|
Home IPO½É»ç/°ø¸ð |
±â¾÷¸í |
¾ÆÀÌÁö³Ý |
±â¾÷ÄÚµå |
462980 |
¿µ¹®Ç¥±â |
Aiji net Inc. |
û±¸ÀÏ |
2024/05/17 |
¼³¸³ÀÏÀÚ |
2014/05/16 |
½ÂÀλóȲ |
½ÂÀÎ |
¹ýÀμÒÀçÁö |
¼¿ï ¼ÛÆı¸ ¹ý¿ø·Î8±æ 9, 5Ãþ, 6Ãþ (¹®Á¤µ¿,û¸²Å¸¿ö) |
½ÂÀÎÀÏ |
2024/10/31 |
´ëÇ¥ÀüÈ |
1800-5965 |
ÃÖ´ëÁÖÁÖ |
- |
´ëÇ¥ÀÚ |
±èâ±Õ |
±â¾÷±¸ºÐ |
ÀÏ¹Ý |
¾÷Á¾ |
ÀÀ¿ë ¼ÒÇÁÆ®¿þ¾î °³¹ß ¹× °ø±Þ¾÷ |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
ÁÖ¿äÁ¦Ç° |
º¸Çè ¼ºñ½º ¾îÇø®ÄÉÀ̼Ç, ±â¾÷¿ë º¸Çè ¼Ö·ç¼Ç |
°ø¸ð¿¹Á¤±Ý¾× |
¹é¸¸¿ø |
¸ÅÃâ¾× |
548 ¹é¸¸¿ø |
½É»çû±¸°¡ |
¿ø |
°æ»óÀÌÀÍ |
-1,567 ¹é¸¸¿ø |
ÁÖ´ç¾×¸é°¡ |
500 ¿ø |
´ç±â¼øÀÌÀÍ |
-1,567 ¹é¸¸¿ø |
ÁÖ°£»ç |
Çѱ¹ÅõÀÚÁõ±Ç |
ÀÚº»±Ý(ÇöÀç) |
8,187 ¹é¸¸¿ø |
¿¹Á¤°ø¸ðÁֽļö |
2,000,000 ÁÖ |
Á¾¸ñ¸í |
¾ÆÀÌÁö³Ý |
ÁøÇà»óȲ |
½ÂÀÎ |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
462980 |
¾÷Á¾ |
ÀÀ¿ë ¼ÒÇÁÆ®¿þ¾î °³¹ß ¹× °ø±Þ¾÷ |
´ëÇ¥ÀÚ |
±èâ±Õ |
±â¾÷±¸ºÐ |
ÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
¼¿ï ¼ÛÆı¸ ¹ý¿ø·Î8±æ 9, 5Ãþ, 6Ãþ (¹®Á¤µ¿,û¸²Å¸¿ö) |
ȨÆäÀÌÁö |
|
´ëÇ¥ÀüÈ |
1800-5965 |
ÃÖ´ëÁÖÁÖ |
- |
¸ÅÃâ¾× |
548 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
-1,567 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
-1,567 (¹é¸¸¿ø) |
ÀÚº»±Ý |
8,187 (¹é¸¸¿ø) |
ÃÑ°ø¸ðÁֽļö |
2,000,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 2,000,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
6,000 ~ 7,000 ¿ø |
û¾à°æÀï·ü |
|
È®Á¤°ø¸ð°¡ |
- ¿ø |
°ø¸ð±Ý¾× |
12,000 (¹é¸¸¿ø) |
ÁÖ°£»ç |
Çѱ¹ÅõÀÚÁõ±Ç
|
Áֽļö: 449,756~539,707 ÁÖ / û¾àÇѵµ: 16,000~20,000 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2025.01.09 ~ 2025.01.15 |
°ø¸ðû¾àÀÏ |
2025.01.20 ~ 2025.01.21 |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2025.01.23 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2025.01.23 |
ȯºÒÀÏ |
2025.01.23 |
»óÀåÀÏ |
|
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
- ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 6,000 ~ 7,000 ¿ø |
|
ÃÑ°ø¸ðÁֽļö |
2,000,000 ÁÖ |
°ø¸ð±Ý¾× : 12,000 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
ÁÖ |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
