Fino
Price chart
- MA5
- MA20
- MA60
Each day's close multiplied by the listed share count of this share class alone, sampled weekly. It is the figure for this issue only, not a combined total across common and preferred shares.
Overview
Summary
Fino was established in 1990 to produce and distribute instruments. The company is listed on the KOSDAQ market and is headquartered in Anyang, Gyeonggi Province.
The company focuses on the research, production, and distribution of cathode materials and precursors for lithium ion batteries. Its products include ternary and phosphate precursors and lithium iron phosphate. These materials are supplied for use in electric vehicles, energy storage systems, consumer electronics, and robotics. The company also develops and manufactures telecommunications equipment.
Business overview as filed
당사는 "글로벌 신에너지 소재 과학 기업"을 전략 목표로 삼고 있습니다. 이를 위해 △기술의 다변화 △글로벌 성장 △디지털 운영 △산업 생태계 구축 등을 핵심 전략 기반으로 설정하고, 자원 공유와 가치 공동 창출을 통해 저탄소ㆍ친환경 중심의 지속 가능한 신재생에너지 소재 생태계를 구축해 나가고 있습니다. 궁극적으로는 인류의 더 나은 삶에 기여하는 것을 지향하고 있습니다.
당사는 니켈계, 코발트계, 인계, 나트륨계 소재를 포함한 신에너지 배터리용 양극재 및 전구체의 연구개발(R&D), 생산, 판매를 핵심 사업으로 영위하고 있습니다. 주요 산업 영역은 양극재 및 배터리 산업이며, 당사 제품은 전기차(EV), 에너지저장장치(ESS), 소비자 전자제품, 드론, 도심항공교통(UAM), 인공지능(AI), 로봇 등 다양한 분야에 폭넓게 적용되고 있습니다.당사는 안정적인 제품 품질과 기술 경쟁력을 바탕으로 주요 고객사와 장기적이고 우호적인 협력 관계를 유지하고 있으며, 전략적 협력 계약을 통해 파트너십을 더욱 공고히 하고 있습니다. 또한 주요 원자재 공급업체와도 장기적 협력 체계를 구축하여 원자재 공급의 안정성과 적시성을 확보하고 있습니다.이와 함께 이동통신용 중계기 등 통신장비의 개발ㆍ제조ㆍ판매와 전기통신공사업, 이차전지 관련 사업도 병행하고 있습니다.자세한 내용은 Ⅱ.
Company overview
1. 연결대상 종속회사 개황
가. 연결대상 종속회사 현황(요약)
나. 연결대상회사의 변동내용
2. 회사의 법적 ㆍ 상업적 명칭
회사의 명칭은 "주식회사 피노"라고 표기합니다. 또한 영문으로는 "FINO INC."라 표기 합니다. 단, 약식으로 표기할 경우에는 "(주)피노"라고 표기합니다.
3. 설립일자
당사는 1990년 02월 계기 제작 및 판매 등을 영위할 목적으로 설립되었습니다. 또한 2001년 06월 22일 코스닥시장 신규상장을 승인받아 회사의 주식이 2001년 06월 26일 자로 상장되어 코스닥시장에서 매매가 개시되었습니다.
4. 본사의 주소, 전화번호, 홈페이지 주소
주소 : 경기도 안양시 동안구 부림로 170번길 41-13 (관양동) 전화번호 : 031-345-5161 홈페이지 : http://www.finoes.co.kr
5. 중소기업 등 해당 여부
6. 주요 사업의 내용
당사는 전문적인 신에너지 소재 과학 기업으로, 리튬이온배터리 양극재 및 전구체 등의 관련 소재에 대한 연구개발, 생산, 가공 및 판매를 주력으로 하고 있습니다.당사의 주요 제품으로는 삼원계 전구체, 인산철 전구체, 인산철리튬, 신에너지 금속 소재 등이 있으며, 이러한 소재들은 추가 가공을 거쳐 리튬이온배터리로 제조됩니다. 최종적으로는 전기차, 에너지저장장치(ESS), 소비자 전자제품, 드론, 도심항공교통(UAM), 인공지능(AI), 로봇 등 다양한 분야에 적용됩니다.
7. 신용평가에 관한사항
최근 3년간 신용평가에 관한 내용은 다음과 같습니다.
8. 회사의 주권상장(또는 등록ㆍ지정) 및 특례상장에 관한 사항
Transcribed verbatim from the sentences the filer wrote in the fiscal 2025 business report (received 2026.03.23), tables and figures omitted.
- The summary is written separately from the filed text and is not the filer's wording, so it may phrase things differently from or omit parts of the original, which is shown alongside for checking.
- The company introduction reproduces the sentences the filer wrote in its business report, with tables, figures and the sentences that point to other sections of the report omitted, and the accuracy of their content has not been separately verified.
VaR
The headline's measure for each of the three windows on one scale, the dot being the estimate and the bar its interval. The windows are nested and share their observations, so the three readings are not three independent measurements. The selected window is highlighted.
The issue's daily returns over the chosen window counted into equal-width bins. The vertical lines mark the VaR and cVaR above on the loss side. The published VaR sample applies exclusion rules for halts and first sessions that this raw daily series does not, so the bars and the marks can differ slightly at the edges.
Deepest drawdown 75.2% (2026-07-30). How far below its previous peak the issue stood each day over the chosen window, a description of the path already travelled.
Characteristic line
- Intercept
- +0.542%[-0.284%, +1.368%]
- R squared
- 0.21
- Observations
- 252
- Trading-time corrected beta
- 0.96[0.55, 1.37]
A 252-day window rolled one day at a time over the longest daily span of the characteristic line. It shows when the beta against the KOSDAQ150 and the annualized volatility of the issue's excess return rose and fell, and unlike the headline figures above it carries no interval.
Each point is one period's index excess return and issue excess return, and the line is the regression fitted to those points. The risk-free rate is the certificate of deposit rate.
- Beta summarizes by regression how far the issue's return moved together with the KOSPI200 or KOSDAQ150 index return, and the index is only a stand-in for the whole market.
- The intercept is the average excess return the index does not explain, and when the interval shown beside it contains zero it cannot be told apart from zero.
- Beta and the intercept are computed from the sample of the chosen window and frequency and are not values for the period ahead.
- At the daily frequency a beta corrected for differences in trading times is shown alongside, and the gap between the two shows how much later than the index the issue's trades are reflected.
Financials
| 2015Separate basis | 2016Separate basis | 2017Consolidated basis | 2018Consolidated basis | 2019Separate basis | 2020Separate basis | 2021Consolidated basis | 2022Consolidated basis | 2023Separate basis | 2024Separate basis | 2025Separate basis | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| RevenueKRW 100M | 230 | 131 | 135 | 144 | 57 | 251 | 113 | 114 | 70 | 307 | 2,648 |
| Revenue growth% | — | -43.15 | — | 6.76 | — | 337.20 | — | 1.35 | — | 340.31 | 763.08 |
| Operating incomeKRW 100M | -3 | -22 | -43 | -54 | -105 | -15 | 19 | 15 | -21 | 0 | 88 |
| Operating income growth% | — | — | — | — | — | — | — | -23.96 | — | — | 116,185.79 |
| Net incomeKRW 100M | 1 | -21 | -48 | -78 | -123 | -8 | 22 | 17 | -19 | -25 | -59 |
| Net income growth% | — | -2,602.66 | — | — | — | — | — | -22.95 | — | — | — |
| Attributable to ownersKRW 100M | — | — | -47 | -74 | — | — | — | — | — | — | — |
| Attributable to minoritiesKRW 100M | — | — | -1 | -4 | — | — | — | — | — | — | — |
| Operating margin% | -1.49 | -17.07 | -31.91 | -37.68 | -183.32 | -5.83 | 17.09 | 12.82 | -30.49 | 0.02 | 3.34 |
| Net margin% | 0.36 | -15.90 | -35.35 | -54.35 | -214.86 | -3.31 | 19.91 | 15.13 | -27.89 | -8.04 | -2.21 |
| ROE% | — | — | -11.92 | -23.14 | — | — | — | — | — | — | — |
| ROA% | 0.27 | -7.30 | -7.59 | -14.34 | -45.75 | -3.22 | 8.93 | 6.83 | -8.11 | -2.12 | -3.58 |
| Debt ratio% | 24.36 | 27.49 | 58.53 | 72.23 | 34.65 | 33.71 | 15.82 | 7.47 | 11.25 | 107.37 | 66.55 |
| Current ratio% | 558.16 | 486.76 | 513.08 | 171.32 | 196.93 | 192.50 | 433.64 | 856.28 | 594.86 | 590.70 | 215.41 |
| Quick ratio% | 538.48 | 468.81 | 510.54 | 169.17 | 185.01 | 185.35 | 384.40 | 761.41 | 426.86 | 504.52 | 150.93 |
| Reserve ratio% | 332.59 | 296.00 | 360.87 | 276.54 | 137.36 | 128.88 | 155.78 | 176.86 | 153.61 | 392.48 | 189.22 |
| OCF conversion% | 5,561.00 | — | — | — | — | — | -20.38 | 78.59 | — | — | — |
| Receivable daysdays | — | 39.3 | — | 66.2 | — | 24.1 | — | 34.7 | — | 45.1 | 37.8 |
| Inventory daysdays | — | 15.3 | — | 12.2 | — | 37.0 | — | 129.0 | — | 115.1 | 39.8 |
| Payable daysdays | — | 69.7 | — | 538.2 | — | 367.9 | — | 198.8 | — | 119.9 | 57.9 |
| Cash conversion cycledays | — | -15.1 | — | -459.8 | — | -306.8 | — | -35.1 | — | 40.3 | 19.7 |
| EPSKRW | 7 | -187 | -274 | -439 | -715 | -49 | 133 | 103 | -116 | -111 | -135 |
| PERx | — | — | — | — | — | — | 6.23 | 8.05 | — | — | — |
| BPSKRW | — | — | 2,302 | 1,864 | — | — | 1,266 | 1,375 | — | — | — |
| PBRx | — | — | 1.88 | 1.27 | — | — | 0.65 | 0.60 | — | — | — |
| Dividend per share | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable |
Profit flowKRW 100M
This fiscal year shows a loss at gross profit, operating income, profit before tax or net income, so it is left to the table rather than drawn as a flow.
