₩22,600.00 ($16.80)

+1050.00 (+4.87%)

Weekly Expected Move ±8.3%

₩18870 ₩20735 ₩22600 ₩24465 ₩26330

KOE · Industrials · Electrical Equipment & Parts · Tech Score Buy · Power 55 · ₩495.2B mcap · 18M float · 1.35% daily turnover

Revenue

$312.8B -14.5% ▼

5Y CAGR: +17.6%

Gross Profit

-$8.5B -114.0% ▼

Operating Income

-$91.7B -40.3% ▼

Net Income

-$67.7B +88.1% ▲

EPS (Diluted)

$-539.02 +98.1% ▲

EBITDA

-$65.7B +87.1% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$214.3B	$509.8B	$424.7B	$365.7B	$312.8B
YoY Growth	+54.3%	+137.9%	-16.7%	-13.9%	-14.5%
Cost of Revenue	$218.4B	$459.8B	$376.2B	$304.6B	$321.3B
Gross Profit	-$4.0B	$50.0B	$48.5B	$61.1B	-$8.5B
Gross Margin	-1.9%	9.8%	11.4%	16.7%	-2.7%
R&D Expenses	$1.2B	$3.9B	$2.8B	$6.2B	$17.9B
SG&A Expenses	$22.4B	$30.7B	$42.7B	$48.7B	$65.2B
Operating Expenses	$23.5B	$34.6B	$45.5B	$126.4B	$83.1B
Operating Income	-$27.6B	$15.4B	$3.0B	-$65.3B	-$91.7B
Operating Margin	-12.9%	3.0%	0.7%	-17.9%	-29.3%
Interest Expense	$3.3B	$21.8B	$33.2B	$33.1B	$33.5B
Income Before Tax	-$24.8B	$26.1B	-$56.0B	-$571.4B	-$58.8B
Tax Expense	-$5.4B	$4.3B	-$5.9B	-$193M	$11.7B
Net Income	-$19.5B	$21.2B	-$50.2B	-$568.3B	-$67.7B
Net Margin	-9.1%	4.2%	-11.8%	-155.4%	-21.6%
EPS (Diluted)	$-1495.90	$1357.59	$-3115.32	$-28962.06	$-539.02
EBITDA	-$24.9B	$53.9B	-$6.9B	-$511.3B	-$65.7B
Shares Outstanding	13M	16M	16M	20M	22M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$101.4B	$77.8B	$68.2B	$64.1B	$90.3B	$90.2B	$84.1B	$102.3B
Cost of Revenue	$85.9B	$62.5B	$65.3B	$58.0B	$103.5B	$94.6B	$87.6B	$90.1B
Gross Profit	$15.5B	$15.3B	$2.9B	$6.1B	-$13.2B	-$4.3B	-$3.5B	$12.2B
Gross Margin	15.3%	19.7%	4.3%	9.5%	-14.7%	-4.8%	-4.2%	11.9%
R&D Expenses	$1.4B	$1.9B	$3.2B	$4.8B	$4.8B	$5.0B	$3.1B	$1.9B
SG&A Expenses	$10.8B	$20.1B	$8.9B	$25.6B	$10.8B	$15.1B	$11.3B	$22.2B
Operating Expenses	$20.9B	$64.1B	$22.1B	$8.8B	$14.0B	$38.2B	$20.7B	$24.1B
Operating Income	-$5.4B	-$48.7B	-$19.2B	-$2.7B	-$27.2B	-$42.5B	-$24.2B	-$12.0B
Operating Margin	-5.3%	-62.6%	-28.1%	-4.3%	-30.2%	-47.1%	-28.8%	-11.7%
Interest Expense	$6.2B	$10.7B	$59.5B	$9.6B	$4.7B	$41.2B	$19.5B	$42.4B
Income Before Tax	-$57.1B	-$189.1B	$57.6B	-$14.8B	-$41.1B	-$60.5B	-$15.4B	-$23.6B
Tax Expense	-$1.8B	$16.0B	-$14M	$5.8B	-$4.6B	$10.5B	-$4.0B	$4.1B
Net Income	-$55.3B	-$203.5B	$58.2B	-$19.7B	-$35.9B	-$70.3B	-$10.4B	-$27.9B
Net Margin	-54.5%	-261.5%	85.3%	-30.8%	-39.8%	-77.9%	-12.4%	-27.3%
EPS (Diluted)	$-2665.00	$-9640.40	$2643.00	$-832.40	$-1655.00	$-3216.58	$-747.39	$-1275.27
EBITDA	-$45.7B	-$176.4B	$125.6B	$12.1B	-$20.8B	-$182.6B	-$16.4B	-$5.0B
Shares Outstanding	21M	21M	24M	24M	22M	22M	22M	22M

348370.KQ KOE