1,259,317~1,349,268 ÁÖ |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
449,756~539,707 ÁÖ |
û¾àÁõ°Å±ÝÀ² : % |
û¾à ÃÖ°íÇѵµ : 16,000~20,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
2025.01.02 |
IRÀå¼Ò/½Ã°£
|
±â°ü : 0
ÀÏ¹Ý :
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
|
Àǹ«º¸À¯È®¾à
|
0.00%
|
|
±¸ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
0.00 % | 0.00 % | 7.31 % |
À¯µ¿ºñÀ² |
13.55 % | 22.37 % | 3,579.12 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
26.34 % | 55.12 % | -34.01 % |
¿µ¾÷ÀÌÀÍ·ü |
-85.34 % | -1,380.86 % | -329.93 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
912.35 % | -40.88 % | 0.00 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
-37.44 % | 147.46 % | 0.00 % |
|
±¸ ºÐ |
2023.12.31 | 2022.12.31 | 2021.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
-740 ¿ø | -1,147 ¿ø | -96 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
-9.46 | -6.10 | -73.15 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
-2,810 ¿ø | -2,082 ¿ø | 281 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
-2.49 | -3.36 | 24.88 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
200 ¿ø | 20 ¿ø | 33 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
34.95 | 353.79 | 209.17 |
|
|
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â 2014³â 5¿ù 16ÀÏ ¼³¸³µÇ¾î AI(ÀΰøÁö´É)¿Í ¸¶À̵¥ÀÌÅ͸¦ ±â¹ÝÀ¸·Î º¸Çè ¼ºñ½º Ç÷§Æû 'º¸´Ú(º¸Çè´ÚÅÍ, Bodoc)' °ú
±â¾÷¿ë ¼ÒÇÁÆ®¿þ¾î ¼Ö·ç¼ÇÀ» °³¹ß, °ø±ÞÇÏ´Â Àν´¾îÅ×Å© ±â¾÷ÀÔ´Ï´Ù.
'Àν´¾îÅ×Å©'¶ó´Â °³³äÁ¶Â÷ ¾ø¾ú´ø ½Ã±â, ¾î·Æ°í º¹ÀâÇÑ »óÇ° ¼³¸í°ú Áß°³ÀÚ ÀÇÁ¸µµ°¡ ³ôÀº º¸Çè ºÐ¾ßÀÇ ÇѰ踦 µ¥ÀÌÅÍ¿Í IT±â¼ú·Î ±Øº¹ÇÏ°í,
¼ÒºñÀÚÀÇ ÁÖ±ÇÀ» µÇã¾ÆÁÖ°Ú´Ù´Â ¼Ò¸íÀ¸·Î ⸳µÇ¾ú½À´Ï´Ù.
´ç»ç´Â â¾÷ÃʱâºÎÅÍ ¼öÁýÇØ¿Â º¸Çè »óÇ° ¹× ¾à°üµ¥ÀÌÅÍ¿Í ½ÇÁ¦ °í°´ ¼³°è µ¥ÀÌÅ͸¦ ÇнÀ½ÃÄÑ º¸Çè ¼ÒºñÀÚ¿¡°Ô ÃÖÀûÈµÈ »óÇ°À» Á¦°øÇÏ´Â
Áø´Ü¤ýÃßõ ¿£ÁøÀ» °³¹ßÇÏ¿´½À´Ï´Ù. À̸¦ ±â¹ÝÀ¸·Î, ¸ð¹ÙÀÏ ¾ÖÇø®ÄÉÀ̼ÇÀ¸·Î ±¸ÇöµÈ AI º¸Çè Áø´Ü ¼ºñ½º Ç÷§Æû(B2C) °ú »óÇ° Á¶È¸ ¹× º¸Çè
Áø´Ü ¼Ö·ç¼Ç(B2B)À» °³¹ßÇØ Á¦°øÇØ º¸Çè»çÀÇ µðÁöÅÐÀüȯÀ» Áö¿øÇÏ´Â »ç¾÷À» ÁøÇàÇÏ°í ÀÖ½À´Ï´Ù.