This diagram traces where revenue goes at each step on its way to net income, using the filed amounts as they are. The non-operating result is taken as the difference between profit before tax and operating income and is shown as income or expense by its sign, and whatever a step's items leave unexplained is shown separately as other.
Revenue compositionKRW 100M
Margins%
Cash flow by activityKRW 100M
Balance sheet compositionKRW 100M
Debt ratio%
The left bar splits assets into current and non-current and the right bar splits the financing of those assets into liabilities and equity, so the two bars stand at the same height.
Quarterly resultsKRW 100M
Year-on-year growth%
Each quarterly bar is that quarter's three months and is never mixed with an annual figure. The growth rate is computed only where the same quarter a year earlier is also shown here, and is left blank when the base was a loss.
Cash conversion cycledays
Inventory days and receivable days stack upward, payable days hang downward, and the cash conversion cycle they net to is drawn as the line. Each day count uses the average balance with the prior year, so the oldest year is not drawn. A day count whose line was not filed is left out, and the cycle is shown only for years that carry all three.
Owners' net margin%
Asset turnoverx
Financial leveragex
ROE%
ROE is the product of the owners' net margin, asset turnover and financial leverage. All three use period-end balances as denominators, and profit and equity are on the owners' basis, so the product matches the ROE in the table.
Financial statements
Balance sheet
| 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 302 | 285 | 627 | 545 | 269 | 258 | 251 | 253 | 240 | 1,163 | 1,637 | |
| 148 | 145 | 492 | 381 | 131 | 119 | 132 | 136 | 127 | 920 | 1,377 | |
| Cash and cash equivalentsKRW 100M | 27 | 17 | 269 | 178 | 106 | 56 | 105 | 105 | 79 | 714 | 473 |
| Short-term financial instrumentsKRW 100M | 12 | 7 | 150 | 106 | 0 | 36 | 0 | 0 | — | — | — |
| InventoriesKRW 100M | 5 | 5 | 2 | 5 | 8 | 4 | 15 | 15 | 36 | 134 | 412 |
| Trade and other receivablesKRW 100M | 14 | 14 | 26 | 26 | 12 | 21 | 9 | 13 | 9 | 67 | 482 |
| 154 | 140 | 135 | 164 | 138 | 139 | 119 | 116 | 113 | 243 | 259 | |
| Property, plant and equipmentKRW 100M | 133 | 130 | 127 | 124 | 119 | 117 | 116 | 114 | 110 | 111 | 108 |
| Intangible assetsKRW 100M | 1 | 1 | 5 | 8 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments in associatesKRW 100M | — | — | — | 24 | 14 | 0 | 0 | — | — | 130 | 150 |
| 59 | 61 | 231 | 228 | 69 | 65 | 34 | 18 | 24 | 602 | 654 | |
| 27 | 30 | 96 | 222 | 67 | 62 | 31 | 16 | 21 | 156 | 639 | |
| Trade and other payablesKRW 100M | 23 | 25 | 96 | 222 | 61 | 62 | 31 | 16 | 21 | 156 | 639 |
| Short-term borrowingsKRW 100M | — | — | — | — | 30 | 0 | 0 | — | — | — | — |
| Current portion of long-term borrowingsKRW 100M | — | — | — | 30 | 0 | 0 | — | — | — | — | — |
| Current lease liabilitiesKRW 100M | — | — | — | — | — | — | — | — | — | 0 | 0 |
| 33 | 32 | 135 | 6 | 3 | 3 | 4 | 2 | 3 | 446 | 15 | |
| Long-term borrowingsKRW 100M | 30 | 30 | 30 | 0 | — | — | — | — | — | — | — |
| Non-current lease liabilitiesKRW 100M | — | — | — | — | — | — | — | — | — | 0 | 1 |
| 243 | 223 | 395 | 316 | 200 | 193 | 217 | 235 | 215 | 561 | 983 | |
| Not applicable | Not applicable | 394 | 319 | Not applicable | Not applicable | 217 | 235 | Not applicable | Not applicable | Not applicable | |
| Issued capitalKRW 100M | 57 | 57 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 114 | 340 |
| Capital surplusKRW 100M | 81 | 81 | 268 | 268 | 268 | 269 | 269 | 269 | 269 | 610 | 865 |
| Retained earningsKRW 100M | 109 | 88 | 40 | -32 | -151 | -159 | -136 | -118 | -138 | -163 | -221 |
| Treasury sharesKRW 100M | 3 | 3 | 3 | 3 | 3 | 3 | — | — | — | — | — |
| Accumulated other comprehensive incomeKRW 100M | -0 | 1 | 3 | 0 | 0 | — | — | — | — | — | — |
| Other equityKRW 100M | -4 | -2 | -3 | -3 | -3 | -3 | -2 | -2 | -2 | -1 | -1 |
| Non-controlling interestsKRW 100M | Not applicable | Not applicable | 1 | -3 | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable |
| 파생상품자산As filed | — | — | — | — | — | — | — | — | — | 2 | 6 |
| 기타유동자산As filed | — | — | — | — | — | — | 2 | 3 | 2 | 3 | 4 |
| 기타유동금융자산As filed | 101 | 106 | 43 | 65 | 4 | 1 | 1 | 1 | 1 | 1 | 0 |
| 매출채권As filed | 13 | 14 | 8 | 21 | 8 | 21 | 9 | 13 | 9 | 63 | 443 |
| 정부보조금As filed | -6 | -0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 단기대여금As filed | 4 | 2 | 3 | 5 | 16 | 12 | 0 | 0 | 0 | — | — |
| 최초인식시점 또는 그 이후에 지정된 유동 당기손익인식금융자산As filed | — | — | — | — | — | — | — | — | 1 | 1 | 0 |
| 단기미수금As filed | — | — | 3 | 3 | 4 | 3 | 0 | 0 | 0 | — | — |
| 단기미수수익As filed | — | — | 1 | 0 | 2 | 0 | 0 | 0 | 0 | — | — |
| 단기미수수익, 총액As filed | — | — | — | — | — | — | — | — | — | 0 | 1 |
| 단기임차보증금As filed | — | — | — | 1 | 0 | 0 | 0 | 0 | — | — | — |
| 단기미수금, 총액As filed | — | — | — | — | — | — | — | — | — | 0 | 2 |
| 대손충당금As filed | 0 | 2 | 0 | 0 | 4 | 2 | — | — | — | — | — |
| 현금및현금성자산As filed | 34 | 17 | — | — | — | — | — | — | — | — | — |
| 임차보증금As filed | — | — | — | — | — | — | — | — | — | 1 | 1 |
| 기타보증금As filed | — | — | — | — | — | — | — | — | — | 2 | 35 |
| 유동 당기손익-공정가치 측정 지정 금융자산As filed | — | — | — | 22 | 4 | 1 | 1 | 1 | — | — | — |
| 유동당기손익인식지정금융자산As filed | — | — | 0 | 0 | 0 | — | — | — | — | — | — |
| 장기매출채권 및 기타비유동채권As filed | — | — | 1 | 6 | 0 | 0 | 0 | 0 | 0 | — | — |
| 유동매도가능금융자산As filed | 27 | 23 | 5 | 0 | 0 | — | — | — | — | — | — |
| 장기매출채권 및 기타비유동채권, 총액As filed | — | — | — | — | — | — | — | — | — | 0 | 0 |
| 장기보증금자산As filed | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| 유동만기보유금융자산As filed | 57 | 75 | 38 | 0 | 0 | — | — | — | — | — | — |
| 순확정급여자산As filed | — | — | — | — | — | — | — | — | 1 | 0 | 0 |
| 장기금융상품As filed | — | 0 | 0 | — | — | 20 | 0 | 0 | — | — | — |
| 기타비유동금융자산As filed | 15 | — | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 1 |
| 유동당기손익인식금융자산As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 종속기업에 대한 투자자산As filed | — | — | — | — | — | — | — | — | — | 130 | 150 |
| 비유동 당기손익-공정가치 측정 지정 금융자산As filed | — | — | — | 2 | 2 | 1 | 2 | 2 | — | — | — |
| 최초인식시점 또는 그 이후에 지정된 비유동 당기손익인식금융자산As filed | — | — | — | — | — | — | — | — | 2 | 2 | 1 |
| 전환권대가As filed | — | — | — | — | — | 1 | 1 | 1 | 1 | 294 | 6 |
| 종속기업, 조인트벤처와 관계기업에 대한 투자자산As filed | — | — | — | 24 | 14 | 0 | 0 | — | — | — | — |
| 주식발행초과금As filed | — | — | 268 | 268 | 268 | 268 | 268 | 268 | 268 | 315 | 856 |
| 기타자본잉여금As filed | — | — | — | — | — | — | — | — | — | 2 | 2 |
| 순환정급여자산As filed | — | — | — | — | — | — | — | 0 | — | — | — |
| 단기선급금As filed | — | — | 13 | 1 | 7 | 1 | — | — | — | — | — |
| 보통주자본금As filed | 57 | 57 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 114 | 340 |
