보로노이
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 | 2022 | 2023 | 2024 | 2025 | Unit |
|---|---|---|---|---|---|
| 매출액 | 9,767,826,850 | 0 | 0 | 7,512,306,000 | KRW |
| 영업이익 | -17,863,480,687 | -31,335,510,474 | -36,339,049,690 | -54,384,535,976 | KRW |
| 당기순이익 | -19,899,662,518 | -36,848,289,927 | -32,613,098,090 | -42,706,333,585 | KRW |
| 자본총계 | 34,258,167,614 | 81,343,825,337 | 66,412,537,872 | 103,795,095,825 | KRW |
| 부채총계 | 29,691,863,522 | 13,309,408,301 | 7,246,106,380 | 67,439,227,525 | KRW |
| 부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house | 86.67 | 16.36 | 10.91 | 64.97 | % |
| Statement basis | 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
- 117,600
- 80%
- 105,567.77 ~ 133,285.90
- 90%
- 102,092.41 ~ 140,190.85
- 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.
- 2026-10-13Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-10-08Filing title as filed주요사항보고서(자기전환사채만기전취득결정) original ↗Source: dart_disclosure
- 2026-10-02Filing title as filed[기재정정]반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-09-18Filing title as filed[기재정정]투자판단관련주요경영사항(임상시험계획변경승인신청) (VRN110755의 제 1/2상 임상시험) original ↗Source: dart_disclosure
- 2026-09-17Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-09-14Filing title as filed[기재정정]투자판단관련주요경영사항(임상시험계획변경승인) (VRN110755의 제 1/2상 임상시험) original ↗Source: dart_disclosure
- 2026-09-10Filing title as filed[기재정정]주식매수선택권부여에관한신고 original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed[기재정정]투자판단관련주요경영사항(임상시험계획변경승인신청) (VRN110755의 제 1/2상 임상시험) original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed투자판단관련주요경영사항(임상시험계획자진취하등) (VRN110755의 제 1/2상 임상시험) original ↗Source: dart_disclosure
- 2026-09-09Filing title as filed주식매수선택권부여에관한신고 original ↗Source: dart_disclosure
- 2026-09-07Filing title as filed[기재정정]투자판단관련주요경영사항(임상시험계획변경승인) (VRN110755의 제 1/2상 임상시험) original ↗Source: dart_disclosure
- 2026-08-31Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-28Filing title as filed주식등의대량보유상황보고서(일반) original ↗Source: dart_disclosure
- 2026-08-21Filing title as filed기업설명회(IR)개최 original ↗Source: dart_disclosure
- 2026-08-18Filing title as filed[기재정정]투자판단관련주요경영사항(임상시험계획변경승인) (VRN110755의 제 1/2상 임상시험) original ↗Source: dart_disclosure
- 2026-08-14Filing title as filed[첨부추가]반기보고서 (2026.06) original ↗Source: dart_disclosure
- 2026-08-07Filing title as filed[기재정정]투자판단관련주요경영사항(임상시험계획변경승인신청) (VRN110755의 제 1/2상 임상시험) original ↗Source: dart_disclosure
- 2026-07-31Filing title as filed[기재정정]투자판단관련주요경영사항(임상시험계획변경승인) (VRN110755의 제 1/2상 임상시험) original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed[첨부정정]주요사항보고서(전환사채매수선택권행사자지정) original ↗Source: dart_disclosure
- 2026-07-30Filing title as filed[기재정정]주요사항보고서(전환사채매수선택권행사자지정) 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…