₩8,350.00 ($6.18)

+300.00 (+3.73%)

Weekly Expected Move ±5.1%

₩7504 ₩7927 ₩8350 ₩8773 ₩9196

KOE · Industrials · Industrial - Machinery · Tech Score Buy · Power 57 · ₩649.4B mcap · 52M float · 6.77% daily turnover

Revenue

$407.2B -19.9% ▼

5Y CAGR: +28.1%

Gross Profit

$58.9B -46.7% ▼

5Y CAGR: +23.2%

Operating Income

$33.5B -43.5% ▼

5Y CAGR: +19.2%

Net Income

$28.7B -48.9% ▼

EPS (Diluted)

$366.96 -53.1% ▼

EBITDA

$41.3B -46.5% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$132.7B	$159.4B	$310.2B	$508.5B	$407.2B
YoY Growth	+12.4%	+20.1%	+94.6%	+64.0%	-19.9%
Cost of Revenue	$102.3B	$123.9B	$251.5B	$398.0B	$348.3B
Gross Profit	$30.4B	$35.5B	$58.6B	$110.6B	$58.9B
Gross Margin	22.9%	22.3%	18.9%	21.7%	14.5%
R&D Expenses	$628M	$875M	$2.2B	$3.4B	$9.4B
SG&A Expenses	$9.2B	$20.4B	$8.8B	$10.8B	$11.4B
Operating Expenses	$14.1B	$27.7B	$19.7B	$51.2B	$25.4B
Operating Income	$16.4B	$7.8B	$38.9B	$59.3B	$33.5B
Operating Margin	12.3%	4.9%	12.6%	11.7%	8.2%
Interest Expense	$4.0B	$2.5B	$2.6B	$2.3B	$720M
Income Before Tax	-$23.6B	$15.7B	$36.0B	$69.9B	$36.3B
Tax Expense	$958M	$4.1B	$7.4B	$13.7B	$7.6B
Net Income	-$24.6B	$11.7B	$28.9B	$56.2B	$28.7B
Net Margin	-18.5%	7.3%	9.3%	11.1%	7.1%
EPS (Diluted)	$-422.00	$189.71	$434.16	$783.00	$366.96
EBITDA	-$18.6B	$19.7B	$41.1B	$77.2B	$41.3B
Shares Outstanding	58M	62M	67M	72M	78M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$149.1B	$130.5B	$107.8B	$129.6B	$87.7B	$82.1B	$53.4B	$69.0B
Cost of Revenue	$119.2B	$100.4B	$84.5B	$121.5B	$72.5B	$69.1B	$44.9B	$48.2B
Gross Profit	$29.9B	$30.2B	$23.4B	$8.1B	$15.2B	$13.0B	$8.5B	$20.8B
Gross Margin	20.1%	23.1%	21.7%	6.2%	17.3%	15.8%	16.0%	30.1%
R&D Expenses	$0	$893M	$2.8B	$2.4B	$2.7B	$1.4B	$1.1B	$998M
SG&A Expenses	$9.0B	$1.0B	$1.7B	-$414M	$1.2B	$2.8B	$1.6B	$5.6B
Operating Expenses	$37.9B	$5.9B	$6.3B	$6.7B	$7.6B	$5.4B	$6.4B	$7.2B
Operating Income	-$8.0B	$24.1B	$17.0B	$1.4B	$7.5B	$7.6B	$2.2B	$13.6B
Operating Margin	-5.4%	18.5%	15.8%	1.1%	8.6%	9.2%	4.0%	19.6%
Interest Expense	$1.3B	$321M	$347M	$169M	$184M	$192M	$140M	$9M
Income Before Tax	-$10.2B	$34.7B	$19.3B	-$11.6B	$16.1B	$12.5B	$8.1B	$17.1B
Tax Expense	-$2.4B	$6.0B	$4.6B	-$2.9B	$4.2B	$1.6B	$2.2B	$4.0B
Net Income	-$7.8B	$28.7B	$14.7B	-$8.7B	$11.9B	$10.9B	$5.9B	$13.2B
Net Margin	-5.2%	22.0%	13.6%	-6.7%	13.6%	13.3%	11.1%	19.1%
EPS (Diluted)	$-110.00	$405.32	$188.00	$-113.00	$151.00	$139.94	$76.25	$169.22
EBITDA	-$6.9B	$38.3B	$21.7B	-$9.2B	$18.3B	$9.2B	$3.6B	$14.9B
Shares Outstanding	71M	72M	78M	77M	79M	78M	77M	78M

222080.KQ KOE