₩911.00 ($0.68)

+2.00 (+0.22%)

Weekly Expected Move ±6.2%

₩798 ₩854 ₩911 ₩968 ₩1024

KOE · Communication Services · Entertainment · Tech Score Neutral · Power 49 · ₩22.9B mcap · 18M float · 0.942% daily turnover

Analysis Technicals Weather Peers

Revenue

$55.4B +3.2% ▲

5Y CAGR: +16.0%

Gross Profit

$3.6B -93.2% ▼

5Y CAGR: -32.7%

Operating Income

-$7.4B +16.9% ▲

Net Income

-$6.1B +43.7% ▲

EPS (Diluted)

$-243.64 +43.6% ▲

EBITDA

-$1.5B +59.4% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$43.0B	$65.9B	$67.7B	$53.7B	$55.4B
YoY Growth	+63.4%	+53.2%	+2.7%	-20.7%	+3.2%
Cost of Revenue	$48M	$71M	$86M	$0	$51.8B
Gross Profit	$43.0B	$65.8B	$67.7B	$53.7B	$3.6B
Gross Margin	99.9%	99.9%	100.0%	100.0%	6.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$21.5B	$38.0B	$33.3B	$27.6B	$0
Operating Expenses	$39.2B	$68.4B	$67.8B	$62.6B	$11.0B
Operating Income	-$570M	-$2.5B	-$41M	-$8.9B	-$7.4B
Operating Margin	-1.3%	-3.8%	-0.1%	-16.6%	-13.3%
Interest Expense	$154M	$294M	$108M	$849M	$1.4B
Income Before Tax	-$318M	-$3.8B	-$860M	-$11.0B	-$6.7B
Tax Expense	$130M	$2.3B	$26M	-$218M	$131M
Net Income	-$943M	-$6.6B	-$1.5B	-$10.9B	-$6.1B
Net Margin	-2.2%	-10.0%	-2.3%	-20.3%	-11.1%
EPS (Diluted)	$-37.72	$-261.00	$-60.99	$-432.01	$-243.64
EBITDA	$3.9B	$2.5B	$6.0B	-$3.6B	-$1.5B
Shares Outstanding	25M	25M	25M	25M	25M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$11.7B	$17.1B	$15.0B	$11.6B	$13.3B	$15.5B	$10.6B	$9.8B
Cost of Revenue	$0	$0	$0	$0	$0	$12.2B	$0	$12.5B
Gross Profit	$11.7B	$17.1B	$15.0B	$11.6B	$13.3B	-$36.3B	$10.6B	-$2.6B
Gross Margin	100.0%	100.0%	100.0%	100.0%	100.0%	-234.7%	100.0%	-26.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$313M	$247M
SG&A Expenses	$6.6B	$10.3B	$18.5B	$15.9B	$5.3B	$7.5B	$5.6B	$6.3B
Operating Expenses	$15.0B	$19.1B	$18.5B	$15.9B	$12.3B	$3.3B	$12.3B	$2.5B
Operating Income	-$3.3B	-$2.0B	-$3.6B	-$4.3B	$998M	-$565M	-$4.1B	-$5.1B
Operating Margin	-28.5%	-11.7%	-23.9%	-36.6%	7.5%	-3.7%	-38.5%	-52.2%
Interest Expense	$225M	$247M	$309M	$123M	$281M	$475M	$458M	$445M
Income Before Tax	-$3.2B	-$5.3B	-$4.2B	-$4.5B	$1.4B	$654M	-$4.4B	-$4.8B
Tax Expense	-$69M	$14M	-$23M	$71M	-$18M	$101M	-$25M	-$225M
Net Income	-$3.1B	-$5.6B	-$3.8B	-$4.1B	$1.5B	$200M	-$3.6B	-$3.8B
Net Margin	-26.3%	-32.5%	-25.1%	-35.0%	11.3%	1.3%	-34.1%	-38.1%
EPS (Diluted)	$-122.00	$-220.50	$-149.23	$-161.64	$60.00	$7.95	$-143.23	$-149.31
EBITDA	-$1.4B	-$3.5B	-$2.4B	$13.0B	$2.9B	-$15.0B	-$1.8B	-$2.9B
Shares Outstanding	25M	25M	25M	25M	25M	25M	25M	25M

206560.KQ KOE