´ç»ç´Â 2021³â, ¸¶À̵¥ÀÌÅÍ º»Çã°¡ ½ÂÀÎÀ» µæÇÏ¿© Ç÷§Æû ³» °³ÀÎÀÇ º¸Çè °¡ÀÔ Á¤º¸¿Í °Ç°Á¤º¸ µîÀ» ÅëÇÕÇÑ ÃÊ°³ÀÎÈ ¼ºñ½º·Î Ÿ ¼ºñ½º¿Í
Â÷º°ÈÇÏ¿´½À´Ï´Ù. ¶ÇÇÑ º¸»ó±Ý û±¸¿Í º¸»ó »ó´ã µî º¸Çè »ýÈ°À» À§ÇÑ ¼ºñ½º¸¦ Á¦°øÇÔÀ¸·Î½á ¼ÒºñÀÚ Áß½ÉÀÇ º¸Çè »ýÅÂ°è ±¸Ãà°ú º¸ÇèÀÇ °¡Ä¡ Á¦°í¸¦
À§ÇØ ³ë·ÂÇÏ°í ÀÖ½À´Ï´Ù.
ÇöÀç´Â °Ç°°ËÁøÁ¤º¸ ºÐ¼®, º´ÀÇ¿ø ¹æ¹® ¹× ó¹æ ³»¿ª Á¦°ø µî ¶óÀÌÇÁ Äɾî Ç÷§ÆûÀ¸·ÎÀÇ È®ÀåÀ» ¸ñÇ¥·Î °ü·Ã ¼ºñ½º¸¦ Ãß°¡ÇÏ°í ÀÖÀ¸¸ç º£Æ®³²
½ÃÀåÀ» ½ÃÀÛÀ¸·Î ÇØ¿Ü ÁøÃâµµ ±¸Ã¼ÈÇÏ°í ÀÖ½À´Ï´Ù.
´ç»ç´Â ÇâÈÄ¿¡µµ º¸Çè »ê¾÷¿¡ ÁýÁßÇÏ¸ç ½ÃÀå°ú ¼ÒºñÀÚ º¯È¿¡ ±â¹ÎÇÏ°Ô ´ëÀÀÇÏ°í AI¸¦ ºñ·ÔÇÑ IT ±â¼ú·Î º¸Çè ½ÃÀåÀÇ Çõ½ÅÀ» ÁÖµµÇϸç
º¸Çè»ç¿Í ¼ÒºñÀÚ ¸ðµÎÀÇ Çʿ並 ÃæÁ·½ÃÅ°´Â ±Û·Î¹ú Àν´¾îÅ×Å© ±â¾÷À¸·Î ¼ºÀåÇØ ³ª°¡°íÀÚ ÇÕ´Ï´Ù.
2.¸ÅÃâÇöȲ
(´ÜÀ§: õ¿ø) |
±¸ºÐ |
Ç° ¸ñ |
¸ÅÃâ¾× |
¸ÅÃâ¿ø°¡ |
¿ø°¡À² |
¸ÅÃâºñÁß |
ÁÖ¿äÇ°¸ñ |
2021³â |
Á¦Ç° |
Ç÷§Æû(º¸´Ú) |
388,457 |
- |
- |
69% |
¸ÅÃâ¿ø°¡ µî |
¼Ö·ç¼Ç(SaaS) |
171,980 |
- |
- |
31% |
¡¡ |
¼Ò°è |
560,437 |
- |
- |
100% |
¡¡ |
ÇÕ°è |
560,437 |
- |
- |
100% |
¡¡ |
2022³â |
Á¦Ç° |
Ç÷§Æû(º¸´Ú) |
180,018 |
- |
- |
56% |
¡¡ |
¼Ö·ç¼Ç(SaaS) |
143,614 |
- |
- |
44% |
¡¡ |
¼Ò°è |
323,632 |
- |
- |
100% |
¡¡ |
ÇÕ°è |
323,632 |
- |
- |
100% |
¡¡ |
2023³â |
Á¦Ç° |
Ç÷§Æû(º¸´Ú) |
1,964,016 |
- |
- |
60% |
¡¡ |
¼Ö·ç¼Ç(SaaS) |
1,311,912 |
- |
- |
40% |
¡¡ |
¼Ò°è |
3,275,929 |
- |
- |
100% |
¡¡ |
¿ë¿ª |
3,782 |
- |
- |
-% |
¡¡ |
ÇÕ°è |
3,279,710 |
- |
- |
100% |
¡¡ |
2024³â |
Á¦Ç° |
Ç÷§Æû(º¸´Ú) |
3,628,765 |
- |
- |
74% |
¡¡ |
3ºÐ±â |
¼Ö·ç¼Ç(SaaS) |
1,296,768 |
- |
- |
26% |
¡¡ |
¡¡ |
¼Ò°è |
4,925,532 |
- |
- |
100% |
¡¡ |
¡¡ |
ÇÕ°è |
4,925,532 |
- |
- |
100% |
3.À繫ÇöȲ
(1) À繫Àû ¼ºÀ强 |
(´ÜÀ§: ¹é¸¸¿ø) |
±¸ ºÐ |
2024³âµµ 3ºÐ±â |
2023³âµµ |
2022³âµµ |
2021³âµµ |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
¸ÅÃâ¾× |
17,115 |
13,006 |
6,696 |
3,077 |
(Áõ°¨·ü %) |
-69.10% |
-94.20% |
-117.60% |
-32.60% |
¿µ¾÷ÀÌÀÍ |
363 |
-3,233 |
-4,564 |
-2,482 |
(Áõ°¨·ü %) |
(ÈæÀÚÀüȯ) |
(ÀûÀÚ) |
(ÀûÀÚ) |
(ÀûÀÚ) |
´ç±â¼øÀÌÀÍ |
113 |
-12,615 |
-19,152 |
-10,407 |
(Áõ°¨·ü %) |
(ÈæÀÚÀüȯ) |
(ÀûÀÚ) |
(ÀûÀÚ) |
(ÀûÀÚ) |