| 단기매입채무As filed | — | — | 6 | 3 | 0 | 5 | 0 | 1 | 10 | 129 | 445 |
| 단기미지급금As filed | — | — | 7 | 2 | 10 | 11 | 2 | 1 | 1 | 1 | 2 |
| 자본과부채총계As filed | — | 285 | 627 | 545 | 269 | 258 | 251 | 253 | 240 | 1,163 | 1,637 |
| 단기선급비용As filed | — | — | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 단기미지급비용As filed | — | — | 1 | 3 | 4 | 5 | 2 | 1 | 5 | 1 | 2 |
| 단기임대보증금As filed | 2 | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 1 | 1 | 2 |
| 유동성전환사채As filed | — | — | — | 105 | 0 | 13 | 14 | 0 | 0 | — | — |
| 유동 상각후원가 측정 금융자산As filed | — | — | — | 43 | 0 | 0 | — | — | — | — | — |
| 단기선수금As filed | — | — | 0 | 10 | 11 | 7 | 6 | 4 | 2 | 17 | 114 |
| 부가가치세대급금As filed | — | — | 2 | 0 | 0 | — | — | — | — | — | — |
| 단기선수수익As filed | — | — | 0 | 0 | 0 | 12 | 6 | 6 | 2 | 0 | 0 |
| 단기예수금As filed | — | — | 0 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 |
| 미수금As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 당기법인세자산As filed | 1 | 1 | 1 | 1 | 0 | 0 | — | — | — | — | — |
| 부가가치세예수금As filed | — | — | 0 | 1 | 0 | 3 | 0 | 1 | 1 | 6 | 25 |
| 퇴직급여부채As filed | — | — | 1 | 4 | 1 | 1 | 0 | 0 | 0 | — | — |
| 상품As filed | 1 | 4 | 1 | 0 | 0 | 0 | — | — | — | — | — |
| 유동충당부채As filed | — | — | — | — | 6 | 0 | 0 | — | — | — | — |
| 장기매입채무 및 기타비유동채무As filed | — | — | 135 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 2 |
| 미수수익As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 장기임대보증금As filed | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 0 | 1 | — | — |
| 평가충당금As filed | — | — | 1 | 0 | 0 | 0 | — | — | — | — | — |
| 장기미지급금As filed | — | — | 2 | 2 | 1 | 2 | 2 | 2 | 2 | — | — |
| 제품As filed | 10 | 11 | 8 | 5 | 14 | 5 | — | — | — | — | — |
| 장기선수수익As filed | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| 파생상품부채As filed | — | — | — | — | — | — | — | — | — | 1 | — |
| 재공품As filed | 0 | 0 | — | 1 | 2 | 0 | — | — | — | — | — |
| 전환권조정As filed | — | — | — | — | — | — | — | — | — | — | 48 |
| 장기임대보증금, 총액As filed | — | — | — | — | — | — | — | — | — | 1 | 1 |
| 원재료As filed | 5 | 4 | 4 | 1 | 1 | 3 | — | — | — | — | — |
| 기타유동비금융자산As filed | 1 | 3 | — | — | — | — | — | — | — | — | — |
| 장기미지급금, 총액As filed | — | — | — | — | — | — | — | — | — | 1 | 1 |
| 기타재고As filed | — | — | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 비유동 순확정급여부채As filed | — | — | — | — | — | — | — | — | — | 0 | 0 |
| 선급비용As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 기타비유동금융부채As filed | — | — | — | — | — | — | — | — | — | 443 | 12 |
| 선급금As filed | 0 | 2 | — | — | — | — | — | — | — | — | — |
| 전환사채전환권조정As filed | — | — | 5 | — | — | — | — | — | — | -443 | -12 |
| 부가세대급금As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 상품평가충당금As filed | 1 | 1 | — | — | — | — | — | — | — | — | — |
| 비유동매도가능금융자산As filed | 8 | 4 | 1 | 0 | 0 | — | — | — | — | — | — |
| 장기대여금As filed | — | — | — | 6 | 0 | 0 | — | — | — | — | — |
| 제품평가충당금As filed | 9 | 9 | — | — | — | — | — | — | — | — | — |
| 장기임차보증금As filed | — | — | 1 | 0 | 0 | — | — | — | — | — | — |
| 재공품평가충당금As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 토지As filed | 39 | 39 | 39 | 39 | 39 | 39 | — | — | — | — | — |
| 원재료평가충당금As filed | 2 | 3 | — | — | — | — | — | — | — | — | — |
| 건물As filed | 90 | 90 | 90 | 90 | 90 | 90 | — | — | — | — | — |
| 부재료As filed | 1 | 0 | — | — | — | — | — | — | — | — | — |
| 비유동 상각후원가 측정 금융자산As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 감가상각누계액As filed | 2 | 4 | 7 | 9 | 11 | 13 | — | — | — | — | — |
| 부재료평가충당금As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 기계장치As filed | 20 | 19 | 20 | 18 | 18 | 18 | — | — | — | — | — |
| 차량운반구As filed | 2 | 2 | 2 | 2 | 1 | 1 | — | — | — | — | — |
| 시설물As filed | 0 | 0 | — | 0 | 0 | 0 | — | — | — | — | — |
| 집기As filed | — | — | 7 | 8 | 8 | 7 | — | — | — | — | — |
| 기타유형자산As filed | — | — | 7 | — | — | — | — | — | — | — | — |
| 장기성예금As filed | 7 | — | — | — | — | — | — | — | — | — | — |
| 기타비유동비금융자산As filed | — | 4 | — | — | — | — | — | — | — | — | — |
| 손상차손누계액As filed | — | — | — | — | 0 | 0 | — | — | — | — | — |
| 기타비유동자산As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 보증금As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 저작권, 특허권, 기타 산업재산권, 용역운영권As filed | — | — | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 공구와기구As filed | — | — | — | 7 | 7 | 7 | — | — | — | — | — |
| 기타무형자산As filed | 1 | 1 | 5 | 8 | 2 | 0 | — | — | — | — | — |
| 이연법인세자산As filed | 4 | 3 | 0 | 0 | — | — | — | — | — | — | — |
| 공구기구As filed | 7 | 6 | — | — | — | — | — | — | — | — | — |
| 집기비품As filed | 6 | 7 | — | — | — | — | — | — | — | — | — |
| 유동성신주인수권부사채As filed | — | — | 81 | 62 | 0 | 0 | — | — | — | — | — |
| 건설중인자산As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 산업재산권As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 매입채무As filed | 18 | 23 | — | — | — | — | — | — | — | — | — |
| 사채상환할증금As filed | — | — | — | — | — | 1 | — | — | — | — | — |
| 미지급금As filed | 3 | 2 | — | — | — | — | — | — | — | — | — |
| 전환권 조정As filed | — | — | — | — | — | -1 | — | — | — | — | — |
| 기타유동비금융부채As filed | 4 | 4 | — | — | — | — | — | — | — | — | — |
| 미지급비용As filed | 1 | 1 | — | — | — | — | — | — | — | — | — |
| 선수수익As filed | 0 | 1 | — | — | — | — | — | — | — | — | — |
| 예수금As filed | 2 | 0 | — | — | — | — | — | — | — | — | — |
| 부가세예수금As filed | 1 | 1 | — | — | — | — | — | — | — | — | — |
| 전환사채As filed | — | — | 100 | 0 | — | — | — | — | — | — | — |
| 전환사채상환할증금As filed | — | — | 6 | — | — | — | — | — | — | — | — |
| 단기법적소송충당부채As filed | — | — | — | — | 6 | 0 | — | — | — | — | — |
| 확정급여채무의현재가치As filed | 12 | 13 | 7 | 12 | 7 | 7 | — | — | — | — | — |
| 선수금As filed | — | 2 | — | — | — | — | — | — | — | — | — |
| 사외적립자산의공정가치As filed | -11 | -13 | 7 | 8 | 6 | 7 | — | — | — | — | — |
| 매도가능금융자산평가이익As filed | 2 | 2 | 3 | 0 | 0 | — | — | — | — | — | — |
| 순확정급여부채As filed | 1 | 0 | — | — | — | — | — | — | — | — | — |
| 매도가능금융자산평가손실As filed | -2 | -2 | 0 | 0 | 0 | — | — | — | — | — | — |
| 이익준비금As filed | — | — | 4 | 4 | 4 | 4 | — | — | — | — | — |
| 임의적립금As filed | 35 | 35 | 35 | 35 | 35 | 35 | — | — | — | — | — |
| 미처분이익잉여금(미처리결손금)As filed | 69 | 48 | 1 | -71 | -190 | -198 | — | — | — | — | — |
| 기타비유동채무As filed | 2 | 1 | — | — | — | — | — | — | — | — | — |
| 장기성미지급금As filed | 2 | 1 | — | — | — | — | — | — | — | — | — |
| 주식선택권As filed | — | — | — | — | — | 0 | — | — | — | — | — |
| 납입자본As filed | 138 | 138 | — | — | — | — | — | — | — | — | — |
| 비지배지분As filed | — | — | — | — | — | 0 | — | — | — | — | — |
| 법정적립금As filed | 4 | 4 | — | — | — | — | — | — | — | — | — |
| 부채와자본총계As filed | 302 | — | — | — | — | — | — | — | — | — | — |
Income statement
| 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 230 | 131 | 135 | 144 | 57 | 251 | 113 | 114 | 70 | 307 | 2,648 | |
| Cost of salesKRW 100M | 212 | 126 | 128 | 108 | 50 | 61 | 32 | 43 | 50 | 269 | 2,505 |
