₩14,360.00 ($10.69)

+530.00 (+3.83%)

Weekly Expected Move ±8.2%

₩12004 ₩13182 ₩14360 ₩15538 ₩16716

KOE · Technology · Communication Equipment · Tech Score Buy · Power 56 · ₩186.1B mcap · 9M float · 2.62% daily turnover

Revenue

$157.1B -4.3% ▼

5Y CAGR: +0.1%

Gross Profit

$10.5B -45.0% ▼

5Y CAGR: -15.0%

Operating Income

-$20.2B -256.8% ▼

Net Income

-$18.6B -1106.6% ▼

EPS (Diluted)

$-1421.91 -1126.4% ▼

EBITDA

-$7.0B -149.7% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$92.1B	$206.4B	$366.3B	$164.2B	$157.1B
YoY Growth	-41.2%	+124.1%	+77.5%	-55.2%	-4.3%
Cost of Revenue	$97.5B	$164.0B	$246.6B	$145.0B	$146.6B
Gross Profit	-$5.4B	$42.3B	$119.7B	$19.1B	$10.5B
Gross Margin	-5.9%	20.5%	32.7%	11.7%	6.7%
R&D Expenses	$6.2B	$4.0B	$5.1B	$4.5B	$5.4B
SG&A Expenses	$15.8B	$14.8B	$22.3B	$20.3B	$22.3B
Operating Expenses	$22.4B	$18.8B	$27.5B	$24.8B	$30.8B
Operating Income	-$27.8B	$21.8B	$90.1B	-$5.7B	-$20.2B
Operating Margin	-30.2%	10.6%	24.6%	-3.5%	-12.9%
Interest Expense	$879M	$1.2B	$1.6B	$1.9B	$1.4B
Income Before Tax	-$28.6B	$21.4B	$86.5B	$6.1B	-$15.1B
Tax Expense	$465M	$2.7B	$17.5B	$1.2B	$3.4B
Net Income	-$27.8B	$18.6B	$68.3B	$1.8B	-$18.6B
Net Margin	-30.2%	9.0%	18.6%	1.1%	-11.8%
EPS (Diluted)	$-2319.10	$1440.59	$5126.61	$138.53	$-1421.91
EBITDA	-$22.7B	$27.8B	$93.6B	$14.0B	-$7.0B
Shares Outstanding	12M	13M	13M	13M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$31.9B	$58.6B	$26.8B	$41.5B	$25.4B	$48.3B	$16.3B	$24.1B
Cost of Revenue	$27.9B	$51.1B	$22.2B	$30.0B	$21.2B	$40.7B	$14.3B	$24.1B
Gross Profit	$4.0B	$7.5B	$4.6B	$11.5B	$4.2B	$7.7B	$1.9B	$78M
Gross Margin	12.6%	12.7%	17.3%	27.7%	16.6%	15.9%	11.9%	0.3%
R&D Expenses	$1.0B	$1.7B	$1.2B	$1.2B	$976M	$996M	$1.1B	$1.5B
SG&A Expenses	$5.3B	$1.4B	$5.9B	$5.5B	$2.0B	-$6.5B	$2.2B	$2.3B
Operating Expenses	$6.9B	$7.9B	$7.6B	$7.5B	$7.3B	$7.2B	$7.6B	$7.8B
Operating Income	-$2.8B	-$485M	-$3.0B	$4.0B	-$3.1B	$507M	-$5.7B	-$7.7B
Operating Margin	-8.7%	-0.8%	-11.2%	9.7%	-12.3%	1.0%	-35.2%	-31.8%
Interest Expense	$260M	$77M	$0	$234M	$416M	$1.2B	$1.1B	$1.2B
Income Before Tax	-$470M	-$474M	$581M	$5.4B	-$4.1B	-$3.3B	-$7.9B	-$8.4B
Tax Expense	-$16M	-$362M	$319M	$1.1B	$13M	-$2.9B	-$66M	-$3.9B
Net Income	-$523M	-$178M	$221M	$4.1B	-$4.2B	-$464M	-$8.1B	-$5.0B
Net Margin	-1.6%	-0.3%	0.8%	9.9%	-16.5%	-1.0%	-49.8%	-20.7%
EPS (Diluted)	$-40.00	$-13.66	$17.00	$315.89	$-323.00	$-35.81	$-624.00	$-386.00
EBITDA	$1.4B	$7.6B	-$1.6B	$13.1B	-$2.0B	-$2.5B	-$5.0B	-$5.5B
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

230240.KQ KOE