(2) À繫Àû ¾ÈÁ¤¼º |
(´ÜÀ§: ¹é¸¸¿ø, %, ȸ) |
±¸ ºÐ |
2024³âµµ 3ºÐ±â |
2023³âµµ |
2022³âµµ |
2021³âµµ |
¾÷Á¾Æò±Õ |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
K-IFRS ¿¬°á |
À¯µ¿ºñÀ²(%) |
144.55% |
18.60% |
26.54% |
24.71% |
132.56% |
ºÎäºñÀ²(%) |
214.82% |
-129.37% |
-140.62% |
-139.53% |
68.84% |
Â÷ÀÔ±ÝÀÇÁ¸µµ(%) |
0.00% |
0.00% |
0.00% |
0.00% |
11.39% |
ÀÌÀÚº¸»ó¹èÀ² |
58.70% |
-168.71% |
-336.74% |
-342.58% |
1246.49% |
¿µ¾÷È°µ¿À¸·Î ÀÎÇÑ Çö±ÝÈ帧(¹é¸¸¿ø) |
37 |
-2,142 |
-2,992 |
-1,372 |
- |
Àç°íÀÚ»ê ȸÀüÀ²(ȸ) |
- |
- |
- |
- |
119.92 |
¸ÅÃâä±Ç ȸÀüÀ²(ȸ) |
7.21 |
8.08 |
8.46 |
10.57 |
10.41 |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
ÁÖÁÖ¸í |
ȸ»ç¿ÍÀÇ °ü°è |
ÁÖ½ÄÀÇ Á¾·ù |
°ø¸ð Àü º¸À¯ÁÖ½Ä |
°ø¸ð ÈÄ |
¸Å°¢Á¦ÇÑ ±â°£ |
º¸À¯ÁÖ½Ä |
¸Å°¢Á¦ÇÑ ¹°·® |
À¯Åë°¡´É ¹°·® |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
±èâ±Õ |
ÃÖ´ëÁÖÁÖ |
º¸ÅëÁÖ |
2,009,752 |
12.27% |
2,009,752 |
11.02% |
2,009,752 |
11.02% |
- |
- |
»óÀåÀϷκÎÅÍ 3³â |
±èÁöÅ |
ÃÖ´ëÁÖÁÖÀÇ ÀÚ |
1,324,056 |
8.09% |
1,324,056 |
7.26% |
1,324,056 |
7.26% |
- |
- |
±è¿ëõ |
ÀÓ¿ø |
703,408 |
4.30% |
703,408 |
3.86% |
703,408 |
3.86% |
- |
- |
ÀÓÁö¿î |
°ü°èȸ»ç µî±âÀÓ¿ø |
703,408 |
4.30% |
703,408 |
3.86% |
703,408 |
3.86% |
- |
- |
¢ß¾ÆÀÌÁö³Ý |
ÀÚ±âÁÖ½Ä |
200,976 |
1.23% |
- |
- |
- |
- |
- |
- |
¼Ò°è |
4,941,600 |
30.18% |
4,740,624 |
26.00% |
4,740,624 |
26.00% |
- |
- |
- |
¢ß´õº¥Ã³½º |
º¥Ã³±ÝÀ¶ |
º¸ÅëÁÖ |
1,891,568 |
11.55% |
1,891,568 |
10.37% |
630,522 |
3.46% |
630,524 |
3.46% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
630,522 |
3.46% |
6°³¿ù |
¿ì¸®±â¼úÅõÀÚÁÖ½Äȸ»ç |
1,109,600 |
6.78% |
1,109,600 |
6.09% |
369,866 |
2.03% |
369,868 |
2.03% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
369,866 |
2.03% |
6°³¿ù |
ÀÎÅͺ£½ºÆ®±×·Î½º¼¼ÄÁ´õ¸®Æݵå |
979,912 |
5.98% |
979,912 |
5.37% |
326,637 |
1.79% |
326,638 |
1.79% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
326,637 |
1.79% |
6°³¿ù |
2019 SBI ÀÏÀÚ¸® âÃâ Æݵå |
944,360 |
5.77% |
944,360 |
5.18% |
314,786 |
1.73% |
314,788 |