| Gross profitKRW 100M | 18 | 5 | 6 | 36 | 7 | 190 | 80 | 71 | 19 | 37 | 142 |
| SG&A expensesKRW 100M | 22 | 27 | 49 | 90 | 112 | 204 | 61 | 57 | 41 | 37 | 54 |
| -3 | -22 | -43 | -54 | -105 | -15 | 19 | 15 | -21 | 0 | 88 | |
| Finance incomeKRW 100M | 5 | 3 | 10 | 7 | 8 | 2 | 2 | 4 | 3 | 25 | 98 |
| Finance costsKRW 100M | 1 | 0 | 11* | 13 | 3 | 2 | 2 | 2 | 1 | 51 | 231 |
| Other incomeKRW 100M | 4 | 6 | 1 | 1 | 1 | 7 | 5 | 0 | 0 | 2 | 1 |
| Other expensesKRW 100M | 5 | Not applicable | 0* | 19 | 25 | 1 | 1 | 0 | 0 | 0 | 6 |
| -0 | -20 | -44 | -78 | -123 | -8 | 22 | 17 | -19 | -25 | -59 | |
| Income tax expenseKRW 100M | -1 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
| 1 | -21 | -48 | -78 | -123 | -8 | 22 | 17 | -19 | -25 | -59 | |
| Attributable to ownersKRW 100M | Not applicable | Not applicable | -47 | -74 | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable |
| Attributable to minoritiesKRW 100M | Not applicable | Not applicable | -1 | -4 | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable |
| Basic earnings per shareKRW | 7 | -187 | Not applicable | -439 | -715 | -49 | 133 | 103 | -116* | -111 | -135 |
| Diluted earnings per shareKRW | 7 | -187 | Not applicable | -439 | -715 | -49 | 131 | 103 | -116* | -111 | -135 |
| 2 | -20 | -46 | -79 | -122 | -8 | 23 | 18 | -20 | -25 | -58 | |
| Other comprehensive incomeKRW 100M | Not applicable | Not applicable | 2 | -1 | 1 | 0 | 1 | 1 | -0 | -0 | 0 |
| 당기순이익(손실)As filed | 1 | -21 | -48 | -78 | -123 | -8 | — | — | — | — | — |
| 재화의 판매로 인한 수익(매출액)As filed | — | — | 130 | — | — | — | — | — | — | — | — |
| 제품매출액As filed | 102 | 75 | 78 | — | — | — | — | — | — | — | — |
| 당기손익으로 재분류되지 않는항목(세후기타포괄손익)As filed | — | — | -0 | -1 | 1 | 0 | 1 | 1 | -0 | -0 | 0 |
| 상품매출액As filed | 115 | 45 | 52 | — | — | — | — | — | — | — | — |
| 지분법손실As filed | — | — | — | 16 | 6 | 0 | — | — | — | — | 9 |
| 공사수입As filed | 1 | 5 | — | — | — | — | — | — | — | — | — |
| 확정급여제도의 재측정손익(세후기타포괄손익)As filed | — | — | -0 | -1 | 1 | 0 | 1 | 1 | -0 | -0 | 0 |
| 급여As filed | 6 | 6 | 14 | 11 | 13 | 11 | — | — | — | — | — |
| 기타매출액As filed | — | 3 | — | — | — | — | — | — | — | — | — |
| 당기손익으로 재분류될 수 있는 항목(세후기타포괄손익)As filed | — | — | 2 | 0 | 0 | — | — | — | — | — | — |
| 기타수익(매출액)As filed | 9 | — | 4 | — | — | — | — | — | — | — | — |
| 임대수익As filed | 3 | 3 | 1 | — | — | — | — | — | — | — | — |
| 퇴직급여As filed | 1 | 1 | 1 | 2 | 2 | 2 | — | — | — | — | — |
| 용역의 제공으로 인한 수익(매출액)As filed | — | — | 1 | — | — | — | — | — | — | — | — |
| 매도가능금융자산평가손익(세후기타포괄손익)As filed | — | — | 2 | 0 | — | — | — | — | — | — | — |
| 매도가능금융자산평가손익의 세후재분류조정As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 복리후생비As filed | 2 | 2 | 2 | 2 | 2 | 1 | — | — | — | — | — |
| 지배기업의 소유주As filed | — | — | — | — | -119 | 0 | — | — | — | — | — |
| 제품매출원가As filed | 94 | 76 | 72 | — | — | — | — | — | — | — | — |
| 여비교통비As filed | 0 | 0 | 1 | 1 | 1 | 0 | — | — | — | — | — |
| 비지배지분As filed | — | — | — | — | -3 | 0 | — | — | — | — | — |
| 기초제품재고액As filed | 9 | 10 | — | — | — | — | — | — | — | — | — |
| 차량유지비As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 당기제품제조원가As filed | 94 | 76 | — | — | — | — | — | — | — | — | — |
| 총 포괄손익, 지배기업의 소유주에게 귀속되는 지분As filed | — | — | -45 | -75 | — | — | — | — | — | — | — |
| 재화의 판매로 인한 수익(매출액)에 대한 매출원가As filed | — | — | 122 | — | — | — | — | — | — | — | — |
| 통신비As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 재고자산평가손실As filed | 0 | 1 | 0 | — | — | — | — | — | — | — | — |
| 총 포괄손익, 비지배지분As filed | — | — | -1 | -4 | — | — | — | — | — | — | — |
| 수도광열비As filed | 0 | 0 | 1 | 1 | 0 | 0 | — | — | — | — | — |
| 타계정에서대체액As filed | 2 | 0 | — | — | — | — | — | — | — | — | — |
| 세금과공과As filed | 1 | 1 | 1 | 1 | 1 | 1 | — | — | — | — | — |
| 재고자산평가손실환입As filed | -0 | -0 | — | — | — | — | — | — | — | — | — |
| 상품매출원가As filed | 108 | 42 | 49 | — | — | — | — | — | — | — | — |
| 수선비As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 타계정으로대체액As filed | -3 | -1 | — | — | — | — | — | — | — | — | — |
| 용역의 제공으로 인한 수익(매출액)에 대한 매출원가As filed | — | — | 1 | — | — | — | — | — | — | — | — |
| 기말제품재고액As filed | -10 | -11 | — | — | — | — | — | — | — | — | — |
| 보험료As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 임대매출원가/임대수익원가As filed | — | — | 1 | — | — | — | — | — | — | — | — |
| 접대비As filed | 1 | 0 | 0 | 1 | 1 | 0 | — | — | — | — | — |
| 기타수익(매출액)에 대한 매출원가As filed | — | — | 5 | — | — | — | — | — | — | — | — |
| 기초상품재고액As filed | 1 | 1 | — | — | — | — | — | — | — | — | — |
| 회의비As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 당기상품매입액As filed | 109 | 45 | — | — | — | — | — | — | — | — | — |
| 도서인쇄비As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 광고선전비As filed | — | — | — | 0 | 21 | 99 | — | — | — | — | — |
| 경상개발비As filed | 6 | 11 | 18 | 63 | 49 | 12 | — | — | — | — | — |
| 기타포괄손익누계액As filed | 1 | 1 | — | — | — | — | — | — | — | — | — |
| 교육훈련비As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 후속적으로 당기손익으로 재분류되지않는 기타포괄손익As filed | -0 | -0 | — | — | — | — | — | — | — | — | — |
| 운반비As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 순확정급여부채의 재측정요소As filed | -0 | -0 | — | — | — | — | — | — | — | — | — |
| 지급수수료As filed | 2 | 2 | 6 | 5 | 15 | 77 | — | — | — | — | — |
| 기말상품재고액As filed | -1 | -4 | — | — | — | — | — | — | — | — | — |
| 후속적으로 당기손익으로 재분류되는 기타포괄손익As filed | 1 | 1 | — | — | — | — | — | — | — | — | — |
| 임차료As filed | — | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 매도가능금융자산평가손익As filed | 1 | 1 | — | — | — | — | — | — | — | — | — |
| 공사원가As filed | 1 | 4 | — | — | — | — | — | — | — | — | — |
| 소모품비As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 주식보상비용(환입)As filed | — | — | — | — | — | 0 | — | — | — | — | — |
| 기타매출원가As filed | 7 | 2 | — | — | — | — | — | — | — | — | — |
| 대손상각비(대손충당금환입)As filed | -0 | 0 | -0 | 0 | 4 | -2 | — | — | — | — | — |
| 감가상각비As filed | 2 | 2 | 2 | 2 | 2 | 1 | — | — | — | — | — |
| 임대수익원가As filed | 2 | — | — | — | — | — | — | — | — | — | — |
| 무형자산상각비As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 잡비As filed | 0 | 0 | — | 0 | 0 | — | — | — | — | — | — |
| 임대원가As filed | — | 2 | — | — | — | — | — | — | — | — | — |
| 잡이익As filed | 2 | 4 | 1 | 1 | 1 | 0 | — | — | — | — | — |
| 유형자산처분이익As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 무형자산처분이익As filed | — | — | 0 | 0 | 0 | — | — | — | — | — | — |
| 외환차익As filed | 1 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 기타대손충당금환입As filed | — | — | — | — | — | 2 | — | — | — | — | — |
| 관계기업/공동기업투자처분이익As filed | — | — | — | — | — | 4 | — | — | — | — | — |
| 외화환산이익As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 기부금As filed | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — |
| 무형자산손상차손As filed | — | — | 0 | 0 | — | — | — | — | — | — | — |
