₩21,850.00 ($16.27)

-100.00 (-0.46%)

Weekly Expected Move ±9.1%

₩17875 ₩19863 ₩21850 ₩23837 ₩25825

KOE · Technology · Hardware, Equipment & Parts · Tech Score Neutral · Power 48 · ₩1.25T mcap · 19M float · 3.23% daily turnover

Revenue

$185.7B -32.1% ▼

5Y CAGR: -11.8%

Gross Profit

-$53.6B -288.5% ▼

Operating Income

-$78.0B -77.7% ▼

Net Income

-$83.3B -149.5% ▼

EPS (Diluted)

$-1440.78 -145.9% ▼

EBITDA

-$26.9B -305.0% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$202.6B	$161.3B	$323.4B	$273.2B	$185.7B
YoY Growth	-41.7%	-20.4%	+100.5%	-15.5%	-32.1%
Cost of Revenue	$204.4B	$183.4B	$263.9B	$287.0B	$239.2B
Gross Profit	-$1.8B	-$22.0B	$59.5B	-$13.8B	-$53.6B
Gross Margin	-0.9%	-13.7%	18.4%	-5.0%	-28.8%
R&D Expenses	$6.1B	$4.1B	$3.5B	$3.8B	$0
SG&A Expenses	$21.6B	$17.6B	$17.6B	$16.8B	$0
Operating Expenses	$28.2B	$22.3B	$31.0B	$32.3B	$24.4B
Operating Income	-$30.0B	-$44.3B	$28.5B	-$43.9B	-$78.0B
Operating Margin	-14.8%	-27.5%	8.8%	-16.1%	-42.0%
Interest Expense	$1.2B	$5.3B	$10.9B	$11.1B	$11.7B
Income Before Tax	-$31.1B	-$59.8B	$20.8B	-$16.6B	-$88.0B
Tax Expense	$2.5B	-$1.1B	$3.0B	$16.8B	$3.5B
Net Income	-$33.6B	-$58.8B	$17.7B	-$33.4B	-$83.3B
Net Margin	-16.6%	-36.4%	5.5%	-12.2%	-44.9%
EPS (Diluted)	$-589.02	$-1029.49	$310.99	$-586.00	$-1440.78
EBITDA	$12.8B	$7.2B	$82.9B	$13.1B	-$26.9B
Shares Outstanding	57M	57M	57M	57M	58M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$32.7B	$48.2B	$48.0B	$56.1B	$39.1B	$42.4B	$40.0B	$38.8B
Cost of Revenue	$52.0B	$72.0B	$53.1B	$75.3B	$50.7B	$59.1B	$46.6B	$58.7B
Gross Profit	-$19.3B	-$23.9B	-$5.1B	-$19.3B	-$11.6B	-$16.7B	-$6.6B	-$19.9B
Gross Margin	-59.1%	-49.5%	-10.6%	-34.3%	-29.8%	-39.4%	-16.5%	-51.3%
R&D Expenses	$1.0B	$928M	$1.0B	$1.0B	$749M	$760M	$608M	$827M
SG&A Expenses	$4.7B	$3.4B	$7.7B	$4.6B	$3.1B	$2.1B	$1.8B	$3.8B
Operating Expenses	$5.7B	$7.9B	$9.1B	$4.6B	$6.3B	$5.3B	$4.8B	$4.9B
Operating Income	-$25.2B	-$31.7B	-$14.2B	-$23.8B	-$17.9B	-$22.1B	-$11.4B	-$24.8B
Operating Margin	-77.3%	-65.9%	-29.5%	-42.5%	-45.8%	-52.0%	-28.6%	-63.9%
Interest Expense	$3.3B	$2.6B	$2.9B	$3.4B	$2.6B	$2.9B	$2.9B	$3.3B
Income Before Tax	-$37.3B	-$6.8B	-$16.3B	-$39.7B	-$14.2B	-$17.8B	-$6.5B	-$27.8B
Tax Expense	-$846M	$7.4B	$1.7B	-$40M	$1.4B	$481M	$1.9B	-$3.1B
Net Income	-$36.4B	-$14.2B	-$18.0B	-$39.7B	-$15.6B	-$18.3B	-$8.4B	-$24.7B
Net Margin	-111.5%	-29.5%	-37.5%	-70.7%	-40.0%	-43.1%	-21.1%	-63.5%
EPS (Diluted)	$-639.00	$-249.70	$-315.68	$-694.77	$-274.00	$-319.52	$-147.40	$-431.42
EBITDA	-$19.3B	$10.9B	$107M	-$7.5B	$383M	-$9.2B	$963M	-$12.1B
Shares Outstanding	57M	57M	57M	57M	57M	58M	57M	57M

204270.KQ KOE