₩18,430.00 ($13.72)

+250.00 (+1.38%)

Weekly Expected Move ±3.4%

₩17174 ₩17802 ₩18430 ₩19058 ₩19686

KOE · Technology · Software - Application · Tech Score Sell · Power 44 · ₩234.1B mcap · 4M float · 1.09% daily turnover

Analysis Technicals Weather Peers

Revenue

$195.9B +28.7% ▲

5Y CAGR: +19.9%

Gross Profit

$128.7B +23.1% ▲

5Y CAGR: +38.3%

Operating Income

$61.8B +34.0% ▲

5Y CAGR: +52.5%

Net Income

$49.2B +58.2% ▲

5Y CAGR: +47.1%

EPS (Diluted)

$3697.25 +50.3% ▲

5Y CAGR: +46.6%

EBITDA

$69.0B +53.8% ▲

5Y CAGR: +57.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$112.9B	$104.1B	$123.1B	$152.2B	$195.9B
YoY Growth	+42.9%	-7.8%	+18.2%	+23.7%	+28.7%
Cost of Revenue	$73.3B	$36.1B	$41.5B	$47.7B	$67.2B
Gross Profit	$39.6B	$68.1B	$81.5B	$104.5B	$128.7B
Gross Margin	35.1%	65.4%	66.3%	68.7%	65.7%
R&D Expenses	$520M	$2.5B	$5.6B	$8.5B	$0
SG&A Expenses	$14.1B	$19.3B	$21.6B	$24.2B	$0
Operating Expenses	$25.3B	$37.5B	$47.5B	$58.4B	$66.9B
Operating Income	$14.3B	$30.6B	$34.0B	$46.1B	$61.8B
Operating Margin	12.7%	29.4%	27.7%	30.3%	31.5%
Interest Expense	$19M	$83M	$86M	$81M	$147M
Income Before Tax	$14.4B	$29.2B	$36.8B	$39.4B	$61.7B
Tax Expense	$2.9B	$6.8B	$6.5B	$8.3B	$12.5B
Net Income	$11.4B	$22.4B	$30.2B	$31.1B	$49.2B
Net Margin	10.1%	21.5%	24.6%	20.4%	25.1%
EPS (Diluted)	$1073.00	$2093.00	$2818.00	$2460.68	$3697.25
EBITDA	$15.5B	$32.9B	$41.2B	$44.9B	$69.0B
Shares Outstanding	13M	11M	11M	13M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$14.9B	$76.3B	$13.3B	$64.7B	$15.9B	$102.0B	$15.3B	$77.2B
Cost of Revenue	$4.8B	$21.6B	$5.2B	$20.1B	$6.8B	$35.1B	$6.1B	$25.9B
Gross Profit	$10.1B	$54.7B	$8.1B	$44.6B	$9.1B	$66.9B	$9.2B	$51.3B
Gross Margin	67.5%	71.6%	60.8%	68.9%	57.2%	65.6%	60.4%	66.5%
R&D Expenses	$2.2B	$2.2B	$0	$6.5B	$2.6B	$1.3B	$1.6B	$1.8B
SG&A Expenses	$6.0B	$6.6B	$17.6B	$6.0B	$5.6B	$8.1B	$7.4B	$16.0B
Operating Expenses	$14.9B	$15.1B	$17.6B	$20.5B	$17.1B	$11.6B	$17.7B	$18.7B
Operating Income	-$4.9B	$39.6B	-$9.5B	$24.1B	-$8.1B	$55.3B	-$8.4B	$32.6B
Operating Margin	-32.6%	51.9%	-71.4%	37.2%	-50.8%	54.2%	-55.1%	42.3%
Interest Expense	$19M	$14M	$31M	$27M	$44M	$73M	$133M	$350M
Income Before Tax	-$4.1B	$30.7B	-$8.1B	$22.2B	-$5.4B	$53.0B	-$7.2B	$51.9B
Tax Expense	-$642M	$6.8B	-$713M	$3.2B	-$1.4B	$11.4B	$91M	$10.1B
Net Income	-$3.4B	$23.9B	-$7.4B	$19.0B	-$4.1B	$41.6B	-$7.3B	$41.8B
Net Margin	-23.0%	31.3%	-55.6%	29.4%	-25.5%	40.8%	-48.0%	54.2%
EPS (Diluted)	$-298.00	$1894.11	$-568.14	$1494.00	$-319.00	$3130.36	$-551.83	$3125.81
EBITDA	-$2.8B	$32.1B	$9.6B	$24.2B	-$3.6B	$57.4B	-$6.7B	$34.9B
Shares Outstanding	12M	13M	13M	13M	13M	13M	13M	13M

461300.KQ KOE