| 유형자산처분손실As filed | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 유형자산손상차손As filed | — | — | — | — | 1 | 0 | — | — | — | — | — |
| 기타의대손상각비As filed | — | 2 | 0 | 3 | 8 | 0 | — | — | — | — | — |
| 기타판매비와관리비As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 잡손실As filed | 0 | 0 | 0 | 0 | 6 | 0 | — | — | — | — | — |
| 외환차손As filed | 1 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 해외시장개척비As filed | 0 | — | — | — | — | — | — | — | — | — | — |
| 종속기업투자주식처분손실As filed | — | — | — | — | 4 | 0 | — | — | — | — | — |
| 수출제비용As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 판매수수료As filed | 0 | — | — | — | — | — | — | — | — | — | — |
| 지급임차료As filed | 0 | — | — | — | — | — | — | — | — | — | — |
| 이자수익As filed | 2 | 3 | 4 | 7 | 4 | 0 | — | — | — | — | — |
| 배당금수익(금융수익)As filed | — | — | 1 | 0 | 0 | 0 | — | — | — | — | — |
| 당기손익인식금융자산평가이익(금융수익)As filed | — | — | 0 | 0 | 0 | — | — | — | — | — | — |
| 유동당기손익-공정가치측정금융자산평가이익As filed | — | — | — | — | — | 0 | — | — | — | — | — |
| 유동매도가능금융자산처분이익(금융수익)As filed | — | — | — | 0 | 0 | — | — | — | — | — | — |
| 비유동당기손익-공정가치측정금융자산평가이익As filed | — | — | — | 1 | — | 0 | — | — | — | — | — |
| 유동당기손익인식금융자산평가이익As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 유동당기손익인식금융자산처분이익As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 비유동매도가능금융자산처분이익(금융수익)As filed | — | — | — | 0 | 0 | — | — | — | — | — | — |
| 유동당기손익-공정가치측정금융자산처분이익As filed | — | — | — | 0 | — | 0 | — | — | — | — | — |
| 유동매도가능금융자산처분이익As filed | 1 | 1 | — | — | — | — | — | — | — | — | — |
| 비유동당기손익-공정가치측정금융자산처분이익As filed | — | — | — | — | — | 0 | — | — | — | — | — |
| 비유동매도가능금융자산처분이익As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 당기손익인식금융자산평가손실As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 당기손익-공정가치측정금융자산평가이익(유동)As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 외환차익(금융수익)As filed | — | — | 0 | 0 | 0 | 1 | — | — | — | — | — |
| 매도가능금융자산손상차손As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 당기손익-공정가치측정금융자산평가이익(비유동)As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 외화환산이익(금융수익)As filed | — | — | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 매도가능금융자산처분손실As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 기타비용As filed | — | 6 | — | — | — | — | — | — | — | — | — |
| 당기손익-공정가치측정금융자산처분이익(유동)As filed | — | — | — | — | 3 | — | — | — | — | — | — |
| 당기손익-공정가치측정금융자산처분이익(비유동)As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 외화환산손실As filed | 0 | 0 | 0 | — | — | — | — | — | — | — | — |
| 이자비용As filed | 0 | 0 | 5 | 9 | 3 | 1 | — | — | — | — | — |
| 유동단기손익-공정가치측정금융자산평가손실As filed | — | — | — | — | — | 0 | — | — | — | — | — |
| 유동매도가능금융자산손상차손As filed | 0 | 0 | — | 0 | — | — | — | — | — | — | — |
| 매도가능금융자산손상차손(금융원가)As filed | — | — | 5 | 0 | — | — | — | — | — | — | — |
| 재고자산폐기손실As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 비유동당기손익-공정가치측정금융자산평가손실As filed | — | — | — | 0 | — | 0 | — | — | — | — | — |
| 유동당기손익-공정가치측정금융자산처분손실As filed | — | — | — | 0 | — | 0 | — | — | — | — | — |
| 유동당기손익인식금융자산평가손실As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 유동매도가능금융자산처분손실As filed | 1 | 0 | — | 0 | — | — | — | — | — | — | — |
| 외환차손(금융원가)As filed | — | — | 0 | 0 | 0 | 1 | — | — | — | — | — |
| 비유동매도가능금융자산처분손실As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 유동당기손익-공정가치측정금융자산평가손실As filed | — | — | — | 3 | — | — | — | — | — | — | — |
| 유동당기손익인식금융자산처분손실As filed | 0 | — | — | — | — | — | — | — | — | — | — |
| 외화환산손실(금융원가)As filed | — | — | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 기타의무형자산손상차손As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 비유동매도가능금융자산손상차손(금융원가)As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 비유동매도가능금융자산손상차손As filed | 3 | 3 | — | — | — | — | — | — | — | — | — |
| 유동매도가능금융자산처분손실(금융원가)As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 당기손익-공정가치측정금융자산평가손실(비유동)As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 당기손익-공정가치측정금융자산평가손실(유동)As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 배당금수익As filed | 1 | 0 | — | — | — | — | — | — | — | — | — |
| 매도가능금융자산처분이익(금융수익)As filed | — | — | 5 | — | — | — | — | — | — | — | — |
| 당기손익-공정가치측정금융자산처분손실(유동)As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 통화선도거래손실As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 통화선도거래손실(금융원가)As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 계속영업기본주당이익(손실)As filed | — | — | -0 | -0 | — | — | — | — | — | — | — |
| 매도가능금융자산처분손실(금융원가)As filed | — | — | 1 | — | — | — | — | — | — | — | — |
| 계속영업희석주당이익(손실)As filed | — | — | -0 | -0 | — | — | — | — | — | — | — |
Cash flow statement
| 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net incomefrom the income statement | 1 | -21 | -48 | -78 | -123 | -8 | 22 | 17 | -19 | -25 | -59 |
| Total adjustments to operating cash flowcomputed | 45 | 10 | -4 | 43 | 44 | 5 | -27 | -4 | -6 | 18 | -53 |
| 46* | -11 | -52 | -35 | -79 | -3 | -5 | 14 | -25 | -7 | -111 | |
| Interest receivedKRW 100M | 3 | 4 | 3 | 7 | 3 | 1 | 0 | 1 | 2 | 13 | 16 |
| Interest paidKRW 100M | 0 | 0 | 2 | 5 | 3 | 1 | 0 | 0 | 0 | 0 | 0 |
| DepreciationKRW 100M | — | — | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 |
| AmortisationKRW 100M | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income taxes paidKRW 100M | -0 | 0 | 0 | 0 | -1 | -0 | -0 | 0 | 0 | 2 | 0 |
| -62 | 1 | -94 | -36 | 175 | -31 | 55 | -0 | -0 | -136 | -129 | |
| Purchase of property, plant and equipmentKRW 100M | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable |
| Proceeds from sale of property, plant and equipmentKRW 100M | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable |
| Purchase of intangible assetsKRW 100M | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable | Not applicable |
| 2* | 0 | 398 | -20 | -168 | -16 | -1 | -14 | 0 | 777 | -1 | |
| Issue of sharesKRW 100M | — | — | 218 | 0 | 0 | — | — | — | — | 75 | 0 |
| Cash at beginning of periodKRW 100M | Not applicable | Not applicable | 17 | 269 | 178 | 106 | 56 | 105 | 105 | 79 | 714 |
| Not applicable | Not applicable | 269 | 178 | 106 | 56 | 105 | 105 | 79 | 714 | 473 | |
| Effect of exchange rate changesKRW 100M | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 |
| Net change in cash and cash equivalentsKRW 100M | Not applicable | Not applicable | 252 | -91 | -72 | -51 | 50 | -1 | -25 | 634 | -241 |
| 당기순이익(손실)As filed | 1 | -21 | -48 | -78 | -123 | -8 | 22 | 17 | -19 | -25 | -59 |
| 임대보증금의 감소As filed | — | — | — | — | 1 | 1 | 1 | 0 | 0 | 0 | 1 |
| 당기순이익조정을 위한 가감As filed | — | — | 10 | 37 | 43 | -8 | 11 | 6 | 15 | 25 | 173 |
| 임대보증금의 증가As filed | — | — | — | — | 1 | 2 | 0 | 0 | 0 | 0 | 3 |
| 영업에서 창출된 현금흐름As filed | 42 | -15 | — | — | — | — | — | — | — | — | — |
| 이자비용As filed | 0 | 0 | 5 | 9 | 3 | 1 | 1 | 0 | — | — | — |
| 이자수익As filed | -2 | -3 | 4 | 7 | 4 | 0 | 0 | 1 | — | — | — |
| 전환사채의 증가As filed | — | — | 80 | 0 | 0 | 13 | 0 | 0 | — | 700 | 0 |