1.73% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
314,786 |
1.73% |
6°³¿ù |
ÀÎÅͺ£½ºÆ®Ã¢¾÷ÃʱâÅõÀÚÁ¶ÇÕ |
944,360 |
5.77% |
944,360 |
5.18% |
314,786 |
1.73% |
314,788 |
1.73% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
314,786 |
1.73% |
6°³¿ù |
ÄÚ½ºÄÞ-¹Ì·¡¿¡¼Â ÇÉÅ×Å©ÅõÀÚÁ¶ÇÕ 1È£ |
709,310 |
4.33% |
709,310 |
3.89% |
236,436 |
1.30% |
236,438 |
1.30% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
236,436 |
1.30% |
6°³¿ù |
ÇÑÄÄ-¹Ì·¡¿¡¼Â4Â÷»ê¾÷Çõ¸íÅõÀÚÁ¶ÇÕ |
629,568 |
3.84% |
629,568 |
3.45% |
209,856 |
1.15% |
209,856 |
1.15% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
209,856 |
1.15% |
6°³¿ù |
½ÅÇÑ-Áö¾ØÅØ ½º¸¶Æ®Çõ½ÅÆݵå |
480,000 |
2.93% |
480,000 |
2.63% |
264,000 |
1.45% |
- |
0.00% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
120,000 |
0.66% |
3°³¿ù |
96,000 |
0.53% |
6°³¿ù |
¿ÍÀÌÁö ÇÉÅ×Å© ½Å±â¼úÅõÀÚÁ¶ÇÕ |
273,447 |
1.67% |
273,447 |
1.50% |
150,396 |
0.82% |
- |
0.00% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
68,362 |
0.37% |
3°³¿ù |
54,689 |
0.30% |
6°³¿ù |
2020 SBI ½ºÄÉÀϾ÷ Æݵå |
217,760 |
1.33% |
217,760 |
1.19% |
72,586 |
0.40% |
72,588 |
0.40% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
72,586 |
0.40% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¿¡½ººñ¾ÆÀÌ ¼ÒºÎÀå ½ºÅ¸ Æݵå 1È£ |
217,760 |
1.33% |
217,760 |
1.19% |
72,586 |
0.40% |
72,588 |
0.40% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
72,586 |
0.40% |
6°³¿ù |
ÇÏ¿ìÇ÷§ÆûÀü¹®ÅõÀÚÁ¶ÇÕ5È£ |
152,424 |
0.93% |
152,424 |
0.84% |
50,808 |
0.28% |
50,808 |
0.28% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
50,808 |
0.28% |
6°³¿ù |
¢ß¿ì¸®ÀºÇà |
Àü¹®ÅõÀÚÀÚ |
º¸ÅëÁÖ |
848,672 |
5.18% |
848,672 |
4.65% |
282,890 |
1.55% |
282,892 |
1.55% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
282,890 |
1.55% |
6°³¿ù |
ÇϳªÁõ±Ç ÁÖ½Äȸ»ç |
847,320 |
5.17% |
847,320 |
4.65% |
282,440 |
1.55% |
282,440 |
1.55% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
282,440 |
1.55% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
¿¤¿¡½ºÁõ±Ç¢ß |
359,796 |
2.20% |
