₩8,960.00 ($6.67)

-10.00 (-0.11%)

Weekly Expected Move ±4.4%

₩8165 ₩8562 ₩8960 ₩9358 ₩9755

KOE · Technology · Software - Application · Tech Score Neutral · Power 44 · ₩241.2B mcap · 24M float · 2.40% daily turnover

Revenue

$114.8B +2.1% ▲

5Y CAGR: +27.0%

Gross Profit

$51.8B -12.8% ▼

5Y CAGR: +19.4%

Operating Income

$90M -88.7% ▼

Net Income

-$6.0B -3.4% ▼

EPS (Diluted)

$-223.04 -3.4% ▼

EBITDA

$7.5B -24.5% ▼

5Y CAGR: +0.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$48.6B	$50.9B	$53.0B	$112.5B	$114.8B
YoY Growth	+39.6%	+4.7%	+4.2%	+112.1%	+2.1%
Cost of Revenue	$16.9B	$15.2B	$14.2B	$53.1B	$63.0B
Gross Profit	$31.7B	$35.7B	$38.8B	$59.3B	$51.8B
Gross Margin	65.3%	70.1%	73.3%	52.8%	45.1%
R&D Expenses	$2.6B	$3.2B	$3.9B	$8.5B	$0
SG&A Expenses	$23.2B	$26.8B	$30.5B	$19.3B	$0
Operating Expenses	$25.7B	$30.5B	$34.4B	$58.5B	$51.7B
Operating Income	$5.6B	$5.2B	$4.1B	$800M	$90M
Operating Margin	11.5%	10.1%	7.7%	0.7%	0.1%
Interest Expense	$1.1B	$1.1B	$1.0B	$900M	$696M
Income Before Tax	$4.6B	$7.8B	-$611M	$1.1B	-$4.8B
Tax Expense	-$177M	-$85M	-$486M	$2.1B	-$497M
Net Income	$3.8B	$6.7B	-$2.6B	-$5.8B	-$6.0B
Net Margin	7.8%	13.1%	-4.8%	-5.2%	-5.2%
EPS (Diluted)	$165.95	$279.25	$-101.71	$-215.74	$-223.04
EBITDA	$8.4B	$11.1B	$2.7B	$9.9B	$7.5B
Shares Outstanding	23M	24M	25M	27M	27M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$27.7B	$30.0B	$26.4B	$28.0B	$25.8B	$34.5B	$26.6B	$33.3B
Cost of Revenue	$13.1B	$13.0B	$12.8B	$12.8B	$12.5B	$19.5B	$14.8B	$18.5B
Gross Profit	$14.6B	$17.0B	$13.7B	$15.2B	$13.4B	$15.0B	$11.9B	$14.8B
Gross Margin	52.6%	56.6%	51.6%	54.4%	51.7%	43.5%	44.6%	44.5%
R&D Expenses	$0	$1.8B	$2.3B	$0	$2.4B	$2.8B	$3.3B	$3.0B
SG&A Expenses	$4.3B	$5.6B	$4.0B	$11.5B	$2.8B	$3.7B	$4.6B	$4.6B
Operating Expenses	$12.8B	$15.3B	$14.1B	$15.2B	$12.3B	$15.7B	$12.3B	$13.0B
Operating Income	-$654M	$1.7B	-$409M	$72M	$1.0B	$784M	-$370M	$1.8B
Operating Margin	-2.4%	5.7%	-1.5%	0.3%	4.0%	2.3%	-1.4%	5.3%
Interest Expense	$207M	$202M	$194M	$188M	$161M	$153M	$165M	$165M
Income Before Tax	-$1.8B	-$909M	$444M	-$4.9B	$2.9B	-$3.3B	$1.5B	$2.8B
Tax Expense	-$607M	$1.7B	$422M	-$531M	$457M	-$845M	-$2.2B	$3.1B
Net Income	-$142M	-$5.4B	-$681M	-$2.5B	$889M	-$3.7B	$502M	-$631M
Net Margin	-0.5%	-17.9%	-2.6%	-8.9%	3.4%	-10.8%	1.9%	-1.9%
EPS (Diluted)	$-5.00	$-199.81	$-25.00	$-91.72	$33.00	$-137.92	$18.65	$-23.44
EBITDA	$1.3B	$1.2B	$2.5B	-$2.8B	$4.9B	$2.6B	$1.5B	$3.7B
Shares Outstanding	28M	27M	27M	27M	27M	27M	27M	27M

108860.KQ KOE