₩37,500.00 ($27.93)

+50.00 (+0.13%)

Weekly Expected Move ±8.0%

₩31533 ₩34517 ₩37500 ₩40483 ₩43467

KOE · Technology · Electronic Gaming & Multimedia · Tech Score Strong Buy · Power 64 · ₩429.2B mcap · 8M float · 1.23% daily turnover

Revenue

$693.8B -0.0% ▼

5Y CAGR: +6.4%

Gross Profit

$406.7B -41.4% ▼

5Y CAGR: -0.3%

Operating Income

-$139M -105.1% ▼

Net Income

$36.5B +133.9% ▲

5Y CAGR: -14.6%

EPS (Diluted)

$3185.24 +133.8% ▲

5Y CAGR: -13.7%

EBITDA

$18.9B +117.8% ▲

5Y CAGR: -30.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$558.7B	$677.3B	$739.6B	$693.9B	$693.8B
YoY Growth	+9.8%	+21.2%	+9.2%	-6.2%	-0.0%
Cost of Revenue	$172.9B	$332.9B	$326.6B	$0	$289.7B
Gross Profit	$385.8B	$344.4B	$739.6B	$693.9B	$406.7B
Gross Margin	69.1%	50.9%	100.0%	100.0%	58.6%
R&D Expenses	$90.8B	$43.4B	$48.4B	$44.2B	$0
SG&A Expenses	$239.9B	$465.6B	$398.8B	$476.1B	$0
Operating Expenses	$330.8B	$361.0B	$747.7B	$687.8B	$406.8B
Operating Income	$52.5B	-$15.1B	-$33.2B	$2.8B	-$139M
Operating Margin	9.4%	-2.2%	-4.5%	0.4%	-0.0%
Interest Expense	$2.6B	$10.6B	$14.5B	$16.3B	$21.9B
Income Before Tax	$101.5B	$3.9B	$43.0B	-$159.5B	$37.5B
Tax Expense	$23.7B	$11.4B	$22.8B	-$7.5B	$28.2B
Net Income	$129.4B	$33.4B	$39.8B	-$107.8B	$36.5B
Net Margin	23.2%	4.9%	5.4%	-15.5%	5.3%
EPS (Diluted)	$10835.00	$2804.49	$3430.25	$-9417.51	$3185.24
EBITDA	$117.8B	$48.2B	-$11.4B	-$106.5B	$18.9B
Shares Outstanding	12M	12M	12M	11M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$172.8B	$190.3B	$168.0B	$184.8B	$161.2B	$182.4B	$144.7B	$157.0B
Cost of Revenue	$66.7B	$74.1B	$68.3B	$0	$0	$71.7B	$61.0B	$63.5B
Gross Profit	$172.8B	$190.3B	$99.7B	$184.8B	$161.2B	$110.7B	$83.7B	$157.0B
Gross Margin	100.0%	100.0%	59.4%	100.0%	100.0%	60.7%	57.8%	100.0%
R&D Expenses	$10.7B	$10.8B	$11.3B	$10.5B	$0	$0	$30.1B	$0
SG&A Expenses	$120.5B	$134.5B	$166.3B	$183.4B	$123.4B	$110.0B	$85.7B	$99.2B
Operating Expenses	$103.2B	$184.8B	$98.2B	$183.4B	$180.8B	$93.5B	$78.6B	$149.9B
Operating Income	$1.4B	$5.5B	$1.6B	$1.4B	-$19.6B	$17.2B	$5.1B	$7.2B
Operating Margin	0.8%	2.9%	0.9%	0.7%	-12.2%	9.4%	3.5%	4.6%
Interest Expense	$4.2B	$4.6B	$5.1B	$3.9B	$4.7B	$8.1B	$4.4B	$4.3B
Income Before Tax	-$5.7B	-$161.1B	$5.8B	$5.5B	-$15.4B	$41.6B	-$8.9B	-$230M
Tax Expense	-$6.6B	-$3.6B	$3.7B	$3.1B	-$1.2B	$22.6B	-$635M	$3.3B
Net Income	$3.2B	-$126.0B	$7.4B	$8.7B	-$11.3B	$31.7B	-$10.5B	$2.4B
Net Margin	1.9%	-66.2%	4.4%	4.7%	-7.0%	17.4%	-7.2%	1.6%
EPS (Diluted)	$280.00	$-11006.09	$647.72	$761.89	$-990.00	$14.82	$-863.50	$213.72
EBITDA	$9.4B	$4.0B	$16.1B	$189.8B	-$5.9B	$21.3B	$8.9B	$10.4B
Shares Outstanding	11M	11M	11M	11M	11M	264M	13M	12M

078340.KQ KOE