.2B	$1.3B
Gross Margin	-1.3%	-282.5%	7.5%	7.7%	10.1%	7.5%	7.5%	8.6%
R&D Expenses	$0	$0	$0	$55M	$51M	$52M	$57M	$88M
SG&A Expenses	-$78M	-$1.0B	$189M	$1.2B	$387M	-$731M	$633M	$523M
Operating Expenses	$1.8B	$215M	$1.3B	$1.5B	$1.6B	$1.7B	$1.8B	$1.5B
Operating Income	-$2.1B	$4.4B	$136M	-$55M	$26M	-$601M	-$504M	-$200M
Operating Margin	-10.5%	-269.2%	0.7%	-0.3%	0.2%	-4.0%	-3.0%	-1.3%
Interest Expense	$4M	$72M	$3M	$404M	$2M	$56M	$52M	$27M
Income Before Tax	-$2.0B	$4.2B	$228M	-$341M	$137M	-$988M	-$201M	-$208M
Tax Expense	-$138M	$16M	$0	-$2.3B	$0	$3.2B	$0	$0
Net Income	-$1.8B	-$8.5B	$276M	$1.8B	-$456M	-$4.2B	-$359M	-$208M
Net Margin	-9.1%	522.4%	1.5%	9.8%	-2.9%	-28.0%	-2.1%	-1.4%
EPS (Diluted)	$-3.00	$0.77	$0.75	$1.60	$-0.40	$-30.90	$-3.18	$-1.85
EBITDA	-$1.5B	$4.7B	$635M	$1.8B	$571M	-$574M	$208M	$202M
Shares Outstanding	369M	369M	369M	369M	1.14B	113M	113M	113M

078130.KQ KOE