₩129,300.00 ($96.25)

-5000.00 (-3.72%)

Weekly Expected Move ±10.8%

₩101496 ₩115398 ₩129300 ₩143202 ₩157104

KOE · Technology · Semiconductors · Tech Score Buy · Power 65 · ₩1.64T mcap · 5M float · 3.46% daily turnover

Revenue

$52.4B +100.6% ▲

5Y CAGR: -5.1%

Gross Profit

$27.9B +130.0% ▲

5Y CAGR: -6.5%

Operating Income

$12.1B +777.2% ▲

5Y CAGR: -15.2%

Net Income

$15.5B +352.9% ▲

5Y CAGR: -7.9%

EPS (Diluted)

$1219.04 +352.9% ▲

5Y CAGR: -74.7%

EBITDA

$12.9B +120.6% ▲

5Y CAGR: -14.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$44.0B	$99.7B	$91.4B	$26.1B	$52.4B
YoY Growth	-35.4%	+126.8%	-8.3%	-71.4%	+100.6%
Cost of Revenue	$17.7B	$42.0B	$38.1B	$14.0B	$24.6B
Gross Profit	$26.2B	$57.8B	$53.3B	$12.1B	$27.9B
Gross Margin	59.7%	57.9%	58.3%	46.3%	53.1%
R&D Expenses	$4.1B	$8.4B	$4.5B	$6.0B	$0
SG&A Expenses	$2.6B	$8.5B	$7.6B	$2.4B	$0
Operating Expenses	$10.3B	$23.9B	$18.3B	$13.9B	$15.8B
Operating Income	$15.9B	$33.8B	$35.0B	-$1.8B	$12.1B
Operating Margin	36.2%	33.9%	38.3%	-6.8%	23.1%
Interest Expense	$0	$133M	$0	$654M	$714M
Income Before Tax	$16.9B	$33.9B	$40.3B	$4.4B	$15.4B
Tax Expense	$2.5B	$6.2B	$7.6B	$992M	-$87M
Net Income	$14.4B	$27.8B	$32.7B	$3.4B	$15.5B
Net Margin	32.9%	27.8%	35.7%	13.1%	29.5%
EPS (Diluted)	$1449.00	$2728.00	$2752.00	$269.18	$1219.04
EBITDA	$16.5B	$34.7B	$35.7B	$5.8B	$12.9B
Shares Outstanding	10M	10M	12M	13M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$4.0B	$6.9B	$4.6B	$8.9B	$7.2B	$31.7B	$6.0B	$22.3B
Cost of Revenue	$1.6B	$4.2B	$2.5B	$4.0B	$2.3B	$15.8B	$2.9B	$11.2B
Gross Profit	$2.4B	$2.7B	$2.1B	$4.9B	$4.9B	$15.9B	$3.1B	$11.1B
Gross Margin	60.3%	39.0%	45.0%	55.0%	68.4%	50.3%	51.1%	49.8%
R&D Expenses	$1.0B	$1.5B	$0	$952M	$1.6B	$0	$1.5B	$1.6B
SG&A Expenses	$569M	$598M	$4.0B	$2.9B	$1.0B	$1.7B	$1.1B	$1.2B
Operating Expenses	$2.7B	$3.6B	$4.0B	$2.9B	$4.1B	$4.8B	$4.0B	$4.5B
Operating Income	-$314M	-$935M	-$1.9B	$2.0B	$866M	$11.1B	-$971M	$6.6B
Operating Margin	-7.9%	-13.6%	-41.8%	22.9%	12.0%	35.1%	-16.2%	29.6%
Interest Expense	$179M	$179M	$176M	$178M	$180M	$180M	$174M	$131M
Income Before Tax	$1.4B	$1.7B	-$283M	$1.7B	$2.6B	$11.4B	$768M	$7.7B
Tax Expense	$73M	$790M	$10M	$278M	$517M	-$891M	$132M	$1.7B
Net Income	$1.3B	$913M	-$293M	$1.4B	$2.1B	$12.3B	$636M	$6.0B
Net Margin	33.7%	13.3%	-6.4%	15.7%	28.6%	38.7%	10.6%	26.9%
EPS (Diluted)	$106.00	$72.02	$-23.10	$109.98	$163.00	$969.10	$50.14	$473.10
EBITDA	$1.8B	$2.1B	-$1.7B	$5.1B	$2.9B	$11.8B	$1.2B	$6.9B
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

420770.KQ KOE