| 정부보조금의 상환As filed | — | — | — | 0 | — | — | — | — | 0 | — | 0 |
| 배당금수익As filed | -1 | -0 | — | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| 전환사채의 감소As filed | — | — | — | — | — | — | — | — | 0 | — | 0 |
| 주식선택권행사로 인한 현금유입As filed | — | — | — | — | — | — | — | — | — | 2 | 0 |
| 당기순이익 조정을 위한 가감As filed | 6 | 10 | — | — | — | — | — | — | — | — | — |
| 법인세비용As filed | -1 | 1 | 3 | 0 | 0 | — | — | — | — | — | — |
| 당기손익-공정가치측정금융자산평가손실(유동)As filed | — | — | — | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 임차보증금의 회수As filed | — | — | — | — | 2 | 0 | 0 | 0 | 0 | — | 1 |
| 전환사채 발행비의 납부As filed | — | — | — | — | — | — | — | — | — | 0 | 0 |
| 당기손익-공정가치측정금융자산평가손실(비유동)As filed | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 리스부채의 지급As filed | — | — | — | — | — | — | — | — | — | 0 | 0 |
| 집기비품의 처분As filed | — | — | — | — | — | 0 | 0 | 0 | 0 | — | 0 |
| 당기손익-공정가치측정금융자산평가이익(유동)As filed | — | — | — | — | 0 | -0 | -0 | -0 | -0 | -0 | 0 |
| 장기금융상품의 처분As filed | — | — | — | — | — | — | 20 | 0 | 0 | — | 0 |
| 전환권행사제비용의 납부As filed | — | — | — | — | — | — | — | — | — | — | -1 |
| 단기금융상품의 처분As filed | — | — | 7 | 300 | 106 | 0 | 36 | 0 | 0 | — | 0 |
| 당기손익-공정가치측정금융자산평가이익(비유동)As filed | — | — | — | -1 | -0 | -0 | -1 | 0 | -0 | -0 | -0 |
| 유동당기손익인식금융자산처분손실As filed | 0 | — | — | — | — | — | — | — | — | — | — |
| 임차보증금의 증가As filed | — | — | 1 | — | — | — | — | — | — | 1 | 1 |
| 유동당기손익인식금융자산평가손실As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 유동매도가능금융자산처분손실As filed | 1 | 0 | — | 0 | 0 | — | — | — | — | — | — |
| 단기대여금의 회수As filed | — | — | — | — | 2 | 2 | 0 | 0 | 0 | 0 | 0 |
| 당기손익-공정가치측정금융자산처분이익(유동)As filed | — | — | — | -0 | -3 | -0 | -0 | -0 | 0 | -2 | -0 |
| 비유동매도가능금융자산처분손실As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 차량운반구의 처분As filed | — | — | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 당기손익-공정가치측정금융자산처분손실(비유동)As filed | — | — | — | — | — | — | 0 | 0 | 0 | 1 | 0 |
| 당기손익-공정가치측정금융자산처분이익(비유동)As filed | — | — | — | — | -0 | 0 | 0 | — | — | — | — |
| 유동당기손익인식금융자산평가이익As filed | 0 | -0 | — | 0 | 0 | — | — | — | — | — | — |
| 유동매도가능금융자산처분이익As filed | -1 | -1 | — | 0 | 0 | — | — | — | — | — | — |
| 당기손익인식금융자산평가손실As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 비유동매도가능금융자산처분이익As filed | -0 | 0 | — | 0 | 0 | — | — | — | — | — | — |
| 임대수익As filed | — | — | — | — | — | -0 | -0 | -0 | -0 | -0 | -0 |
| 집기의 취득As filed | — | — | 1 | 1 | 1 | — | — | — | 0 | 3 | 0 |
| 관계기업 및 공동기업 주식 취득 및 처분As filed | — | — | — | — | — | — | — | — | — | 130 | 34 |
| 금융자산처분손실As filed | — | — | 1 | — | — | — | — | — | — | — | — |
| 유동매도가능금융자산손상차손As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 임대원가As filed | — | — | — | — | — | 0 | 0 | 0 | — | — | — |
| 기계장치의 취득As filed | — | — | 1 | 0 | 0 | — | 0 | 0 | 0 | — | 0 |
| 비유동매도가능금융자산손상차손As filed | 3 | 3 | — | 0 | 0 | — | — | — | — | — | — |
| 외화환산이익As filed | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — |
| 단기대여금및수취채권의 취득As filed | — | — | 0 | — | — | — | — | — | 0 | — | 0 |
| 기타의무형자산손상차손As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 매도가능금융자산손상차손As filed | — | — | 5 | — | — | — | — | — | — | — | — |
| 외화환산손실As filed | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | — | — | — |
| 유동당기손익인식금융자산처분이익As filed | 0 | — | — | — | — | — | — | — | — | — | — |
| 차량운반구의 취득As filed | — | — | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 |
| 기타보증금의 취득As filed | — | — | — | — | — | — | — | — | — | 2 | 154 |
| 당기손익-공정가치측정금융자산(유동)의 처분As filed | — | — | — | 1 | 21 | 4 | 0 | 0 | 0 | — | 1 |
| 당기손익-공정가치측정금융자산처분손실(유동)As filed | — | — | — | 0 | 0 | 0 | — | — | — | — | — |
| 대손상각비(환입)As filed | -0 | 0 | — | — | — | -2 | -2 | 1 | 0 | -1 | 4 |
| 무형자산손상차손As filed | — | — | 0 | 0 | — | — | — | — | — | — | — |
| 공구기구의 취득As filed | — | — | — | 0 | -0 | -0 | -2 | -1 | 0 | — | 0 |
| 기타의 대손상각비(환입)As filed | — | — | — | — | — | -2 | 1 | 0 | 0 | — | 0 |
| 잡이익As filed | — | — | — | — | 0 | 0 | 0 | — | — | — | — |
| 공구기구의 처분As filed | — | — | — | 0 | — | 0 | 0 | 0 | 0 | — | 0 |
| 영업활동으로 인한 자산 부채의 변동As filed | — | — | — | — | — | — | — | — | -22 | -19 | -241 |
| 당기손익인식금융자산평가이익As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 부가가치세 대급금의 감소(증가)As filed | — | — | — | 2 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
| 잡손실As filed | 0 | 0 | 0 | — | 6 | 0 | 0 | — | — | — | — |
| 재고자산평가손실환입As filed | -0 | -0 | 3 | 0 | 0 | 6 | -6 | -1 | — | — | — |
| 선급금의 감소(증가)As filed | 17 | -2 | -11 | 12 | -6 | 5 | -2 | -2 | 2 | 1 | -0 |
| 지급수수료As filed | — | — | — | 0 | 0 | 0 | 0 | 0 | — | — | — |
| 금융자산처분이익As filed | — | — | 5 | — | — | — | — | — | — | — | — |
| 사외적립자산의공정가치의 감소(증가)As filed | — | — | 6 | -1 | 2 | -0 | 1 | -0 | 0 | -0 | -2 |
| 세금과공과As filed | — | — | — | 0 | 0 | 0 | 0 | 0 | — | — | — |
| 경상개발비As filed | — | — | — | — | — | — | 0 | 0 | — | — | — |
| 미수금의 감소(증가)As filed | — | — | — | -0 | -1 | 1 | 0 | -0 | 0 | -0 | -2 |
| 기타의대손상각비As filed | — | 2 | — | — | — | — | — | — | — | — | — |
| 주식보상비용(환입)As filed | — | — | — | — | — | 0 | 1 | 1 | — | — | — |
| 부가가치세 예수금의 증가(감소)As filed | — | — | -1 | 1 | -1 | 2 | -3 | 1 | -0 | 5 | 19 |
| 유형자산처분이익As filed | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — |
| 선수수익의 증가(감소)As filed | — | — | — | — | 0 | 12 | -6 | -0 | -4 | -1 | -0 |
| 유형자산처분손실As filed | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — |
| 재고자산폐기손실As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 미지급비용의 증가(감소)As filed | 0 | 0 | 0 | 1 | 3 | 1 | -3 | -1 | 3 | -4 | 2 |
| 관계기업투자처분이익As filed | — | — | — | — | — | 4 | 0 | 0 | — | — | — |
| 보증금의 회수As filed | — | — | — | — | — | — | — | — | — | — | 0 |
| 선수금의 증가(감소)As filed | — | 2 | -2 | 10 | 1 | -4 | -2 | -1 | -2 | 14 | 97 |
| 재고자산평가손실As filed | 1 | 1 | 1 | 0 | 7 | 1 | — | — | — | — | — |
| 대손상각비As filed | — | — | -0 | 0 | 4 | — | — | — | — | — | — |
| 당기손익-공정가치측정금융자산(비유동)의 처분As filed | — | — | — | — | — | — | — | — | — | — | 1 |
| 미지급금의 증가(감소)As filed | 0 | -1 | 5 | -5 | 7 | 2 | -9 | -1 | -0 | -1 | 1 |
| 퇴직급여As filed | 2 | 2 | 2 | 5 | 4 | 2 | 2 | 2 | — | — | — |
| 기타의 대손상각비As filed | — | — | 0 | 3 | 8 | 0 | — | — | — | — | — |
| 퇴직금의 지급As filed | -0 | -1 | — | — | — | -1 | -2 | -2 | -2 | -1 | -2 |
| 감가상각비As filed | 5 | 5 | — | — | — | — | — | — | — | — | — |
| 기타보증금의 회수As filed | — | — | — | — | — | — | — | — | — | — | 53 |
| 영업활동으로인한자산ㆍ부채의변동As filed | — | — | -15 | 5 | 1 | 12 | -38 | -11 | — | — | — |
| 예수금의 증가(감소)As filed | 2 | -2 | 0 | 4 | 0 | 0 | -4 | -0 | -0 | 0 | 0 |
| 유형자산손상차손As filed | — | — | — | — | 1 | 0 | 0 | — | — | — | — |
| 파생상품거래의 정산As filed | — | — | — | — | — | — | — | — | — | — | 5 |
| 매출채권의 감소(증가)As filed | 0 | -1 | 6 | -13 | 13 | -14 | 12 | -5 | 3 | -51 | -395 |
| 무형자산처분이익As filed | — | — | 0 | — | 0 | — | — | — | — | — | — |
| 재고자산의 감소(증가)As filed | -3 | -1 | 5 | -2 | -10 | 9 | -17 | -1 | -31 | -98 | -279 |
