₩9,400.00 ($7.00)

-10.00 (-0.11%)

Weekly Expected Move ±14.3%

₩6704 ₩8052 ₩9400 ₩10748 ₩12096

KOE · Basic Materials · Construction Materials · Tech Score Buy · Power 59 · ₩391.4B mcap · 30M float · 2.22% daily turnover

Revenue

$239.1B -37.4% ▼

3Y CAGR: +27.1%

Gross Profit

$33.5B +1.7% ▲

3Y CAGR: +38.3%

Operating Income

$1.9B +124.5% ▲

3Y CAGR: -29.2%

Net Income

-$14.9B +13.6% ▲

EPS (Diluted)

$-397.52 +14.6% ▲

EBITDA

$11.4B +1084.1% ▲

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025
Revenue	$116.4B	$380.0B	$382.2B	$239.1B
YoY Growth	+0.0%	+226.6%	+0.6%	-37.4%
Cost of Revenue	$103.7B	$332.5B	$349.3B	$205.7B
Gross Profit	$12.7B	$47.5B	$32.9B	$33.5B
Gross Margin	10.9%	12.5%	8.6%	14.0%
R&D Expenses	$1.9B	$5.3B	$11.1B	$0
SG&A Expenses	$3.6B	$9.5B	$18.0B	$0
Operating Expenses	$7.2B	$27.2B	$40.8B	$31.5B
Operating Income	$5.4B	$20.3B	-$7.9B	$1.9B
Operating Margin	4.7%	5.4%	-2.1%	0.8%
Interest Expense	$1.3B	$4.5B	$4.4B	$7.6B
Income Before Tax	-$7.1B	$14.6B	-$19.4B	-$19.7B
Tax Expense	-$148M	-$47M	-$3.6B	$4.0B
Net Income	-$7.5B	$10.5B	-$17.2B	-$14.9B
Net Margin	-6.4%	2.8%	-4.5%	-6.2%
EPS (Diluted)	$-229.37	$299.00	$-465.60	$-397.52
EBITDA	-$2.5B	$31.7B	-$1.2B	$11.4B
Shares Outstanding	33M	38M	37M	39M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$98.8B	$59.0B	$43.6B	$76.5B	$57.5B	$61.5B	$46.1B	$95.2B
Cost of Revenue	$88.6B	$60.7B	$39.1B	$63.2B	$48.0B	$54.3B	$39.8B	$76.2B
Gross Profit	$10.2B	-$1.6B	$4.5B	$13.3B	$9.6B	$7.2B	$6.2B	$19.0B
Gross Margin	10.3%	-2.8%	10.2%	17.4%	16.7%	11.7%	13.5%	19.9%
R&D Expenses	$0	$2.6B	$2.5B	$0	$3.2B	$3.2B	$3.3B	$5.2B
SG&A Expenses	$9.2B	$7.8B	$2.5B	$8.0B	$2.1B	$3.1B	$2.4B	$6.4B
Operating Expenses	$9.2B	$12.9B	$7.4B	$8.0B	$8.0B	$9.2B	$8.4B	$11.6B
Operating Income	$1.0B	-$14.6B	-$2.9B	$5.3B	$1.5B	-$1.9B	-$2.2B	$7.3B
Operating Margin	1.0%	-24.7%	-6.8%	6.9%	2.7%	-3.2%	-4.8%	7.7%
Interest Expense	$1.3B	$996M	$1.7B	$1.9B	$1.8B	$2.2B	$2.9B	$2.1B
Income Before Tax	-$15.6B	-$12.0B	-$4.1B	-$2.3B	$2.3B	-$12.6B	$2.5B	-$7.4B
Tax Expense	-$1.4B	-$4.6B	-$438M	$1.2B	$941M	-$3.3B	-$36M	-$2.6B
Net Income	-$14.6B	-$6.0B	-$3.1B	-$5.2B	$913M	-$7.4B	$2.6B	-$7.6B
Net Margin	-14.8%	-10.2%	-7.2%	-6.9%	1.6%	-12.0%	5.6%	-8.0%
EPS (Diluted)	$-396.00	$-162.35	$-84.00	$-141.12	$24.26	$-187.77	$65.80	$-180.64
EBITDA	-$11.1B	-$11.3B	-$402M	$15.7B	$6.5B	-$10.4B	$566M	$10.7B
Shares Outstanding	37M	37M	37M	37M	38M	39M	39M	42M

441270.KQ KOE