₩4,985.00 ($3.71)

-35.00 (-0.70%)

Weekly Expected Move ±4.0%

₩4591 ₩4788 ₩4985 ₩5182 ₩5379

KSC · Communication Services · Entertainment · Tech Score Sell · Power 35 · ₩825.4B mcap · 73M float · 0.733% daily turnover

Revenue

$2.28T +16.2% ▲

5Y CAGR: +31.3%

Gross Profit

$1.13T -39.3% ▼

5Y CAGR: +15.6%

Operating Income

$93.5B +23.1% ▲

Net Income

-$143.8B +23.2% ▲

EPS (Diluted)

$-964.20 +24.2% ▲

EBITDA

$378.2B +38.5% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$736.3B	$1.27T	$1.55T	$1.96T	$2.28T
YoY Growth	+26.2%	+72.9%	+21.4%	+26.7%	+16.2%
Cost of Revenue	$34.7B	$67.5B	$1.12T	$97.4B	$1.15T
Gross Profit	$701.6B	$1.21T	$420.8B	$1.86T	$1.13T
Gross Margin	95.3%	95.3%	27.2%	95.0%	49.6%
R&D Expenses	$1.7B	$1.6B	$1.7B	$2.4B	$0
SG&A Expenses	$466.3B	$732.6B	$858.0B	$1.10T	$0
Operating Expenses	$943.0B	$1.29T	$371.8B	$1.78T	$1.04T
Operating Income	-$245.6B	-$70.5B	$49.1B	$75.9B	$93.5B
Operating Margin	-33.4%	-5.5%	3.2%	3.9%	4.1%
Interest Expense	$163.1B	$156.8B	$146.5B	$68.3B	$166.5B
Income Before Tax	-$373.3B	-$186.3B	-$117.5B	-$163.6B	-$135.0B
Tax Expense	-$34.5B	-$23.1B	-$2.2B	$3.3B	$9.2B
Net Income	-$280.2B	-$166.2B	-$96.2B	-$187.3B	-$143.8B
Net Margin	-38.1%	-13.1%	-6.2%	-9.6%	-6.3%
EPS (Diluted)	$-5930.13	$-3053.70	$-863.20	$-1272.80	$-964.20
EBITDA	$111.1B	$296.7B	$327.2B	$273.0B	$378.2B
Shares Outstanding	51M	62M	122M	147M	145M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$547.0B	$588.0B	$533.6B	$491.6B	$583.1B	$667.1B	$573.4B	$594.0B
Cost of Revenue	$18.6B	$36.7B	$22.9B	$21.0B	$23.5B	$1.08T	$313.4B	$286.9B
Gross Profit	$528.4B	$551.3B	$510.7B	$470.6B	$559.5B	-$412.0B	$260.0B	$307.1B
Gross Margin	96.6%	93.8%	95.7%	95.7%	96.0%	-61.8%	45.3%	51.7%
R&D Expenses	$708M	$614M	$962M	$1.6B	$1.1B	$1.2B	$1.3B	$0
SG&A Expenses	$514.9B	$340.9B	$228.8B	$218.0B	$337.2B	$365.3B	$330.0B	$355.5B
Operating Expenses	$514.9B	$534.4B	$229.7B	$219.5B	$536.2B	$332.9B	$251.3B	$295.6B
Operating Income	$32.1B	$17.0B	$3.2B	$1.7B	$23.3B	$68.0B	$8.7B	$11.5B
Operating Margin	5.9%	2.9%	0.6%	0.3%	4.0%	10.2%	1.5%	1.9%
Interest Expense	$29.9B	$156.3B	$48.5B	$56.6B	$42.7B	$18.6B	$51.1B	$47.4B
Income Before Tax	$12.3B	-$120.2B	-$33.5B	-$50.8B	-$8.2B	-$43.1B	-$20.6B	$9.0B
Tax Expense	$4.3B	$6.8B	$4.0B	$3.9B	$6.7B	-$5.5B	$4.9B	-$13.6B
Net Income	$4.2B	-$137.8B	-$37.8B	-$35.8B	-$30.0B	-$40.2B	-$40.3B	$27.6B
Net Margin	0.8%	-23.4%	-7.1%	-7.3%	-5.1%	-6.0%	-7.0%	4.6%
EPS (Diluted)	$31.72	$-689.80	$-251.00	$-237.85	$-206.00	$-286.84	$-263.74	$166.51
EBITDA	$99.8B	$12.5B	$74.9B	$71.9B	$107.0B	$124.4B	$86.9B	$91.8B
Shares Outstanding	133M	205M	151M	151M	145M	145M	166M	136M

079160.KS KSC