₩6,670.00 ($4.96)

-10.00 (-0.15%)

Weekly Expected Move ±3.9%

₩6144 ₩6407 ₩6670 ₩6933 ₩7196

KOE · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 59 · ₩177.7B mcap · 17M float · 0.892% daily turnover

Revenue

$321.2B -14.3% ▼

5Y CAGR: -0.8%

Gross Profit

$36.7B -19.8% ▼

5Y CAGR: -15.5%

Operating Income

-$36.2B -7958.7% ▼

Net Income

-$41.4B -475.2% ▼

EPS (Diluted)

$-1522.40 -482.6% ▼

EBITDA

$1.2B -98.0% ▼

5Y CAGR: -56.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$370.9B	$345.9B	$369.7B	$375.0B	$321.2B
YoY Growth	+10.7%	-6.7%	+6.9%	+1.4%	-14.3%
Cost of Revenue	$293.6B	$294.3B	$304.9B	$329.2B	$284.5B
Gross Profit	$77.4B	$51.6B	$64.8B	$45.8B	$36.7B
Gross Margin	20.9%	14.9%	17.5%	12.2%	11.4%
R&D Expenses	$34.0B	$33.6B	$17.4B	$9.7B	$0
SG&A Expenses	$10.0B	$35.4B	$10.8B	$11.9B	$0
Operating Expenses	$65.0B	$70.1B	$46.3B	$45.3B	$73.0B
Operating Income	$12.4B	-$18.5B	$18.5B	$461M	-$36.2B
Operating Margin	3.3%	-5.4%	5.0%	0.1%	-11.3%
Interest Expense	$155M	$285M	$582M	$659M	$585M
Income Before Tax	$25.8B	-$16.2B	$19.9B	$13.8B	-$38.0B
Tax Expense	$4.2B	-$2.7B	$6.7B	$2.8B	$4.2B
Net Income	$27.1B	-$14.8B	$13.2B	$11.0B	-$41.4B
Net Margin	7.3%	-4.3%	3.6%	2.9%	-12.9%
EPS (Diluted)	$840.56	$-533.99	$477.36	$397.93	$-1522.40
EBITDA	$83.4B	$42.7B	$74.0B	$59.4B	$1.2B
Shares Outstanding	28M	28M	28M	28M	27M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$86.0B	$85.2B	$85.4B	$78.0B	$81.8B	$76.0B	$97.2B	$81.3B
Cost of Revenue	$78.9B	$78.0B	$83.6B	$82.2B	$73.1B	$60.9B	$81.2B	$67.1B
Gross Profit	$7.1B	$7.2B	$1.8B	-$4.2B	$8.7B	$15.1B	$16.0B	$14.2B
Gross Margin	8.3%	8.4%	2.1%	-5.4%	10.6%	19.9%	16.4%	17.5%
R&D Expenses	$2.9B	$2.2B	$3.3B	$4.5B	$4.1B	$3.3B	$5.2B	$8.1B
SG&A Expenses	$3.0B	$3.1B	$13.3B	$3.7B	$3.9B	$3.7B	$4.0B	$4.1B
Operating Expenses	$11.6B	$11.2B	$13.3B	$16.9B	$12.5B	$15.0B	$13.9B	$16.0B
Operating Income	-$4.5B	-$4.0B	-$11.5B	-$21.0B	-$3.8B	$65M	$2.1B	-$1.8B
Operating Margin	-5.3%	-4.7%	-13.5%	-27.0%	-4.6%	0.1%	2.2%	-2.3%
Interest Expense	$159M	$171M	$161M	$143M	$154M	$127M	$129M	$134M
Income Before Tax	-$5.6B	$2.1B	-$8.3B	-$11.7B	-$1.1B	-$16.8B	$7.5B	$2.2B
Tax Expense	-$623M	-$165M	-$1.1B	$2.3B	$481M	$2.5B	$1.4B	$651M
Net Income	-$5.0B	$2.3B	-$7.1B	-$13.8B	-$1.4B	-$19.1B	$6.3B	$1.8B
Net Margin	-5.8%	2.7%	-8.3%	-17.7%	-1.7%	-25.2%	6.5%	2.2%
EPS (Diluted)	$-179.00	$82.75	$-255.71	$-502.00	$-52.00	$-712.69	$236.00	$68.82
EBITDA	$5.5B	$12.8B	$12.1B	-$2.0B	$8.0B	-$16.9B	$13.1B	$3.5B
Shares Outstanding	28M	28M	28M	28M	27M	27M	27M	26M

122990.KQ KOE