₩15,570.00 ($11.59)

+720.00 (+4.85%)

Weekly Expected Move ±8.5%

₩12909 ₩14240 ₩15570 ₩16900 ₩18231

KOE · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 54 · ₩124.5B mcap · 6M float · 0.718% daily turnover

Revenue

$94.2B -21.5% ▼

5Y CAGR: +9.7%

Gross Profit

-$4.2B -124.9% ▼

Operating Income

-$26.4B -318.0% ▼

Net Income

-$15.5B -307.2% ▼

EPS (Diluted)

$-1913.88 -283.1% ▼

EBITDA

$52M +102.0% ▲

5Y CAGR: -61.9%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$88.0B	$113.0B	$113.9B	$119.9B	$94.2B
YoY Growth	+48.5%	+28.3%	+0.8%	+5.3%	-21.5%
Cost of Revenue	$84.6B	$107.3B	$84.1B	$103.1B	$98.4B
Gross Profit	$3.5B	$5.7B	$29.7B	$16.9B	-$4.2B
Gross Margin	3.9%	5.0%	26.1%	14.1%	-4.5%
R&D Expenses	$2.7B	$2.7B	$5.4B	$7.1B	$7.4B
SG&A Expenses	$1.7B	$3.8B	$8.2B	$8.7B	$4.4B
Operating Expenses	$8.0B	$9.7B	$18.5B	$23.2B	$22.2B
Operating Income	-$4.5B	-$5.0B	$11.2B	-$6.3B	-$26.4B
Operating Margin	-5.1%	-4.4%	9.8%	-5.3%	-28.0%
Interest Expense	$1.2B	$1.5B	$0	$0	$6.8B
Income Before Tax	-$32.3B	-$3.9B	-$237M	-$8.2B	-$10.6B
Tax Expense	-$1.8B	-$1.1B	-$1.7B	-$4.4B	$5.0B
Net Income	-$30.5B	-$2.9B	$1.5B	-$3.8B	-$15.5B
Net Margin	-34.6%	-2.5%	1.3%	-3.2%	-16.5%
EPS (Diluted)	$-3506.50	$-410.89	$208.00	$-499.57	$-1913.88
EBITDA	-$29.6B	-$3.3B	$13.7B	-$2.7B	$52M
Shares Outstanding	9M	7M	7M	8M	8M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$23.1B	$25.6B	$14.3B	$17.2B	$52.5B	$9.8B	$8.3B	$5.3B
Cost of Revenue	$24.5B	$27.2B	$11.2B	$16.8B	$44.1B	$7.1B	$8.5B	$8.4B
Gross Profit	-$1.4B	-$1.6B	$3.1B	$461M	$8.3B	$2.7B	-$201M	-$3.1B
Gross Margin	-5.9%	-6.2%	22.0%	2.7%	15.9%	27.6%	-2.4%	-59.4%
R&D Expenses	$1.7B	$1.8B	$1.9B	$1.3B	$1.2B	$332M	$617M	$488M
SG&A Expenses	$1.0B	$1.1B	$2.2B	$3.5B	$1.3B	$524M	$980M	$825M
Operating Expenses	$4.3B	$7.8B	$4.7B	$3.5B	$4.1B	$2.4B	$3.5B	$3.2B
Operating Income	-$5.6B	-$9.4B	-$1.5B	-$3.1B	$4.3B	$277M	-$3.7B	-$6.4B
Operating Margin	-24.4%	-36.7%	-10.7%	-17.7%	8.1%	2.8%	-44.2%	-120.4%
Interest Expense	$2.1B	$1.9B	$2.0B	$2.1B	$2.1B	$2.2B	$2.6B	$2.8B
Income Before Tax	-$10.1B	$154M	-$1.9B	-$8.5B	$4.3B	-$880M	-$3.7B	$1.2B
Tax Expense	$112M	$4.9B	-$806K	-$2M	-$1M	-$1.2B	-$3M	$2M
Net Income	-$10.2B	-$4.7B	-$1.9B	-$8.5B	$4.3B	$308M	-$3.7B	$1.3B
Net Margin	-44.2%	-18.4%	-13.3%	-49.2%	8.2%	3.1%	-44.9%	25.2%
EPS (Diluted)	$-1260.00	$-581.49	$-238.22	$-1060.46	$535.00	$38.51	$-463.60	$-782.70
EBITDA	-$7.1B	$3.1B	-$534M	$1.5B	$7.4B	-$2.9B	-$101M	-$5.4B
Shares Outstanding	8M	8M	8M	8M	8M	8M	8M	11M

299030.KQ KOE