| 선급비용의 감소 (증가)As filed | — | — | — | — | — | — | — | — | 0 | -0 | 0 |
| 종속기업투자처분손실As filed | — | — | — | — | — | 0 | 0 | — | — | — | — |
| 재고자산처분손실As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 매입채무의 증가(감소)As filed | 17 | 5 | -17 | -3 | -3 | 4 | -4 | 0 | 9 | 116 | 320 |
| 지분법손실As filed | — | — | — | 16 | 6 | 0 | 0 | — | — | — | 9 |
| 선급비용의 감소(증가)As filed | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | — | — | — |
| 무형자산상각비As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 유형자산처분이익 조정As filed | — | — | — | — | — | — | — | — | 0 | 0 | 0 |
| 외화환산이익 조정As filed | — | — | — | — | — | — | — | — | 0 | 3 | 5 |
| 유형자산손상차손 조정As filed | — | — | — | — | — | — | — | — | 1 | 0 | 0 |
| 충당부채의 증가(감소)As filed | — | — | — | — | — | -5 | 0 | 0 | — | — | — |
| 이자비용 조정As filed | — | — | — | — | — | — | — | — | 0 | 37 | 50 |
| 유형자산처분손실 조정As filed | — | — | — | — | — | — | — | — | 0 | 0 | 0 |
| 영업활동으로 인한 자산,부채의 변동As filed | 36 | -4 | — | — | — | — | — | — | — | — | — |
| 외화환산손실 조정As filed | — | — | — | — | — | — | — | — | 0 | 3 | 11 |
| 기타의무형자산처분이익As filed | — | — | — | 0 | — | — | — | — | — | — | — |
| 잡손실 조정As filed | — | — | — | — | — | — | — | — | 0 | 0 | 0 |
| 퇴직급여 조정As filed | — | — | — | — | — | — | — | — | 1 | 1 | 4 |
| 재고자산평가손실환입 조정As filed | — | — | — | — | — | — | — | — | -11 | 1 | -1 |
| 경상연구개발비As filed | — | — | — | 3 | 5 | 1 | — | — | 0 | 0 | 0 |
| 장기미지급금의 증가(감소)As filed | — | — | 1 | -0 | 0 | 0 | 0 | — | — | — | — |
| 부가세대급금의 감소(증가)As filed | 3 | 0 | — | — | — | — | — | — | — | — | — |
| 배당금수취(영업)As filed | — | — | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 주식보상비용(환입) 조정As filed | — | — | — | — | — | — | — | — | 0 | — | 0 |
| 임대보증금의증가(감소)As filed | — | -2 | — | — | — | — | — | — | — | — | — |
| 장기성미지급금의 증가(감소)As filed | 1 | -1 | — | — | — | — | — | — | — | — | — |
| 기타무형자산의 처분As filed | — | — | 0 | 0 | — | 1 | 0 | 0 | — | — | — |
| 부가가치세 선급금의 감소(증가)As filed | — | — | -2 | — | — | — | — | — | — | — | — |
| 관계기업에 대한 투자자산의 처분As filed | — | — | — | — | — | 19 | 0 | 0 | — | — | — |
| 법인세비용 조정As filed | — | — | — | — | — | — | — | — | — | 0 | -0 |
| 이자수익에 대한 조정As filed | — | — | — | — | — | — | — | — | 2 | 13 | 17 |
| 단기금융상품의 취득As filed | — | — | 150 | 256 | 0 | 36 | 0 | 0 | — | — | — |
| 상각후원가측정금융자산의 처분As filed | — | — | — | 116 | 73 | 0 | 0 | — | — | — | — |
| 부가세예수금의 증가(감소)As filed | 1 | 0 | — | — | — | — | — | — | — | — | — |
| 장기금융상품의 취득As filed | — | — | 0 | — | — | 20 | 0 | 0 | — | — | — |
| 단기대여금의 발생As filed | — | — | — | 3 | 0 | 0 | 0 | 0 | — | — | — |
| 당기손익-공정가치측정금융자산(비유동)의 처분As filed | — | — | — | 0 | 1 | 0 | 0 | — | — | — | — |
| 집기비품의 취득As filed | — | — | — | — | — | 0 | 0 | 0 | — | — | — |
| 사외적립자산의공정가치의감소(증가)As filed | -2 | -1 | — | — | — | — | — | — | — | — | — |
| 상환의무 있는 정부보조금의 수취As filed | — | — | — | — | 0 | 0 | 0 | 0 | — | — | — |
| 상환의무 있는 정부보조금의 상환As filed | — | — | — | — | 0 | 0 | 0 | 0 | — | — | — |
| 파생상품거래이익As filed | — | — | — | — | — | — | — | — | — | — | -13 |
| 파생상품평가이익As filed | — | — | — | — | — | — | — | — | — | — | -6 |
| 단기차입금의 상환As filed | — | — | 0 | — | — | 30 | 0 | 0 | — | — | — |
| 파생상품거래손실As filed | — | — | — | — | — | — | — | — | — | — | 79 |
| 관계기업투자주식손상차손As filed | — | — | — | — | — | — | — | — | — | — | 6 |
| 상각후원가측정금융자산의 취득As filed | — | — | — | -121 | -30 | 0 | 0 | — | — | — | — |
| 임대보증금의 증가(감소)As filed | — | — | 1 | 0 | 0 | 0 | — | — | — | — | — |
| 전환사채의 상환As filed | — | — | — | — | 106 | 0 | 0 | 14 | — | — | — |
| 파생상품평가손실As filed | — | — | — | — | — | — | — | — | — | — | 48 |
| 임차보증금의 불입As filed | — | — | — | 0 | 1 | 0 | 0 | — | — | — | — |
| 종속기업투자주식손상차손As filed | — | — | — | — | 4 | — | — | — | — | — | — |
| 종속기업과 기타 사업의 지배력 상실에 따른 현금흐름As filed | — | — | — | — | -0 | 0 | 0 | — | — | — | — |
| 리스료의 납부As filed | — | — | — | — | 0 | 0 | 0 | — | — | — | — |
| 퇴직급여채무의 증가(감소)As filed | — | — | -8 | -1 | -6 | — | — | — | — | — | — |
| 신주인수권부사채의 상환As filed | — | — | — | — | 62 | 0 | 0 | — | — | — | — |
| 배당금지급(영업)As filed | — | — | 1 | — | — | — | — | — | — | — | — |
| 기타유동금융자산의 처분As filed | — | — | 169 | 0 | 0 | — | — | — | — | — | — |
| 기타비유동금융자산의 처분As filed | — | — | 2 | 0 | 0 | — | — | — | — | — | — |
| 단기대여금및수취채권의 처분As filed | — | — | 0 | 0 | — | — | — | — | — | — | — |
| 기타금융자산의 처분As filed | — | — | 2 | — | — | — | — | — | — | — | — |
| 임차보증금의 감소As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 기계장치의 처분As filed | — | — | 0 | 0 | 0 | 0 | — | — | — | — | — |
| 기타유형자산의 처분As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 종속기업에 대한 투자자산의 처분As filed | — | — | 2 | 0 | — | — | — | — | — | — | — |
| 정부보조금의 수취As filed | — | — | 0 | 0 | 0 | — | — | — | — | — | — |
| 기타유동금융자산의 취득As filed | — | — | 113 | 0 | 0 | — | — | — | — | — | — |
| 미수금의 처분As filed | — | — | — | 0 | 0 | — | — | — | — | — | — |
| 기타금융자산의 취득As filed | — | — | 5 | — | — | — | — | — | — | — | — |
| 기타비유동금융자산의 취득As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 건물의 취득As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 당기손익-공정가치측정금융자산(유동)의 취득As filed | — | — | — | -20 | 0 | 0 | — | — | — | — | — |
| 배당금수입As filed | 1 | 0 | — | — | — | — | — | — | — | — | — |
| 투자활동현금유입액As filed | 96 | 175 | — | — | — | — | — | — | — | — | — |
| 단기금융상품의처분As filed | 28 | 12 | — | — | — | — | — | — | — | — | — |
| 기타유동금융자산의처분As filed | 59 | 157 | — | — | — | — | — | — | — | — | — |
| 기타유형자산의 취득As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 정부보조금의수령As filed | — | 0 | — | — | — | — | — | — | — | — | — |
| 단기대여금의회수As filed | — | 2 | — | — | — | — | — | — | — | — | — |
| 무형자산의 처분As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 미수금의회수As filed | — | 4 | — | — | — | — | — | — | — | — | — |
| 정부보조금의수취As filed | 0 | — | — | — | — | — | — | — | — | — | — |
| 기타비유동금융자산의처분As filed | 3 | 0 | — | — | — | — | — | — | — | — | — |
| 단기대여금의감소As filed | 1 | — | — | — | — | — | — | — | — | — | — |
| 미수금의감소As filed | 5 | — | — | — | — | — | — | — | — | — | — |
| 보증금의감소As filed | 1 | 0 | — | — | — | — | — | — | — | — | — |
| 장기대여금의 발생As filed | — | — | — | 6 | 0 | 0 | — | — | — | — | — |
| 집기의 처분As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 기계장치의처분As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 기타무형자산의 취득As filed | — | — | 4 | 6 | 0 | 0 | — | — | — | — | — |
| 미수금의 취득As filed | — | — | — | 0 | 0 | — | — | — | — | — | — |
| 종속기업, 조인트벤처와 관계기업에 대한 투자자산의 처분As filed | — | — | — | — | 4 | — | — | — | — | — | — |
| 차량운반구의처분As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 공구기구의처분As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 구축물의 취득As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 토지의처분As filed | 0 | — | — | — | — | — | — | — | — | — | — |
| 건설중인자산의 취득As filed | — | — | 0 | — | — | — | — | — | — | — | — |
