₩3,240.00 ($2.41)

-40.00 (-1.22%)

Weekly Expected Move ±5.6%

₩2880 ₩3060 ₩3240 ₩3420 ₩3600

KOE · Industrials · Industrial - Machinery · Tech Score Buy · Power 61 · ₩118.1B mcap · 19M float · 2.47% daily turnover

Revenue

$171.0B -63.9% ▼

5Y CAGR: -11.9%

Gross Profit

$28.5B -48.4% ▼

5Y CAGR: -18.4%

Operating Income

-$532M -104.3% ▼

Net Income

-$14.8B -141.6% ▼

EPS (Diluted)

$-404.92 -143.9% ▼

EBITDA

$4.7B -91.4% ▼

5Y CAGR: -28.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$164.9B	$345.0B	$601.7B	$473.6B	$171.0B
YoY Growth	-48.8%	+109.2%	+74.4%	-21.3%	-63.9%
Cost of Revenue	$192.6B	$301.8B	$508.2B	$418.4B	$142.5B
Gross Profit	-$27.8B	$43.2B	$93.4B	$55.3B	$28.5B
Gross Margin	-16.8%	12.5%	15.5%	11.7%	16.7%
R&D Expenses	$4.9B	$7.4B	$7.1B	$0	$0
SG&A Expenses	$57.7B	$24.8B	$22.8B	$15.4B	$0
Operating Expenses	$63.5B	$32.4B	$24.5B	$42.8B	$29.1B
Operating Income	-$91.2B	$10.8B	$69.0B	$12.5B	-$532M
Operating Margin	-55.3%	3.1%	11.5%	2.6%	-0.3%
Interest Expense	$345M	$721M	$3.4B	$6.2B	$5.1B
Income Before Tax	-$117.1B	$14.2B	$70.9B	$43.5B	-$22.2B
Tax Expense	-$10.8B	$8.3B	$22.8B	$10.9B	-$1.6B
Net Income	-$74.8B	$14.6B	$57.3B	$35.5B	-$14.8B
Net Margin	-45.4%	4.2%	9.5%	7.5%	-8.6%
EPS (Diluted)	$-2075.24	$404.81	$1458.00	$922.23	$-404.92
EBITDA	-$106.2B	$20.2B	$78.6B	$54.6B	$4.7B
Shares Outstanding	36M	36M	36M	41M	38M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$54.0B	$87.5B	$45.3B	$25.8B	$56.2B	$43.7B	$32.6B	$40.8B
Cost of Revenue	$57.1B	$77.2B	$41.5B	$21.9B	$40.7B	$38.1B	$22.4B	$38.0B
Gross Profit	-$3.1B	$10.3B	$3.8B	$3.9B	$15.5B	$5.8B	$10.2B	$2.8B
Gross Margin	-5.8%	11.8%	8.5%	15.3%	27.6%	13.2%	31.2%	6.9%
R&D Expenses	$1.7B	$1.6B	$1.7B	$1.4B	$0	$0	$0	$0
SG&A Expenses	$6.9B	$3.1B	$4.3B	$4.2B	$3.3B	$3.7B	$3.3B	$2.5B
Operating Expenses	$6.9B	$15.9B	$4.3B	$10.3B	$8.1B	$6.6B	$4.2B	$9.3B
Operating Income	-$10.0B	-$5.6B	-$483M	-$6.4B	$7.4B	-$1.1B	$6.0B	-$6.5B
Operating Margin	-18.5%	-6.4%	-1.1%	-24.6%	13.2%	-2.5%	18.4%	-15.9%
Interest Expense	$1.4B	$1.4B	$1.4B	$1.2B	$1.3B	$1.2B	$1.1B	$971M
Income Before Tax	-$16.0B	$13.7B	-$167M	-$17.0B	-$2.9B	-$2.2B	$13.7B	-$4.0B
Tax Expense	-$3.0B	$3.6B	$171M	-$1.9B	-$188M	$287M	$2.4B	-$1.1B
Net Income	-$11.8B	$11.1B	$628M	-$13.4B	-$1.6B	-$337M	$12.4B	-$2.8B
Net Margin	-21.9%	12.7%	1.4%	-52.0%	-2.8%	-0.8%	37.9%	-6.8%
EPS (Diluted)	$-280.00	$304.30	$17.23	$-368.96	$-44.00	$-9.19	$303.53	$-76.33
EBITDA	-$13.4B	$16.4B	$3.0B	$4.7B	-$397M	$420M	$7.0B	-$5.6B
Shares Outstanding	42M	36M	36M	36M	36M	38M	41M	36M

108230.KQ KOE