₩79,300.00 ($59.03)

+1000.00 (+1.28%)

Weekly Expected Move ±7.4%

₩67629 ₩73465 ₩79300 ₩85135 ₩90971

KOE · Industrials · Industrial - Machinery · Tech Score Buy · Power 54 · ₩773.2B mcap · 6M float · 6.02% daily turnover

Revenue

$75.7B -15.0% ▼

5Y CAGR: -10.5%

Gross Profit

$6.5B -46.0% ▼

5Y CAGR: +15.2%

Operating Income

-$5.7B -3910.8% ▼

Net Income

-$5.6B -351.4% ▼

EPS (Diluted)

$-571.78 -350.9% ▼

EBITDA

-$4.4B -215.2% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$142.5B	$143.2B	$102.7B	$89.1B	$75.7B
YoY Growth	+7.9%	+0.5%	-28.3%	-13.2%	-15.0%
Cost of Revenue	$129.7B	$126.2B	$90.3B	$77.1B	$69.2B
Gross Profit	$12.8B	$17.1B	$12.3B	$12.0B	$6.5B
Gross Margin	9.0%	11.9%	12.0%	13.5%	8.6%
R&D Expenses	$1.7B	$1.7B	$2.1B	$1.7B	$0
SG&A Expenses	$6.1B	$5.9B	$3.5B	$4.3B	$0
Operating Expenses	$12.7B	$15.3B	$11.2B	$11.9B	$12.2B
Operating Income	$224M	$1.8B	$1.1B	$149M	-$5.7B
Operating Margin	0.2%	1.3%	1.1%	0.2%	-7.5%
Interest Expense	$28M	$21M	$16M	$9M	$8M
Income Before Tax	$2.7B	$2.4B	$567M	$2.5B	-$5.0B
Tax Expense	$114M	-$844M	-$126M	$324M	$582M
Net Income	$1.6B	$3.3B	$694M	$2.2B	-$5.6B
Net Margin	1.1%	2.3%	0.7%	2.5%	-7.4%
EPS (Diluted)	$167.61	$336.60	$71.13	$227.88	$-571.78
EBITDA	$2.0B	$4.2B	$2.8B	$3.8B	-$4.4B
Shares Outstanding	10M	10M	10M	10M	10M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$17.0B	$23.6B	$14.1B	$19.7B	$17.3B	$24.6B	$25.1B	$26.4B
Cost of Revenue	$16.0B	$19.6B	$13.3B	$17.3B	$15.5B	$22.8B	$22.2B	$23.0B
Gross Profit	$1.0B	$4.0B	$804M	$2.3B	$1.8B	$1.8B	$3.0B	$3.4B
Gross Margin	6.0%	16.8%	5.7%	11.8%	10.3%	7.4%	11.9%	12.7%
R&D Expenses	$417M	$437M	$406M	$404M	$0	$409M	$350M	$398M
SG&A Expenses	$3.1B	$850M	$783M	$3.1B	$3.0B	$1.0B	$931M	$2.3B
Operating Expenses	$3.1B	$2.9B	$3.2B	$3.1B	$2.9B	$3.2B	$2.9B	$2.9B
Operating Income	-$2.0B	$1.1B	-$2.4B	-$816M	-$1.1B	-$1.4B	$74M	$500M
Operating Margin	-12.0%	4.5%	-16.8%	-4.2%	-6.4%	-5.5%	0.3%	1.9%
Interest Expense	$3M	$2M	$2M	$2M	$2M	$2M	$2M	$2M
Income Before Tax	-$2.3B	$2.6B	-$2.2B	-$1.4B	-$536M	-$850M	$934M	$1.1B
Tax Expense	-$64M	$143M	$263K	-$48M	$0	$630M	$0	-$35M
Net Income	-$2.3B	$2.4B	-$2.2B	-$1.4B	-$536M	-$1.5B	$934M	$1.1B
Net Margin	-13.3%	10.3%	-15.6%	-6.9%	-3.1%	-6.0%	3.7%	4.2%
EPS (Diluted)	$-233.00	$249.34	$-226.45	$-162.78	$-55.00	$-151.76	$95.78	$112.64
EBITDA	-$1.7B	$2.9B	-$2.1B	$2.6B	-$798M	-$1.1B	$352M	$781M
Shares Outstanding	10M	10M	8M	8M	10M	10M	10M	10M

090360.KQ KOE