359,796 |
1.97% |
197,888 |
1.09% |
- |
0.00% |
»óÀåÀϷκÎÅÍ 1°³¿ù |
89,949 |
0.49% |
3°³¿ù |
71,959 |
0.39% |
6°³¿ù |
¢ßÇÏ¿ìÀκ£½ºÆ®¸ÕÆ® |
1% ÀÌ»ó ¼ÒÀ¯ÁÖÁÖ |
º¸ÅëÁÖ |
425,592 |
2.60% |
425,592 |
2.33% |
141,864 |
0.78% |
141,864 |
0.78% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
141,864 |
0.78% |
6°³¿ù |
¢ß¿¡ÀÌ¿ÂÆÄÆ®³Ê½º |
179,898 |
1.10% |
179,898 |
0.99% |
59,966 |
0.33% |
59,966 |
0.33% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
59,966 |
0.33% |
6°³¿ù |
¹Ì·¡¿¡¼ÂÁõ±Ç ÁÖ½Äȸ»ç(ÁöºêÀÌ¿¡ÀÌ Fortress-A ÀÏ¹Ý »ç¸ðÅõÀÚ½ÅŹÀÇ
½ÅŹ¾÷ÀÚ ÁöÀ§¿¡¼) |
179,898 |
1.10% |
179,898 |
0.99% |
59,966 |
0.33% |
59,966 |
0.33% |
»óÀåÀϷκÎÅÍ 3°³¿ù |
59,966 |
0.33% |
»óÀåÀϷκÎÅÍ 6°³¿ù |
°OO ¿Ü 2ÀÎ |
±âŸ ¼Ò¾×ÁÖÁÖ |
º¸ÅëÁÖ |
42,568 |
0.26% |
42,568 |
0.23% |
- |
0.00% |
42,568 |
0.23% |
- |
½ÅÁÖ¸ðÁý |
°ø¸ðÁÖÁÖ |
º¸ÅëÁÖ |
- |
0.00% |
1,799,024 |
9.87% |
- |
0.00% |
1,799,024 |
9.87% |
- |
±¸ÁÖ¸ÅÃâ |
- |
0.00% |
200,976 |
1.10% |
- |
0.00% |
200,976 |
1.10% |
- |
»óÀåÁÖ¼±ÀÎ Àǹ«ÀμöºÐ |
- |
º¸ÅëÁÖ |
- |
0.00% |
60,000 |
0.33% |
60,000 |
0.33% |
- |
- |
3°³¿ù |
ÇÕ°è |
16,375,413 |
100.00% |
18,234,437 |
100.00% |
12,765,857 |
70.01% |
5,468,580 |
29.99% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
°ú¸ñ |
2024³â 3ºÐ±â |
2023³â |
2022³â |
Á¦ 11 ±â 3ºÐ±â |
Á¦ 10 ±â ±â¸» |
Á¦ 9 ±â ±â¸» |
ȸ°è󸮱âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
°¨»çÀÎ(°¨»çÀÇ°ß) |
¿ì¸®È¸°è¹ýÀÎ(°ËÅä) |
żºÈ¸°è¹ýÀÎ(ÀûÁ¤) |
°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥ |
[À¯µ¿ÀÚ»ê] |
14,504,023,728 |
11,029,939,531 |
12,491,633,303 |
´çÁÂÀÚ»ê |
14,504,023,728 |
11,029,939,531 |
12,491,633,303 |
Àç°íÀÚ»ê |
- |
- |
- |
[ºñÀ¯µ¿ÀÚ»ê] |
3,185,397,542 |
2,786,159,338 |
1,554,113,992 |
ÅõÀÚÀÚ»ê |
107,227,225 |
644,197,948 |
149,827,454 |
À¯ÇüÀÚ»ê |
424,956,457 |
305,668,659 |
327,609,320 |
»ç¿ë±ÇÀÚ»ê |
928,498,381 |
627,278,468 |
530,253,400 |
¹«ÇüÀÚ»ê |
772,541,683 |
497,172,296 |
66,648,623 |
±âŸºñÀ¯µ¿ÀÚ»ê |
952,173,796 |
711,841,967 |
479,775,195 |
ÀÚ»êÃÑ°è |
17,689,421,270 |
13,816,098,869 |
