₩54,900.00 ($40.83)

-2400.00 (-4.19%)

Weekly Expected Move ±9.2%

₩44824 ₩49862 ₩54900 ₩59938 ₩64976

KOE · Technology · Semiconductors · Tech Score Buy · Power 63 · ₩1.96T mcap · 25M float · 5.92% daily turnover

Revenue

$159.1B -14.2% ▼

5Y CAGR: -7.0%

Gross Profit

$64.0B -10.5% ▼

5Y CAGR: -4.7%

Operating Income

$18.2B -22.4% ▼

5Y CAGR: -13.7%

Net Income

$9.4B +145.0% ▲

5Y CAGR: -21.8%

EPS (Diluted)

$263.06 +145.0% ▲

5Y CAGR: -21.0%

EBITDA

$32.3B +312.7% ▲

5Y CAGR: -9.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$255.9B	$267.5B	$133.6B	$185.5B	$159.1B
YoY Growth	+12.2%	+4.5%	-50.1%	+38.8%	-14.2%
Cost of Revenue	$172.5B	$162.3B	$87.9B	$114.0B	$95.1B
Gross Profit	$83.5B	$105.2B	$45.7B	$71.5B	$64.0B
Gross Margin	32.6%	39.3%	34.2%	38.5%	40.2%
R&D Expenses	$16.1B	$14.7B	$15.7B	$18.7B	$0
SG&A Expenses	$11.1B	$36.1B	$26.5B	$8.1B	$0
Operating Expenses	$47.2B	$50.2B	$42.2B	$48.1B	$45.8B
Operating Income	$36.2B	$55.0B	$3.2B	$23.4B	$18.2B
Operating Margin	14.2%	20.6%	2.4%	12.6%	11.4%
Interest Expense	$3.0B	$4.0B	$5.7B	$8.4B	$11.5B
Income Before Tax	$21.9B	$42.7B	-$12.9B	-$35.4B	$7.5B
Tax Expense	$4.8B	$9.5B	-$1.8B	-$13.4B	-$1.5B
Net Income	$18.0B	$32.6B	-$9.3B	-$20.9B	$9.4B
Net Margin	7.0%	12.2%	-7.0%	-11.3%	5.9%
EPS (Diluted)	$478.88	$885.97	$-260.48	$-584.25	$263.06
EBITDA	$35.3B	$57.9B	$3.1B	-$15.2B	$32.3B
Shares Outstanding	38M	37M	36M	36M	36M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$46.7B	$47.7B	$34.6B	$48.9B	$41.8B	$33.9B	$52.4B	$56.8B
Cost of Revenue	$28.0B	$31.2B	$19.9B	$30.1B	$23.8B	$21.3B	$32.4B	$33.1B
Gross Profit	$18.7B	$16.5B	$14.6B	$18.8B	$18.0B	$12.6B	$20.0B	$23.7B
Gross Margin	40.1%	34.7%	42.3%	38.5%	43.0%	37.1%	38.2%	41.7%
R&D Expenses	$4.6B	$5.6B	$3.9B	$4.4B	$3.6B	$3.9B	$4.1B	$4.4B
SG&A Expenses	$2.2B	$1.8B	$7.1B	$8.1B	$1.8B	-$8.4B	$1.9B	$6.0B
Operating Expenses	$11.1B	$12.0B	$12.9B	$12.5B	$10.8B	$13.8B	$9.8B	$10.8B
Operating Income	$6.2B	$4.5B	$1.8B	$6.4B	$7.1B	$2.9B	$10.2B	$12.9B
Operating Margin	13.2%	9.4%	5.2%	13.0%	17.0%	8.6%	19.5%	22.7%
Interest Expense	$2.3B	$2.1B	$2.1B	$2.5B	$2.8B	$4.2B	$4.4B	$4.5B
Income Before Tax	$17.8B	-$39.8B	-$1.7B	$28.0B	-$8.2B	-$10.6B	-$7.8B	$6.2B
Tax Expense	$3.7B	-$13.4B	-$141M	$6.3B	-$1.5B	-$6.1B	-$1.7B	$1.1B
Net Income	$14.6B	-$26.1B	-$1.3B	$21.5B	-$6.2B	-$4.6B	-$6.2B	$5.2B
Net Margin	31.2%	-54.7%	-3.8%	44.0%	-14.8%	-13.6%	-11.7%	9.1%
EPS (Diluted)	$408.48	$-730.01	$-37.11	$599.85	$-173.00	$-128.46	$-172.16	$145.27
EBITDA	$23.4B	-$34.1B	$4.2B	$22.8B	-$1.3B	$6.9B	$14.4B	$16.1B
Shares Outstanding	36M	36M	36M	36M	36M	36M	36M	36M

089030.KQ KOE