레인보우로보틱스
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 | 8,969,574,693 | 13,615,411,936 | 15,258,134,872 | 19,346,780,087 | 34,123,110,054 | KRW |
| 영업이익 | -1,030,713,533 | 1,300,876,285 | -44,589,778,382 | -2,978,979,764 | -2,480,266,118 | KRW |
| 당기순이익 | -7,843,364,517 | 5,775,789,197 | -894,565,685 | 2,135,370,753 | 1,421,503,230 | KRW |
| 자본총계 | 47,864,895,246 | 61,486,299,113 | 130,656,200,153 | 132,751,303,410 | 133,830,651,193 | KRW |
| 부채총계 | 15,970,627,370 | 14,652,195,787 | 1,955,287,162 | 7,129,702,269 | 9,474,666,430 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 33.37 | 23.83 | 1.50 | 5.37 | 7.08 | % |
| 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
- 383,500
- 80%
- 360,194.44 ~ 414,172.44
- 90%
- 351,711.28 ~ 424,943.59
- 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.
- 2026-08-14Filing title as filed반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-07-13Filing title as filed[기재정정]신규시설투자등 original ↗Source: dart_disclosure
- 2026-07-03Filing title as filed임시주주총회결과 original ↗Source: dart_disclosure
- 2026-07-03Filing title as filed독립이사의선임ㆍ해임또는중도퇴임에관한신고 original ↗Source: dart_disclosure
- 2026-06-18Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-05-21Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2026-05-20Filing title as filed주주총회소집결의 (임시주주총회) original ↗Source: dart_disclosure
- 2026-05-15Filing title as filed분기보고서 (2026.03) original ↗Source: dart_disclosure
- 2026-03-31Filing title as filed본점소재지변경 original ↗Source: dart_disclosure
- 2026-03-30Filing title as filed정기주주총회결과 original ↗Source: dart_disclosure
- 2026-03-27Filing title as filed[기재정정]신규시설투자등 original ↗Source: dart_disclosure
- 2026-03-20Filing title as filed감사보고서제출 original ↗Source: dart_disclosure
- 2026-03-20Filing title as filed사업보고서 (2025.12) original ↗Source: dart_disclosure
- 2026-03-13Filing title as filed주주총회집중일개최사유신고 original ↗Source: dart_disclosure
- 2026-03-13Filing title as filed주주총회소집결의 original ↗Source: dart_disclosure
- 2026-03-13Filing title as filed주주총회소집공고 original ↗Source: dart_disclosure
- 2026-02-27Filing title as filed매출액또는손익구조30%(대규모법인은15%)이상변동 original ↗Source: dart_disclosure
- 2025-12-16Filing title as filed주주명부폐쇄기간또는기준일설정 original ↗Source: dart_disclosure
- 2025-12-05Filing title as filed[기재정정]신규시설투자등 original ↗Source: dart_disclosure
- 2025-11-14Filing title as filed분기보고서 (2025.09) 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…