| 집기비품의처분As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 저작권, 특허권, 기타 산업재산권, 용역운영권의 취득As filed | — | — | 0 | 0 | 0 | — | — | — | — | — | — |
| 투자활동현금유출액As filed | 159 | 174 | — | — | — | — | — | — | — | — | — |
| 단기금융상품의취득As filed | 22 | 0 | — | — | — | — | — | — | — | — | — |
| 시설물의 취득As filed | — | — | — | 0 | 0 | 0 | — | — | — | — | — |
| 종속기업에 대한 투자자산의 취득As filed | — | — | 2 | — | — | — | — | — | — | — | — |
| 장기금융상품의취득As filed | 7 | 0 | — | — | — | — | — | — | — | — | — |
| 기타유동금융자산의취득As filed | 86 | 168 | — | — | — | — | — | — | — | — | — |
| 단기차입금의 증가As filed | — | — | 0 | 0 | 0 | — | — | — | — | — | — |
| 단기대여금의발생As filed | 1 | 0 | — | — | — | — | — | — | — | — | — |
| 신주인수권부사채의 증가As filed | — | — | 100 | 0 | 0 | — | — | — | — | — | — |
| 관계기업 투자주식의 취득As filed | — | — | — | — | — | 0 | — | — | — | — | — |
| 미수금의발생As filed | 5 | 4 | — | — | — | — | — | — | — | — | — |
| 기타비유동금융자산의취득As filed | 2 | 0 | — | — | — | — | — | — | — | — | — |
| 보증금의증가As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 토지의취득As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 건물의취득As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 기계장치의취득As filed | 2 | 0 | — | — | — | — | — | — | — | — | — |
| 종속기업에 대한 투자주식의 취득As filed | — | — | — | 0 | — | — | — | — | — | — | — |
| 관계기업투자주식의 취득As filed | — | — | — | 40 | 0 | — | — | — | — | — | — |
| 차량운반구의취득As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 공구기구의취득As filed | 0 | 1 | — | — | — | — | — | — | — | — | — |
| 집기비품의취득As filed | 2 | 1 | — | — | — | — | — | — | — | — | — |
| 건설중인자산의취득As filed | 32 | 0 | — | — | — | — | — | — | — | — | — |
| 시설물의취득As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 단기차입금의 감소As filed | — | — | — | 0 | — | — | — | — | — | — | — |
| 산업재산권의취득As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 신주인수권부사채의 감소As filed | — | — | — | 20 | — | — | — | — | — | — | — |
| 종속기업투자주의 취득As filed | — | — | — | — | 0 | — | — | — | — | — | — |
| 재무활동현금유입액As filed | 2 | 0 | — | — | — | — | — | — | — | — | — |
| 단기차입금의증가As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 장기차입금의증가As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 임대보증금의증가As filed | 2 | — | — | — | — | — | — | — | — | — | — |
| 재무활동현금유출액As filed | 0 | 0 | — | — | — | — | — | — | — | — | — |
| 단기차입금의상환As filed | -0 | 0 | — | — | — | — | — | — | — | — | — |
| 현금의증가(감소)As filed | -14 | -11 | — | — | — | — | — | — | — | — | — |
| 기초의현금As filed | 41 | 27 | — | — | — | — | — | — | — | — | — |
| 기말의현금As filed | 27 | 17 | — | — | — | — | — | — | — | — | — |
In the latest fiscal year all three activities were net cash outflows.
A year whose own filing is absent is filled from the restated comparative in the following filing, and is marked as such. Operating indicators outside the statements, such as order backlogs, and audit opinions are not covered here, and per-share figures follow the filed values without retroactive adjustment for share splits.
Transcribed verbatim from the sentences the filer wrote in the fiscal {year} business report (received {date}), with tables, figures and cross-references to other sections omitted.
The newest annual filing shown was received on 2026.03.23.
Audit opinion
| Fiscal year | Opinion | Auditor | Fiscal year end |
|---|---|---|---|
| 2025 | 적정의견Term 36 | 안경회계법인 | 2025-12-31 |
| 2024 | 적정의견Term 35 | 한미회계법인 | 2025-12-31 |
| 2023 | 적정의견Term 34 | 한미회계법인 | 2025-12-31 |
| 2019 | 적정Term 30 | 삼일회계법인 | 2019-12-31 |
| 2018 | 적정Term 29 | 삼일회계법인 | 2019-12-31 |
| 2017 | 적정Term 28 | 삼일회계법인 | 2019-12-31 |
| 2016 | 적정Term 27 | 도원회계법인 | 2016-12-31 |
| 2015 | 적정Term 26 | 도원회계법인 | 2016-12-31 |
| 2014 | 적정Term 25 | 도원회계법인 | 2016-12-31 |
The auditor's name and the opinion are transcribed verbatim from the filed audit report, and the wording follows the filer. A fiscal year shown twice means the filing carried two entries that the source does not distinguish.
Korean audit opinions come in four kinds, where an unqualified opinion (적정) finds the statements fairly presented, a qualified opinion (한정) does so except for a stated matter, an adverse opinion (부적정) finds them not fairly presented, and a disclaimer of opinion (의견거절) means the auditor could not obtain enough evidence to form a view.
Valuation
Valuation multiplesx
PER and PBR divide each period's closing price by the per-share figure filed for that same period, and a loss period is left blank. The quarterly view is a multiple of quarterly EPS.
Valuation models
Five models priced under one set of assumptions, set beside the current price, with how each has moved by fiscal year.
Assumptions
The risk premium and the terminal growth rate are adjustable assumptions, and the rest follow from the data and the formulas.
| Model | Model priceKRW | Versus current price |
|---|---|---|
| Gordon growth model | No dividend | |
| Dividend discount model DDM | No dividend | |
| Discounted cash flow FCFF | No cash flow lines | |
| Discounted cash flow FCFE | No cash flow lines | |
| Residual income model RIM | No book value or return on equity | |
Dividend and residual income familyKRW
Discounted cash flow familyKRW
How the figures are calculated
Each model's formula is shown in symbols and then with this issue's own numbers substituted, step by step. Changing a value in the assumptions panel changes the numbers here too. Firm-level amounts are in hundred million won and per-share values in won.
Cost of equity
r = 4.40% + 0.90 × 5.00% = 8.91%
Initial growth
g_1 = g_T = 2.00%
The cost of equity is the risk-free rate plus beta times the equity risk premium. Initial growth is the newest fiscal year's return on equity times its retention ratio, floored at zero, and falls by equal steps from that value in the first year to the terminal rate in the fifth. Only the Gordon model grows at the terminal rate from the start. Discounted cash flow starts from operating cash flow less capital expenditure, where FCFF adds after-tax interest paid and discounts at the weighted average cost of capital, and FCFE adds net borrowing and discounts at the cost of equity. The residual income model adds to book value per share the present value of earnings above the equity charge.
- A model price is the arithmetic outcome of the stated assumptions, and is neither a target price nor a basis for an investment decision.
- The cost of equity is the risk-free rate plus beta times the equity risk premium, and the risk premium and the terminal growth rate are assumptions the reader may change.
- The cash flow models take borrowings and cash only from years in which the filer itemized those lines, and a year without them yields no figure.
- Every model assumes the newest fiscal year's figures grow at a rate that converges in equal steps from the first year's rate to the terminal rate by the fifth year, and paths outside that assumption are not represented.