₩920.00 ($0.68)

+19.00 (+2.11%)

Weekly Expected Move ±5.5%

₩818 ₩869 ₩920 ₩971 ₩1022

KOE · Communication Services · Entertainment · Tech Score Sell · Power 35 · ₩20.5B mcap · 14M float · 0.634% daily turnover

Revenue

$36.7B -26.7% ▼

5Y CAGR: +12.7%

Gross Profit

-$7.5B -115.0% ▼

Operating Income

-$19.1B -10.7% ▼

Net Income

-$17.0B +37.1% ▲

EPS (Diluted)

$-753.22 +38.5% ▲

EBITDA

-$13.3B +34.5% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$33.2B	$40.6B	$42.3B	$50.1B	$36.7B
YoY Growth	+64.0%	+22.5%	+4.2%	+18.4%	-26.7%
Cost of Revenue	$28.9B	$41.6B	$52.4B	$51.9B	$44.2B
Gross Profit	$4.3B	-$973M	$42.3B	$50.1B	-$7.5B
Gross Margin	12.9%	-2.4%	100.0%	100.0%	-20.5%
R&D Expenses	$1.9B	$4.5B	$7.5B	$7.7B	$7.0B
SG&A Expenses	$5.3B	$12.4B	$8.5B	$28.4B	$4.6B
Operating Expenses	$7.2B	$16.9B	$15.9B	$67.4B	$11.6B
Operating Income	-$2.9B	-$17.9B	-$26.1B	-$17.3B	-$19.1B
Operating Margin	-8.8%	-44.1%	-61.6%	-34.5%	-52.1%
Interest Expense	$169M	$280M	$490M	$483M	$363M
Income Before Tax	-$3.5B	-$12.7B	-$25.1B	-$28.4B	-$17.7B
Tax Expense	-$16M	-$49M	$16M	-$101M	-$92M
Net Income	-$3.5B	-$12.3B	-$24.6B	-$27.1B	-$17.0B
Net Margin	-10.6%	-30.2%	-58.2%	-54.0%	-46.3%
EPS (Diluted)	$-160.97	$-559.77	$-1112.38	$-1224.17	$-753.22
EBITDA	-$193M	-$6.8B	-$15.7B	-$20.4B	-$13.3B
Shares Outstanding	22M	22M	22M	22M	22M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$9.7B	$14.2B	$10.1B	$7.8B	$9.0B	$9.9B	$9.3B	$6.6B
Cost of Revenue	$0	$0	$0	$0	$0	$8.7B	$11.7B	$8.7B
Gross Profit	$9.7B	$14.2B	$10.1B	$7.8B	$9.0B	$1.2B	$9.3B	-$2.1B
Gross Margin	100.0%	100.0%	100.0%	100.0%	100.0%	12.3%	100.0%	-32.2%
R&D Expenses	$2.0B	$1.8B	$778M	$858M	$804M	$4.6B	$616M	$318M
SG&A Expenses	$6.6B	$5.6B	$1.4B	$7.6B	$5.8B	-$1.8B	$7.6B	$3.3B
Operating Expenses	$16.1B	$14.9B	$14.3B	$16.2B	$13.8B	$2.9B	$14.9B	$725M
Operating Income	-$6.4B	-$731M	-$4.2B	-$8.4B	-$4.9B	-$1.6B	-$5.6B	-$2.8B
Operating Margin	-65.6%	-5.1%	-42.2%	-107.9%	-54.0%	-16.6%	-59.7%	-43.3%
Interest Expense	$107M	$151M	$85M	$104M	$89M	$85M	$70M	$64M
Income Before Tax	-$6.6B	-$12.9B	-$3.8B	-$8.2B	-$4.5B	-$1.2B	-$5.1B	-$3.0B
Tax Expense	-$12M	-$93M	-$24M	-$12M	-$12M	-$44M	-$12M	-$3M
Net Income	-$6.3B	-$12.7B	-$3.6B	-$7.8B	-$4.4B	-$1.1B	-$4.8B	-$2.9B
Net Margin	-64.4%	-89.5%	-35.9%	-100.5%	-49.4%	-11.3%	-52.1%	-44.2%
EPS (Diluted)	$-284.00	$-575.88	$-162.11	$-351.24	$-199.00	$-50.07	$-217.00	$-129.82
EBITDA	-$4.3B	-$10.9B	-$2.2B	$9.4B	-$2.7B	-$862M	-$4.1B	-$1.7B
Shares Outstanding	22M	22M	22M	22M	22M	22M	22M	22M

289220.KQ KOE