₩37,700.00 ($28.06)

+1150.00 (+3.15%)

Weekly Expected Move ±5.5%

₩33566 ₩35633 ₩37700 ₩39767 ₩41834

KOE · Industrials · Environmental Services · Tech Score Neutral · Power 47 · ₩487.1B mcap · 8M float · 0.732% daily turnover

Revenue

$194.6B +42.9% ▲

5Y CAGR: +24.2%

Gross Profit

$0 +100.0% ▲

Operating Income

-$54.6B +23.5% ▲

Net Income

-$75.9B +31.0% ▲

EPS (Diluted)

$-6251.37 +31.1% ▲

EBITDA

-$54.6B +6.1% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$147.3B	$269.9B	$247.4B	$136.2B	$194.6B
YoY Growth	+123.3%	+83.3%	-8.3%	-44.9%	+42.9%
Cost of Revenue	$120.0B	$201.3B	$225.0B	$173.3B	$0
Gross Profit	$27.3B	$68.6B	$22.4B	-$37.1B	$0
Gross Margin	18.5%	25.4%	9.1%	-27.2%	0.0%
R&D Expenses	$624M	$684M	$1.0B	$1.2B	$0
SG&A Expenses	$4.6B	$11.0B	$16.2B	$17.5B	$0
Operating Expenses	$10.4B	$19.6B	$30.7B	$34.3B	$249.2B
Operating Income	$16.9B	$48.3B	-$8.3B	-$71.4B	-$54.6B
Operating Margin	11.4%	17.9%	-3.4%	-52.4%	-28.1%
Interest Expense	$6.2B	$2.8B	$3.7B	$8.8B	$0
Income Before Tax	-$9.7B	$49.6B	-$11.7B	-$88.4B	-$73.1B
Tax Expense	-$877M	$10.4B	-$36.9B	$24.1B	$2.8B
Net Income	-$8.8B	$39.3B	$24.8B	-$110.1B	-$75.9B
Net Margin	-6.0%	14.6%	10.0%	-80.8%	-39.0%
EPS (Diluted)	$-1333.00	$3667.00	$2027.00	$-9071.31	$-6251.37
EBITDA	$25.6B	$58.1B	$5.9B	-$58.1B	-$54.6B
Shares Outstanding	7M	11M	12M	12M	12M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$31.9B	$34.2B	$33.4B	$64.0B	$43.8B	$53.4B	$60.9B	$76.8B
Cost of Revenue	$36.3B	$51.1B	$42.6B	$75.8B	$50.2B	$57.1B	$53.4B	$63.5B
Gross Profit	-$4.4B	-$16.9B	-$9.3B	-$11.8B	-$6.4B	-$3.7B	$7.5B	$13.3B
Gross Margin	-13.8%	-49.4%	-27.8%	-18.4%	-14.6%	-6.9%	12.2%	17.3%
R&D Expenses	$197M	$395M	$210M	$222M	$229M	$431M	$240M	$293M
SG&A Expenses	$8.9B	$4.1B	$6.2B	$5.6B	$5.9B	$2.6B	$4.0B	$3.9B
Operating Expenses	$8.9B	$8.7B	$6.2B	$5.6B	$5.9B	$5.7B	$7.5B	$6.9B
Operating Income	-$13.3B	-$25.6B	-$15.5B	-$17.4B	-$12.3B	-$9.3B	-$4M	$6.3B
Operating Margin	-41.7%	-74.9%	-46.4%	-27.2%	-28.1%	-17.5%	-0.0%	8.2%
Interest Expense	$1.7B	$4.8B	$4.8B	$11.2B	$6.7B	$5.9B	$6.6B	$6.6B
Income Before Tax	-$17.5B	-$37.9B	-$17.7B	-$32.4B	-$15.4B	-$9.1B	-$24.6B	$10.9B
Tax Expense	$205M	$25.1B	-$539M	$1.9B	-$297M	$4.9B	-$1.8B	$1.6B
Net Income	-$17.4B	-$61.1B	-$16.7B	-$32.8B	-$15.2B	-$12.9B	-$22.4B	$8.4B
Net Margin	-54.7%	-178.6%	-49.9%	-51.3%	-34.6%	-24.2%	-36.8%	10.9%
EPS (Diluted)	$-1435.00	$-5031.49	$-1371.54	$-2704.95	$-1244.16	$-1056.89	$-1827.00	$168.25
EBITDA	-$10.3B	-$24.5B	-$6.9B	-$3.2B	$3.5B	-$7.9B	-$7.7B	$16.7B
Shares Outstanding	12M	12M	12M	12M	12M	12M	12M	14M

365340.KQ KOE