₩18,040.00 ($13.31)

-60.00 (-0.33%)

Weekly Expected Move ±4.0%

₩16596 ₩17318 ₩18040 ₩18762 ₩19484

KOE · Technology · Software - Application · Tech Score Neutral · Power 48 · ₩353.1B mcap · 10M float · 0.664% daily turnover

Revenue

$432.7B +18.0% ▲

5Y CAGR: +8.4%

Gross Profit

$0 -100.0% ▼

Operating Income

$60.0B +82.2% ▲

5Y CAGR: -0.1%

Net Income

$45.8B +1812.4% ▲

5Y CAGR: -5.3%

EPS (Diluted)

$2094.47 +1670.2% ▲

5Y CAGR: -5.6%

EBITDA

$60.0B +164.4% ▲

5Y CAGR: -4.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$261.2B	$294.6B	$365.6B	$366.8B	$432.7B
YoY Growth	-9.8%	+12.8%	+24.1%	+0.3%	+18.0%
Cost of Revenue	$168.6B	$189.5B	$233.5B	$249.2B	$0
Gross Profit	$92.6B	$105.1B	$132.1B	$117.6B	$0
Gross Margin	35.4%	35.7%	36.1%	32.1%	0.0%
R&D Expenses	$12.8B	$9.9B	$4.1B	$45.7B	$0
SG&A Expenses	$213.9B	$244.9B	$169.4B	$167.1B	$0
Operating Expenses	$226.7B	$85.5B	$100.8B	$84.7B	$372.7B
Operating Income	$21.2B	$19.6B	$31.6B	$32.9B	$60.0B
Operating Margin	8.1%	6.6%	8.6%	9.0%	13.9%
Interest Expense	$41M	$1.7B	$1.8B	$522M	$0
Income Before Tax	$57.0B	$19.5B	$43.8B	$4.9B	$63.4B
Tax Expense	$7.7B	$6.3B	-$2.7B	$11.8B	$17.6B
Net Income	$56.8B	$13.1B	$48.7B	$2.4B	$45.8B
Net Margin	21.7%	4.4%	13.3%	0.7%	10.6%
EPS (Diluted)	$2640.71	$622.93	$2373.63	$118.32	$2094.47
EBITDA	$69.1B	$38.1B	$64.6B	$22.7B	$60.0B
Shares Outstanding	22M	21M	21M	20M	22M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$93.1B	$89.6B	$89.0B	$110.0B	$127.4B	$106.3B	$101.4B	$102.1B
Cost of Revenue	$0	$74.2B	$0	$0	$90.9B	$93.4B	$78.3B	$83.9B
Gross Profit	$93.1B	$15.4B	$89.0B	$110.0B	$36.5B	$12.9B	$23.1B	$18.1B
Gross Margin	100.0%	17.2%	100.0%	100.0%	28.7%	12.1%	22.7%	17.8%
R&D Expenses	$8.6B	$8.5B	$12.2B	$13.2B	$10.0B	$8.2B	$16.1B	$0
SG&A Expenses	$86.7B	-$84.1B	$78.8B	$91.4B	$100.9B	-$67.0B	$94.5B	$94.1B
Operating Expenses	$86.7B	$8.5B	$78.8B	$91.4B	$10.0B	$8.2B	$16.1B	$10.2B
Operating Income	$6.5B	$6.9B	$10.2B	$18.6B	$26.5B	$4.6B	$7.0B	$7.9B
Operating Margin	6.9%	7.7%	11.5%	16.9%	20.8%	4.4%	6.9%	7.8%
Interest Expense	$6.7B	$4.6B	$5.0B	$5.0B	$0	$13M	$0	$2.4B
Income Before Tax	$1.3B	-$21.9B	$9.0B	$17.2B	$33.0B	$4.1B	$20.2B	$22.3B
Tax Expense	$2.7B	$5.6B	$2.9B	$4.5B	$8.0B	$3.0B	$4.7B	$3.9B
Net Income	$1.4B	-$24.7B	$7.3B	$14.0B	$25.9B	$2.7B	$16.2B	$18.6B
Net Margin	1.5%	-27.5%	8.2%	12.7%	20.4%	2.6%	16.0%	18.2%
EPS (Diluted)	$70.00	$-1239.63	$363.39	$702.51	$1309.00	$139.10	$818.00	$948.00
EBITDA	$11.4B	-$13.3B	$15.9B	$113.5B	$29.9B	$7.5B	$10.4B	$11.3B
Shares Outstanding	20M	20M	20M	20M	20M	22M	21M	21M

095660.KQ KOE