Status: — — incomplete — unset metrics listed below; Currency: —; Amounts unit: —; 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 | 21 596 | — |
| Operating profit | 5 404 | Row: derived: FY - sum(other 3 quarters) · dashboard=5,404.000 mln — derived: FY - sum(other 3 quarters) |
| D&A | 1 050 | Row: yfinance blank-backfill (quarterly; rev-calibrated) · dashboard=1,050.000 mln — yfinance blank-backfill (quarterly; rev-calibrated) |
| EBITDA | 6 454 | Row: SEC XBRL bottom-up NP+tax+D&A; strategy-member gap fill 2026-07-14 · dashboard=6,454.000 mln — SEC XBRL bottom-up NP+tax+D&A; strategy-member gap fill 2026-07-14 |
| Net profit | 4 064 | — |
| Cash | — | — |
| Debt short | 49 139 | Row: SEC XBRL ShortTermBorrowings(ShortTermBorrowings(instant)) [rgap] · dashboard=49,139.000 mln — SEC XBRL ShortTermBorrowings(ShortTermBorrowings(instant)) [rgap] |
| Debt long | 295 684 | Row: SEC XBRL LongTermDebt(LongTermDebt(instant)) [rgap] · dashboard=295,684.000 mln — SEC XBRL LongTermDebt(LongTermDebt(instant)) [rgap] |
| Net debt | 344 823 | Components: short debt 49 139 + long debt 295 684 + other financial liab. 0 + NCI 0 − cash 0 = net debt 344 823.Row: SEC XBRL instant debt tags - cash; strategy-member gap fill 2026-07-14 · dashboard=344,823.000 mln — SEC XBRL instant debt tags - cash; strategy-member gap fill 2026-07-14 |
| Operating CF | -58 708 | — |
| Investing CF | -98 983 | Row: yfinance blank-backfill (quarterly; rev-calibrated) · dashboard=-98,983.000 mln — yfinance blank-backfill (quarterly; rev-calibrated) |
| Assets | 2 571 514 | — |
| Equity | 212 408 | — |
| Short-term debt (incl. ST leases) | 49 139 |
| Long-term debt (incl. LT leases) | 295 684 |
| Net debt | 344 823 |
|---|
Net debt / LTM EBITDA: 14.3x
| EBITDA | 6 454 | 29.9% of revenue |
| − D&A | 1 050 | |
| = Operating profit (EBIT) | 5 404 | ✓ 25.0% of revenue |
| − Net finance costs, tax and other — derived | 1 340 | |
| = Net profit | 4 064 | 18.8% 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 (2,571,514) ≈ TL (2,358,256) + TE (212,408); residual +850 within 1%. |
| ✓ | Net debt formula | net_debt 344,823 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 344,823. |
| ✓ | EBITDA = OP + D&A | EBITDA (6,454) ≈ OP (5,404) + D&A (1,050) = 6,454. |
| ✓ | Net profit vs operating profit | Net profit (4,064) sits within a plausible band vs operating profit (5,404). |
| Form | Pages |
|---|---|
| P&L | — |
| BS | — |
| CF | — |
Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).