₩4,615.00 ($3.44)

-155.00 (-3.25%)

Weekly Expected Move ±17.7%

₩2982 ₩3798 ₩4615 ₩5432 ₩6248

KOE · Technology · Software - Application · Tech Score Buy · Power 60 · ₩384.6B mcap · 23M float · 2.35% daily turnover

Revenue

$148.8B +98.5% ▲

5Y CAGR: +31.5%

Gross Profit

$16.6B -77.9% ▼

5Y CAGR: -15.2%

Operating Income

-$48.4B -498.6% ▼

Net Income

-$35.5B -274.7% ▼

EPS (Diluted)

$-418.60 -45.6% ▼

EBITDA

-$14.7B -88.9% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$35.5B	$86.2B	$69.8B	$75.0B	$148.8B
YoY Growth	-6.3%	+142.8%	-19.1%	+7.5%	+98.5%
Cost of Revenue	$36M	$55M	$52M	$61M	$132.3B
Gross Profit	$35.5B	$86.2B	$69.7B	$75.0B	$16.6B
Gross Margin	99.9%	99.9%	99.9%	100.0%	11.1%
R&D Expenses	$269M	$0	$0	$0	$0
SG&A Expenses	$16.3B	$27.0B	$26.3B	$37.6B	$0
Operating Expenses	$32.9B	$60.9B	$66.0B	$83.1B	$65.0B
Operating Income	$292M	$25.3B	$3.8B	-$8.1B	-$48.4B
Operating Margin	0.8%	29.3%	5.4%	-10.8%	-32.6%
Interest Expense	$701M	$1.7B	$2.0B	$1.9B	$3.4B
Income Before Tax	-$1.5B	$24.4B	-$2.0B	-$14.9B	-$45.4B
Tax Expense	$34M	$1.8B	-$4.2B	$812M	-$9.6B
Net Income	-$1.3B	$25.3B	$6.4B	-$9.5B	-$35.5B
Net Margin	-3.6%	29.3%	9.2%	-12.7%	-23.9%
EPS (Diluted)	$-83.00	$811.00	$194.00	$-287.44	$-418.60
EBITDA	$2.3B	$28.3B	$3.3B	-$7.8B	-$14.7B
Shares Outstanding	15M	31M	33M	33M	84M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$19.0B	$20.0B	$47.1B	$33.0B	$38.2B	$30.5B	$32.7B	$33.7B
Cost of Revenue	$0	$0	$0	$0	$0	$35.2B	$34.0B	$32.9B
Gross Profit	$19.0B	$20.0B	$47.1B	$33.0B	$38.2B	-$4.7B	-$1.4B	$796M
Gross Margin	100.0%	100.0%	100.0%	100.0%	100.0%	-15.4%	-4.1%	2.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$10.7B	$0
SG&A Expenses	$10.5B	$8.8B	$20.7B	$49.7B	$17.7B	$13.6B	$14.6B	$16.4B
Operating Expenses	$21.1B	$23.3B	$49.5B	$49.7B	$49.9B	$13.2B	$13.8B	$16.1B
Operating Income	-$2.1B	-$3.3B	-$2.4B	-$16.7B	-$11.7B	-$17.6B	-$15.2B	-$15.3B
Operating Margin	-11.2%	-16.4%	-5.1%	-50.5%	-30.8%	-57.7%	-46.4%	-45.3%
Interest Expense	$469M	$467M	$550M	$427M	$743M	$1.4B	$922M	$904M
Income Before Tax	-$4.8B	-$8.9B	-$1.1B	-$17.0B	-$10.2B	-$17.1B	-$12.7B	-$13.8B
Tax Expense	-$5M	$562M	-$434M	-$1.8B	-$1.5B	-$5.8B	-$1.6B	$563M
Net Income	-$3.9B	-$4.9B	-$2.3B	-$14.1B	-$8.4B	-$10.8B	-$11.7B	-$14.4B
Net Margin	-20.7%	-24.2%	-4.8%	-42.8%	-21.9%	-35.3%	-35.7%	-42.7%
EPS (Diluted)	$-119.00	$-147.12	$-68.65	$-428.49	$-100.00	$-129.38	$-139.36	$-171.80
EBITDA	-$3.3B	-$6.2B	$7.7B	$41.3B	-$943M	-$62.8B	-$6.5B	-$6.8B
Shares Outstanding	33M	33M	33M	33M	84M	84M	84M	84M

101730.KQ KOE