Status: — — incomplete — unset metrics listed below; Currency: KRW; Amounts unit: millions; Forms: ✓ ✓ ✓
Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).
To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)
Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.
Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.
| Metric | Value | Evidence / page extract |
|---|---|---|
| Revenue | 16 592 248.88 | — |
| Operating profit | 363 304.46 | — |
| D&A | 1 874 864.31 | Row: derived: same-row components · dashboard=1,874,864.306 mln — derived: same-row components |
| EBITDA | 2 238 168.77 | Row: computed as operating_profit + da · dashboard=2,238,168.769 mln — computed as operating_profit + da |
| Net profit | 599 289.84 | — |
| Cash | 1 885 068.69 | — |
| Debt short | — | — |
| Debt long | — | — |
| Net debt | 9 692 824.82 | Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=9,692,824.825 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) |
| Operating CF | -137 613.38 | — |
| Investing CF | -4 919 660 | — |
| Assets | 40 597 344.54 | — |
| Equity | 19 766 394.89 | — |
| EBITDA | 2 238 169 | 13.5% of revenue |
| − D&A | 1 874 864 | |
| = Operating profit (EBIT) | 363 304 | ✓ 2.2% of revenue |
| − Net finance costs, tax and other — derived | -235 985 | |
| = Net profit | 599 290 | 3.6% of revenue |
|---|
The finance-costs/tax line is derived as EBIT minus net profit; see the filing PDF above for the detailed split.
| ✓ | Balance sheet identity (A = L + E) | TA (40,597,345) ≈ TL (20,830,950) + TE (19,766,395); residual +0 within 1%. |
| ✗ | Net debt formula | Stored net_debt (9,692,825) ≠ derived from components (-1,885,069); diff +11,577,894 (119.4%). |
| ✓ | EBITDA = OP + D&A | EBITDA (2,238,169) ≈ OP (363,304) + D&A (1,874,864) = 2,238,169. |
| ⚠ | Net profit vs operating profit | Net profit (599,290) > 1.5× operating profit (363,304) — implies a large non-operating gain (asset disposal, FX, one-off). Check the column mapping if no such item is reported. |
| ✓ | Cash ≤ total assets | Cash (1,885,069) ≤ total assets (40,597,345). |
| Form | Pages |
|---|---|
| P&L | — |
| BS | — |
| CF | — |
Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).