14,045,747,295 |
[À¯µ¿ºÎä] |
10,034,248,357 |
59,313,410,916 |
47,072,413,470 |
[ºñÀ¯µ¿ºÎä] |
2,036,237,301 |
1,538,639,651 |
1,547,600,967 |
ºÎäÃÑ°è |
12,070,485,658 |
60,852,050,567 |
48,620,014,437 |
[ÀÚº»±Ý] |
8,187,706,500 |
2,470,800,000 |
617,700,000 |
[ÀÚº»À׿©±Ý] |
46,698,661,786 |
- |
42,298,315 |
[±âŸÀÚº»Ç׸ñ] |
-1,653,843,472 |
-1,814,148,485 |
-3,346,800 |
[ÀÌÀÍÀ׿©±Ý(°á¼Õ±Ý)] |
-47,613,589,202 |
-47,692,603,213 |
-35,230,918,657 |
ÀÚº»ÃÑ°è |
5,618,935,612 |
-47,035,951,698 |
-34,574,267,142 |
±¸ºÐ |
2024.01.01~2024.09.30 |
2023.01.01~2023.12.31 |
2022.01.01~2022.12.31 |
¸ÅÃâ |
17,115,491,623 |
13,005,501,306 |
6,696,024,038 |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
363,469,070 |
-3,233,035,052 |
-4,564,199,578 |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ(¼Õ½Ç) |
425,740,642 |
-12,615,362,351 |
-19,140,136,852 |
´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
112,698,957 |
-12,615,362,351 |
-19,152,213,512 |
±âŸÆ÷°ýÀÌÀÍ(¼Õ½Ç) |
-33,684,946 |
153,677,795 |
-134,544,634 |
ÃÑÆ÷°ýÀÌÀÍ(¼Õ½Ç) |
79,014,011 |
-12,461,684,556 |
-19,286,758,146 |
±âº»ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
9 |
-5,322 |
-8,080 |
Èñ¼®ÁÖ´ç¼øÀÌÀÍ(¼Õ½Ç) |
-30 |
-5,322 |
-8,080 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
¡¼ ºñ±³±â¾÷ 2024³â ¹Ý±â¸» ±âÁØ ¿ä¾à À繫ÇöȲ
¡½ |
(´ÜÀ§: õ¿ø) |
±¸ ºÐ |
µ¿»ç |
ÄíÄÜ |
ÇΰŠ|
ȸ°è±âÁØ |
K-IFRS(¿¬°á) |
K-IFRS(¿¬°á) |
K-IFRS(¿¬°á) |
[À¯µ¿ÀÚ»ê] |
12,972,055 |
91,785,226 |
34,031,794 |
[ºñÀ¯µ¿ÀÚ»ê] |
2,939,473 |
120,177,557 |
26,156,973 |
ÀÚ»êÃÑ°è |
15,911,528 |
211,962,782 |
60,188,767 |
[À¯µ¿ºÎä] |
8,472,646 |
68,831,081 |
9,837,864 |
[ºñÀ¯µ¿ºÎä] |
1,839,277 |
10,614,281 |
1,832,246 |
ºÎäÃÑ°è |
10,311,922 |
79,445,361 |
11,670,110 |
[ÀÚº»±Ý] |
8,187,707 |
5,127,343 |
4,680,304 |
ÀÚº»ÃÑ°è |
5,599,606 |
132,517,421 |
48,518,657 |
¸ÅÃâ¾× |
10,798,325 |
38,552,133 |
31,421,172 |
¿µ¾÷ÀÌÀÍ(¿µ¾÷¼Õ½Ç) |
109,292 |
7,864,469 |
-75,879 |
´ç±â¼øÀÌÀÍ(´ç±â¼ø¼Õ½Ç) |
172,236 |
6,192,926 |
356,648 |
(Áö¹èÁöºÐ) ´ç±â¼øÀÌÀÍ |
