₩38,100.00 ($28.37)

-450.00 (-1.17%)

Weekly Expected Move ±9.0%

₩31223 ₩34662 ₩38100 ₩41538 ₩44977

KOE · Technology · Semiconductors · Tech Score Buy · Power 60 · ₩389.2B mcap · 6M float · 1.63% daily turnover

Revenue

$67.0B -41.1% ▼

5Y CAGR: +6.3%

Gross Profit

$30.5B -61.7% ▼

5Y CAGR: +1.6%

Operating Income

-$1.1B -102.3% ▼

Net Income

-$6.8B -117.7% ▼

EPS (Diluted)

$-708.61 -119.1% ▼

EBITDA

$3.1B -94.2% ▼

5Y CAGR: -29.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$57.1B	$114.9B	$87.9B	$113.7B	$67.0B
YoY Growth	+15.5%	+101.3%	-23.5%	+29.3%	-41.1%
Cost of Revenue	$23.9B	$38.3B	$27.8B	$34.2B	$36.4B
Gross Profit	$33.2B	$76.7B	$60.1B	$79.5B	$30.5B
Gross Margin	58.1%	66.7%	68.3%	69.9%	45.5%
R&D Expenses	$5.4B	$6.4B	$7.2B	$9.7B	$0
SG&A Expenses	$7.0B	$14.5B	$10.1B	$6.5B	$0
Operating Expenses	$11.1B	$20.2B	$23.9B	$32.5B	$31.6B
Operating Income	$22.1B	$56.5B	$36.2B	$47.0B	-$1.1B
Operating Margin	38.7%	49.2%	41.1%	41.3%	-1.6%
Interest Expense	$65M	$71M	$12M	$42M	$76M
Income Before Tax	$23.0B	$55.5B	$37.9B	$49.0B	-$2.9B
Tax Expense	$5.0B	$12.1B	$6.7B	$10.5B	-$301M
Net Income	$18.1B	$43.4B	$30.9B	$38.4B	-$6.8B
Net Margin	31.6%	37.8%	35.2%	33.8%	-10.2%
EPS (Diluted)	$1733.56	$4168.07	$2983.36	$3701.10	$-708.61
EBITDA	$25.3B	$57.5B	$41.1B	$53.4B	$3.1B
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	$34.7B	$30.7B	$17.1B	$23.2B	$10.7B	$15.9B	$7.9B	$20.8B
Cost of Revenue	$10.8B	$10.1B	$6.4B	$13.7B	$5.9B	$8.6B	$4.4B	$11.2B
Gross Profit	$23.9B	$20.6B	$10.7B	$9.5B	$4.9B	$7.4B	$3.5B	$9.7B
Gross Margin	68.9%	67.2%	62.8%	40.9%	45.5%	46.2%	44.5%	46.4%
R&D Expenses	$2.2B	$2.3B	$0	$1.7B	$2.7B	$3.4B	$2.4B	$2.4B
SG&A Expenses	$3.0B	$678M	$972M	$6.9B	$1.3B	$1.3B	$1.2B	$2.5B
Operating Expenses	$9.5B	$7.0B	$7.3B	$6.9B	$8.6B	$10.8B	$9.1B	$10.4B
Operating Income	$14.4B	$13.6B	$3.4B	$2.6B	-$3.7B	-$3.4B	-$5.5B	-$765M
Operating Margin	41.4%	44.3%	20.0%	11.1%	-34.2%	-21.3%	-69.9%	-3.7%
Interest Expense	$95M	-$179M	$3M	$3M	$17M	$53M	$34M	$658M
Income Before Tax	$13.6B	$14.8B	$3.8B	-$185M	-$2.4B	-$4.2B	-$2.7B	$505M
Tax Expense	$4.5B	$1.8B	$881M	$833M	$9M	-$2.0B	-$188M	-$792M
Net Income	$9.1B	$13.1B	$2.9B	-$1.0B	-$2.2B	-$2.1B	-$2.1B	$1.4B
Net Margin	26.3%	42.6%	16.8%	-4.4%	-20.8%	-13.1%	-26.6%	6.7%
EPS (Diluted)	$879.00	$1268.13	$279.00	$-98.92	$-232.00	$-669.55	$-206.84	$135.95
EBITDA	$14.8B	$15.9B	$7.8B	$10.5B	-$1.1B	-$2.0B	-$3.7B	$1.4B
Shares Outstanding	10M	10M	10M	10M	10M	10M	10M	10M

348210.KQ KOE