₩4,140.00 ($3.08)

+60.00 (+1.47%)

Weekly Expected Move ±2.8%

₩3910 ₩4025 ₩4140 ₩4255 ₩4370

KOE · Communication Services · Entertainment · Tech Score Buy · Power 57 · ₩33.4B mcap · 3M float · 6.93% daily turnover

Analysis Technicals Weather Peers

Revenue

$132.4B +127.6% ▲

4Y CAGR: +161.7%

Gross Profit

$37.0B +8.3% ▲

4Y CAGR: +90.4%

Operating Income

-$8.9B -714.4% ▼

Net Income

-$8.5B -404.4% ▼

EPS (Diluted)

$-1061.64 -370.8% ▼

EBITDA

-$5.4B -232.2% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.8B	$23.0B	$42.1B	$58.2B	$132.4B
YoY Growth	+0.0%	+714.4%	+83.3%	+38.1%	+127.6%
Cost of Revenue	$0	$6.5B	$9.3B	$24.0B	$95.4B
Gross Profit	$2.8B	$16.4B	$32.8B	$34.2B	$37.0B
Gross Margin	100.0%	71.6%	77.8%	58.8%	28.0%
R&D Expenses	$68M	$262M	$803M	$789M	$0
SG&A Expenses	$1.1B	$7.0B	$14.2B	$15.3B	$0
Operating Expenses	$3.6B	$14.7B	$28.4B	$32.7B	$46.0B
Operating Income	-$814M	$1.7B	$4.4B	$1.5B	-$8.9B
Operating Margin	-28.9%	7.5%	10.4%	2.5%	-6.7%
Interest Expense	$33M	$87M	$312M	$401M	$888M
Income Before Tax	$196M	$1.7B	$4.5B	$1.6B	-$9.1B
Tax Expense	-$546M	-$237M	-$1.2B	-$1.2B	-$582M
Net Income	$742M	$2.0B	$5.8B	$2.8B	-$8.5B
Net Margin	26.3%	8.5%	13.7%	4.8%	-6.4%
EPS (Diluted)	$3702.00	$6968.00	$848.00	$392.00	$-1061.64
EBITDA	$564M	$2.7B	$6.5B	$4.1B	-$5.4B
Shares Outstanding	200327	280354	7M	8M	8M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$10.7B	$25.4B	$10.8B	$31.7B	$33.0B	$56.9B	$66.9B	$49.0B
Cost of Revenue	$9.7B	$13.8B	$4.7B	$23.5B	$21.8B	$45.4B	$58.9B	$34.9B
Gross Profit	$1.0B	$11.7B	$6.1B	$31.7B	$33.0B	$11.5B	$7.9B	$14.1B
Gross Margin	9.5%	45.9%	56.5%	100.0%	100.0%	20.2%	11.9%	28.8%
R&D Expenses	$0	$163M	$327M	$303M	$0	$0	$237M	$162M
SG&A Expenses	$9.7B	$6.8B	$13.8B	$33.5B	$35.1B	$7.5B	$9.1B	$12.2B
Operating Expenses	$9.7B	$12.0B	$13.8B	$33.5B	$35.1B	$13.5B	$9.3B	$12.5B
Operating Income	$1.0B	-$332M	-$3.0B	-$1.8B	-$2.2B	-$2.0B	-$2.6B	$1.6B
Operating Margin	9.5%	-1.3%	-27.6%	-5.6%	-6.6%	-3.6%	-3.9%	3.3%
Interest Expense	$108M	$172M	$215M	$1.2B	$227M	$252M	$254M	$336M
Income Before Tax	$952M	-$79M	-$2.9B	-$2.8B	-$2.3B	-$1.0B	-$3.3B	$1.8B
Tax Expense	$36M	-$282M	-$258M	-$901M	-$683M	$1.7B	-$459M	$644M
Net Income	$933M	$169M	-$2.0B	-$1.2B	-$1.5B	-$2.0B	-$1.9B	$1.7B
Net Margin	8.8%	0.7%	-18.2%	-3.9%	-4.6%	-3.5%	-2.9%	3.5%
EPS (Diluted)	$134.00	$21.69	$-252.46	$-159.00	$-197.00	$-250.52	$-237.37	$209.90
EBITDA	$1.0B	$761M	$11.6B	-$946M	-$1.2B	-$1.1B	-$1.6B	$2.5B
Shares Outstanding	7M	8M	8M	8M	8M	8M	8M	8M

476080.KQ KOE