네이처셀
Not investment advice · For research purposes only; not a solicitation or an offer of any financial product. Past statistics do not indicate future outcomes. Facts from filings and public sources; not investment advice. No valuation estimate, direction or trading levels are provided.
① Fact table
Values as filed · consolidated / separate basis per year · no interpretation
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|---|
| 매출액 | —missing | 21,554,489,489 | —missing | —missing | 20,734,613,571 | KRW |
| 영업이익 | —missing | -9,502,488,683 | —missing | —missing | -3,646,243,657 | KRW |
| 당기순이익 | —missing | -6,813,585,338 | —missing | —missing | -2,838,308,819 | KRW |
| 자본총계 | —missing | 57,158,171,842 | —missing | —missing | 63,029,885,339 | KRW |
| 부채총계 | —missing | 36,862,832,477 | —missing | —missing | 11,701,588,109 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | —missing | 64.49 | —missing | —missing | 18.57 | % |
| Statement basis | Unknown | Consolidated | Unknown | Unknown | Consolidated |
Source: dart_fnltt · Computed in house · card as of 2026-10-13 · Filing date per year: not on the card (see the filing timeline below) · 'in house' marks items computed from the values above
② Profitability breakdown
Arithmetic on the fact table only · same year, same basis · '—' where a value is missing or the denominator is 0 or below · in each panel the bar height maps the span from the most negative to the largest positive value onto the panel height · no interpretation attached
Source: computed in house from the fact table · card as of 2026-10-13
③ My own calculation
A simple residual-income formula. You enter the assumptions; only the base equity is filled in from the filing. The result is computed from your assumptions and is not a figure this site publishes.
V = B₀ + (ROE − r) × B₀ ÷ (1 + r − ω)
Fill in all four boxes to compute. The site fills in nothing but the base equity.
Computed in this browser only; nothing you type is sent or stored.
- Base close 2026-10-13
- 23,400
- 80%
- 22,529.53 ~ 24,568.23
- 90%
- 22,167.55 ~ 25,403.18
- Ledger row
- f8cdff4b…
Source: fsc_stock_price · published 2026-10-14T11:05:08+09:00 · No direction implied
No day scored yet — no basis for a hit rate.
- 2026-08-26Filing title as filed타법인주식및출자증권취득결정 original ↗Source: dart_disclosure
- 2026-08-26Filing title as filed유상증자결정(종속회사의주요경영사항) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed증권발행결과(자율공시) original ↗Source: dart_disclosure
- 2026-08-03Filing title as filed주식매수선택권부여에관한신고 original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed기타경영사항(자율공시) (조인트스템 품목허가 반려처분 취소소송 관련 피고 항소 제기) original ↗Source: dart_disclosure
- 2026-07-22Filing title as filed주요사항보고서(전환사채권발행결정) original ↗Source: dart_disclosure
- 2026-07-09Filing title as filed기타경영사항(자율공시) (조인트스템 품목허가 반려 처분 취소 청구소송 1심 판결 결과) original ↗Source: dart_disclosure
- 2026-06-05Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-03-31Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-03-23Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-23Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-20Filing title as filed대표이사변경 original ↗Source: dart_disclosure
- 2026-03-20Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗Source: dart_disclosure
- 2026-03-16Filing title as filed풍문또는보도에대한해명 original ↗Source: dart_disclosure
- 2026-03-04Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-02-19Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-02-19Filing title as filed의결권대리행사권유참고서류 original ↗Source: dart_disclosure
| Layer | Badge | n | Note |
|---|---|---|---|
| range | unknown | 0 | 80%·90% 범위의 전향 적중 기록(목표일 개장 전 박제 → 종가 공표 뒤 채점) |
| fair_value | 제공 안 함 | 0 | 판별력 미확인 — 싣지 않음 |
| direction | 제공 안 함 | 0 | 판별력 미확인 — 싣지 않음 |
| trade_levels | 제공 안 함 | 0 | 판별력 미확인 — 싣지 않음 |
| Valuation estimate | not provided | — | Not published: no demonstrated discriminative power |
| Direction (up or down) | not provided | — | Not published: no demonstrated discriminative power |
| Trading levels | not provided | — | Not published: no demonstrated discriminative power |
- 재무 — 2021 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
- 재무 — 2023 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
- 재무 — 2024 재무 기준(연결·별도) 미상 — 그 해 값 싣지 않음
Why this?
Checking…