₩5,870.00 ($4.37)

-80.00 (-1.34%)

Weekly Expected Move ±6.0%

₩5171 ₩5521 ₩5870 ₩6219 ₩6569

KSC · Industrials · Airlines, Airports & Air Services · Tech Score Buy · Power 51 · ₩302.5B mcap · 23M float · 0.846% daily turnover

Revenue

$1.38T -5.5% ▼

5Y CAGR: +38.4%

Gross Profit

$100.0B -64.6% ▼

Operating Income

-$19.2B -111.7% ▼

Net Income

-$9.8B -110.2% ▼

EPS (Diluted)

$-189.30 -110.2% ▼

EBITDA

$89.7B -63.0% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$247.2B	$593.4B	$1.28T	$1.46T	$1.38T
YoY Growth	-9.0%	+140.1%	+115.2%	+14.4%	-5.5%
Cost of Revenue	$392.3B	$602.6B	$997.6B	$1.18T	$1.28T
Gross Profit	-$145.1B	-$9.1B	$279.6B	$282.1B	$100.0B
Gross Margin	-58.7%	-1.5%	21.9%	19.3%	7.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$18.1B	$34.3B	$66.5B	$78.3B	$80.2B
Operating Expenses	$40.2B	$58.1B	$97.4B	$119.0B	$119.1B
Operating Income	-$185.3B	-$76.4B	$182.2B	$163.1B	-$19.2B
Operating Margin	-74.9%	-12.9%	14.3%	11.2%	-1.4%
Interest Expense	$14.9B	$15.7B	$17.0B	$22.7B	$31.0B
Income Before Tax	-$221.1B	-$90.2B	$173.6B	$122.7B	-$19.8B
Tax Expense	-$87.5B	-$40.8B	$40.0B	$27.0B	-$10.1B
Net Income	-$133.6B	-$49.4B	$128.5B	$95.7B	-$9.8B
Net Margin	-54.0%	-8.3%	10.1%	6.5%	-0.7%
EPS (Diluted)	$-2957.18	$-946.63	$2462.33	$1856.85	$-189.30
EBITDA	-$109.0B	$22.8B	$281.3B	$242.5B	$89.7B
Shares Outstanding	45M	52M	52M	52M	52M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$364.6B	$358.2B	$417.8B	$306.1B	$304.3B	$352.8B	$423.0B	$360.3B
Cost of Revenue	$295.5B	$300.4B	$326.5B	$319.9B	$298.7B	$333.0B	$327.5B	$404.7B
Gross Profit	$69.0B	$57.8B	$91.3B	-$13.8B	$5.6B	$19.9B	$95.5B	-$44.4B
Gross Margin	18.9%	16.1%	21.9%	-4.5%	1.8%	5.6%	22.6%	-12.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$19.2B	$20.7B	$33.0B	$17.7B	$18.7B	$21.7B	$27.8B	$19.2B
Operating Expenses	$28.9B	$34.2B	$33.0B	$28.5B	$28.1B	$32.5B	$37.9B	$28.7B
Operating Income	$40.2B	$23.6B	$58.3B	-$42.3B	-$22.5B	-$12.6B	$57.6B	-$73.1B
Operating Margin	11.0%	6.6%	13.9%	-13.8%	-7.4%	-3.6%	13.6%	-20.3%
Interest Expense	$5.6B	$6.7B	$7.5B	$7.3B	$8.4B	$7.9B	$8.6B	$9.6B
Income Before Tax	$54.3B	-$11.1B	$57.8B	-$20.2B	-$34.5B	-$23.0B	$34.9B	-$86.1B
Tax Expense	$12.3B	-$2.4B	$12.1B	-$4.5B	-$7.0B	-$10.8B	$13.3B	-$18.6B
Net Income	$42.0B	-$8.7B	$45.7B	-$15.7B	-$27.5B	-$12.2B	$21.7B	-$67.5B
Net Margin	11.5%	-2.4%	10.9%	-5.1%	-9.0%	-3.5%	5.1%	-18.7%
EPS (Diluted)	$815.00	$-168.95	$886.87	$-305.00	$-534.00	$-236.79	$420.55	$-1293.95
EBITDA	$84.9B	$22.0B	$118.7B	$13.5B	$1.5B	$14.8B	$86.3B	-$43.8B
Shares Outstanding	52M	52M	52M	52M	52M	52M	52M	52M

272450.KS KSC