₩1,206.00 ($0.90)

+7.00 (+0.58%)

Weekly Expected Move ±3.5%

₩1121 ₩1164 ₩1206 ₩1248 ₩1291

KSC · Communication Services · Publishing · Tech Score Strong Sell · Power 27 · ₩65.2B mcap · 19M float · 0.323% daily turnover

Revenue

$797.4B -8.1% ▼

5Y CAGR: +4.3%

Gross Profit

$333.2B -24.0% ▼

5Y CAGR: -2.3%

Operating Income

-$14.8B -213.1% ▼

Net Income

-$22.7B -16.6% ▼

EPS (Diluted)

$-196.37 -13.7% ▼

EBITDA

$44.5B -39.3% ▼

5Y CAGR: -5.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$813.9B	$933.3B	$890.1B	$867.2B	$797.4B
YoY Growth	+26.0%	+14.7%	-4.6%	-2.6%	-8.1%
Cost of Revenue	$385.8B	$465.8B	$497.3B	$428.8B	$464.2B
Gross Profit	$428.1B	$467.5B	$392.8B	$438.4B	$333.2B
Gross Margin	52.6%	50.1%	44.1%	50.6%	41.8%
R&D Expenses	$1.6B	$2.1B	$2.2B	$2.1B	$0
SG&A Expenses	$234.2B	$249.6B	$242.0B	$241.5B	$212.2B
Operating Expenses	$400.0B	$438.8B	$388.2B	$429.1B	$348.0B
Operating Income	$26.8B	$27.6B	$4.6B	$9.2B	-$14.8B
Operating Margin	3.3%	3.0%	0.5%	1.1%	-1.9%
Interest Expense	$4.6B	$6.2B	$9.2B	$8.1B	$11.9B
Income Before Tax	$55.4B	$7.3B	-$38.0B	-$21.4B	-$29.6B
Tax Expense	$11.2B	$3.9B	-$5.8B	-$1.5B	-$7.0B
Net Income	$43.3B	$3.0B	-$30.9B	-$19.5B	-$22.7B
Net Margin	5.3%	0.3%	-3.5%	-2.2%	-2.8%
EPS (Diluted)	$381.33	$26.87	$-274.27	$-172.68	$-196.37
EBITDA	$111.0B	$85.9B	$50.6B	$73.4B	$44.5B
Shares Outstanding	114M	113M	113M	113M	116M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$208.9B	$221.0B	$197.0B	$205.9B	$199.6B	$194.9B	$179.6B	$190.9B
Cost of Revenue	$101.9B	$111.9B	$101.4B	$108.7B	$105.3B	$148.7B	$103.3B	$113.8B
Gross Profit	$107.0B	$109.1B	$95.5B	$97.2B	$94.3B	$46.1B	$76.3B	$77.1B
Gross Margin	51.2%	49.4%	48.5%	47.2%	47.2%	23.7%	42.5%	40.4%
R&D Expenses	$0	$465M	$0	$520M	$720M	$608M	$2.2B	$0
SG&A Expenses	$57.9B	$60.4B	$106.2B	$93.6B	$50.4B	$52.2B	$48.8B	$42.4B
Operating Expenses	$104.4B	$106.2B	$106.2B	$93.6B	$95.2B	$84.4B	$80.3B	$74.2B
Operating Income	$2.7B	$2.9B	-$10.7B	$3.6B	-$926M	-$2.4B	-$4.0B	$2.9B
Operating Margin	1.3%	1.3%	-5.4%	1.7%	-0.5%	-1.2%	-2.2%	1.5%
Interest Expense	$2.0B	$1.9B	$1.9B	$3.4B	$3.3B	$3.3B	$3.2B	$3.3B
Income Before Tax	$3.0B	-$21.3B	-$13.9B	$252M	-$3.3B	-$12.7B	-$5.1B	$1.3B
Tax Expense	$1.5B	-$4.0B	-$2.7B	$330M	-$709M	-$3.9B	-$910M	$223M
Net Income	$1.6B	-$17.5B	-$11.0B	-$172M	-$2.7B	-$8.9B	-$4.2B	$988M
Net Margin	0.8%	-7.9%	-5.6%	-0.1%	-1.3%	-4.5%	-2.4%	0.5%
EPS (Diluted)	$14.00	$-156.42	$-97.88	$-1.52	$-25.00	$-152.40	$-70.48	$18.29
EBITDA	$21.3B	-$2.7B	$110.9B	$112.1B	$14.5B	-$193.0B	$9.8B	$16.3B
Shares Outstanding	116M	113M	113M	113M	107M	58M	58M	64M

095720.KS KSC