₩38,000.00 ($28.26)

+600.00 (+1.60%)

Weekly Expected Move ±5.4%

₩33924 ₩35962 ₩38000 ₩40038 ₩42076

KOE · Basic Materials · Agricultural Inputs · Tech Score Neutral · Power 39 · ₩463.0B mcap · 5M float · 1.11% daily turnover

Revenue

$133.8B -7.6% ▼

5Y CAGR: -3.0%

Gross Profit

$13.4B +195.1% ▲

5Y CAGR: -16.1%

Operating Income

$3.7B +116.3% ▲

5Y CAGR: -34.2%

Net Income

-$57.8B -110.9% ▼

EPS (Diluted)

$-5821.45 -111.2% ▼

EBITDA

-$17.4B -259.3% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$271.6B	$328.9B	$182.7B	$144.9B	$133.8B
YoY Growth	+74.7%	+21.1%	-44.4%	-20.7%	-7.6%
Cost of Revenue	$217.2B	$263.9B	$183.1B	$159.0B	$120.4B
Gross Profit	$54.4B	$64.9B	-$369M	-$14.1B	$13.4B
Gross Margin	20.0%	19.7%	-0.2%	-9.7%	10.0%
R&D Expenses	$880M	$2.1B	$1.7B	$1.3B	$1.3B
SG&A Expenses	$1.0B	$2.2B	$2.5B	$3.2B	$4.1B
Operating Expenses	$3.8B	$8.5B	$7.7B	$8.6B	$9.7B
Operating Income	$50.6B	$56.5B	-$8.0B	-$22.8B	$3.7B
Operating Margin	18.6%	17.2%	-4.4%	-15.7%	2.8%
Interest Expense	$830M	$10.9B	$17.0B	$19.1B	$22.6B
Income Before Tax	$54.9B	$36.1B	-$42.4B	-$27.7B	-$62.8B
Tax Expense	$6.9B	-$6.8B	$3.1B	$4.6B	-$2.8B
Net Income	$43.8B	$37.4B	-$41.8B	-$27.4B	-$57.8B
Net Margin	16.1%	11.4%	-22.9%	-18.9%	-43.2%
EPS (Diluted)	$4438.00	$3763.00	$-4204.61	$-2756.47	$-5821.45
EBITDA	$66.8B	$75.5B	-$5.6B	$10.9B	-$17.4B
Shares Outstanding	10M	10M	10M	10M	10M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$37.5B	$31.7B	$35.6B	$33.1B	$30.6B	$34.6B	$40.8B	$51.0B
Cost of Revenue	$34.4B	$27.2B	$30.2B	$28.1B	$27.7B	$34.4B	$41.9B	$52.8B
Gross Profit	$3.2B	$4.5B	$5.3B	$5.0B	$2.9B	$187M	-$1.1B	-$1.8B
Gross Margin	8.4%	14.1%	15.0%	15.2%	9.4%	0.5%	-2.7%	-3.4%
R&D Expenses	$294M	$282M	$0	$0	$269M	$398M	$254M	$584M
SG&A Expenses	$808M	$725M	$1.1B	$2.1B	$883M	$1.1B	$999M	$835M
Operating Expenses	$2.2B	$1.9B	$2.5B	$2.1B	$2.3B	$2.7B	$2.3B	$2.0B
Operating Income	$932M	$2.6B	$2.8B	$2.9B	$553M	-$2.5B	-$3.4B	-$3.7B
Operating Margin	2.5%	8.1%	7.9%	8.7%	1.8%	-7.4%	-8.4%	-7.3%
Interest Expense	$6.2B	$1.6B	$7.7B	$6.8B	$6.4B	$1.7B	$4.5B	$4.7B
Income Before Tax	-$3.7B	$32.5B	$1.8B	-$7.0B	-$3.2B	-$54.3B	-$4.2B	$16M
Tax Expense	$1.6B	$10.6B	$1.3B	-$1.2B	$231M	-$3.2B	$5.3B	$2.8B
Net Income	-$4.7B	$22.7B	$920M	-$5.1B	-$2.9B	-$50.7B	-$8.9B	-$2.1B
Net Margin	-12.5%	71.7%	2.6%	-15.4%	-9.5%	-146.6%	-21.9%	-4.0%
EPS (Diluted)	$-473.00	$2286.69	$92.70	$-513.87	$-294.00	$-5107.69	$-899.66	$-170.06
EBITDA	$7.3B	$39.1B	$7.9B	$10.2B	$8.4B	-$44.0B	$11.4B	$8.5B
Shares Outstanding	10M	10M	10M	10M	10M	10M	10M	12M

278280.KQ KOE