코미팜
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 | 35,847,403,531 | 39,800,517,852 | 42,647,034,864 | 58,778,549,707 | 52,465,294,279 | KRW |
| 영업이익 | -5,290,699,078 | -3,803,782,875 | -6,273,087,670 | 6,192,933,611 | 1,960,455,812 | KRW |
| 당기순이익 | -4,459,354,101 | -6,513,790,270 | -3,979,102,612 | 13,113,267,440 | -7,208,746,053 | KRW |
| 자본총계 | 66,460,123,309 | 60,630,721,910 | 56,337,796,066 | 62,280,266,448 | 69,538,619,613 | KRW |
| 부채총계 | 42,855,825,154 | 46,103,957,092 | 58,582,669,205 | 57,229,040,325 | 61,858,301,745 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 64.48 | 76.04 | 103.98 | 91.89 | 88.96 | % |
| Statement basis | Consolidated | Consolidated | Consolidated | Consolidated | 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
- 11,550
- 80%
- 11,024.01 ~ 12,283.82
- 90%
- 10,830.97 ~ 12,544.27
- 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.
- 2026-09-10Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-08-13Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-05-14Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-04-08Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-26Filing title as filed주식매수선택권부여에관한신고 original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-18Filing title as filed[첨부추가]사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-11Filing title as filed[기재정정]주주총회소집결의 original ↗Source: dart_disclosure
- 2026-03-11Filing title as filed[기재정정]매출액또는손익구조30%(대규모법인은15%)이상변동 original ↗Source: dart_disclosure
- 2026-03-11Filing title as filed의결권대리행사권유참고서류 original ↗Source: dart_disclosure
- 2026-03-11Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-03-05Filing title as filed주주총회소집결의 original ↗Source: dart_disclosure
- 2026-02-20Filing title as filed파생상품거래손실발생(자율공시) original ↗Source: dart_disclosure
- 2026-02-20Filing title as filed매출액또는손익구조30%(대규모법인은15%)이상변동 original ↗Source: dart_disclosure
- 2026-02-06Filing title as filed자기주식취득결과보고서 original ↗Source: dart_disclosure
- 2026-01-09Filing title as filed[기재정정]단일판매ㆍ공급계약체결 original ↗Source: dart_disclosure
- 2025-12-16Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2025-11-14Filing title as filed분기보고서 (2025.09) original ↗Source: dart_disclosure
- 2025-11-07Filing title as filed전환가액의조정 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 |
Why this?
Checking…