172,236 |
6,192,926 |
239,689 |
|
|
|
|
IPO °ø¸ðÁÖ Á¤º¸, °ø¸ð°¡, °ø¸ðÁֽļö, °ø¸ðû¾àÀÏÁ¤µîÀº À¯°¡Áõ±Ç½Å°í¼ ¼ö¸®(±Ý°¨À§)°úÁ¤¿¡¼
º¯°æµÉ ¼ö ÀÖ½À´Ï´Ù. |
|
Àç ¹« »ó Å ǥ |
ÁÖ½Äȸ»ç ¾ÆÀÌÁö³Ý |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
2022³â 01¿ù 01ÀÏ |
ÀÚ »ê |
|
|
|
I. À¯µ¿ÀÚ»ê |
7,254,880,185 |
9,830,468,076 |
3,262,807,472 |
II. ºñÀ¯µ¿ÀÚ»ê |
1,412,222,504 |
1,075,925,721 |
1,000,425,739 |
ÀÚ »ê ÃÑ °è |
8,667,102,689 |
10,906,393,797 |
4,263,233,211 |
ºÎ ä |
|
|
|
I. À¯µ¿ºÎä |
53,538,391,546 |
43,933,307,604 |
18,658,438,864 |
II. ºñÀ¯µ¿ºÎä |
1,152,030,015 |
1,059,263,850 |
862,228,905 |
ºÎ ä ÃÑ °è |
54,690,421,561 |
44,992,571,454 |
19,520,667,769 |
ÀÚ º» |
|
|
|
I. ÀÚº»±Ý |
2,470,800,000 |
617,700,000 |
617,700,000 |
II. ÀÚº»À׿©±Ý |
- |
42,298,315 |
42,298,315 |
III. ±âŸÀÚº»Ç׸ñ |
(1,814,148,485) |
(3,346,800) |
(3,346,800) |
IV. °á¼Õ±Ý |
(46,679,970,387) |
(34,742,829,172) |
(15,914,086,073) |
ÀÚ º» ÃÑ °è |
(46,023,318,872) |
(34,086,177,657) |
(15,257,434,558) |
ºÎä¿ÍÀÚº»ÃÑ°è |
8,667,102,689 |
10,906,393,797 |
4,263,233,211 |
Æ÷ °ý ¼Õ ÀÍ °è »ê ¼ |
ÁÖ½Äȸ»ç ¾ÆÀÌÁö³Ý |
(´ÜÀ§: ¿ø) |
°ú ¸ñ |
2023³â 12¿ù 31ÀÏ |
2022³â 12¿ù 31ÀÏ |
I. ¿µ¾÷¼öÀÍ |
3,279,710,476 |
323,632,364 |
II. ¿µ¾÷ºñ¿ë |
6,078,702,295 |
4,797,383,318 |
III. ¿µ¾÷¼Õ½Ç |
(2,798,991,819) |
(4,473,750,954) |
IV. ±ÝÀ¶¼öÀÍ |
212,326,756 |
570,800,400 |
V. ±ÝÀ¶ºñ¿ë |
9,541,768,793 |
14,966,261,683 |
VI. ¿µ¾÷¿Ü¼öÀÍ |
5,514,713 |
85,826,605 |
VII. ¿µ¾÷¿Üºñ¿ë |
503,982 |
6,058,575 |
VIII. ¹ýÀμ¼Â÷°¨Àü¼ø¼Õ½Ç |
(12,123,423,125) |
(18,789,444,207) |
IX. ¹ýÀμ¼ºñ¿ë |
- |
- |
X. ´ç±â¼ø¼Õ½Ç |
(12,123,423,125) |
(18,789,444,207) |
XI. ±âŸÆ÷°ý¼ÕÀÍ |
186,281,910 |
(39,298,892) |
XII. ÃÑÆ÷°ý¼Õ½Ç |
(11,937,141,215) |
(18,828,743,099) |
ÀÚ º» º¯ µ¿ Ç¥ |
ÁÖ½Äȸ»ç ¾ÆÀÌÁö³Ý |
(´ÜÀ§: ¿ø) |
±¸ ºÐ |
ÀÚº»±Ý
|
±âŸºÒÀÔÀÚº» |
±âŸÀÚº» |
ÀÌÀÍÀ׿©±ÝÀÌÀÍÀ׿©±Ý
|
ÇÕ°è |
2022³â 01¿ù 01ÀÏ(Àü±âÃÊ) (°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥)
|
617,700,000 |
42,298,315 |
(3,346,800) |
(15,914,086,073) |
(15,257,434,558) |
ÃÑÆ÷°ýÀÌÀÍ:
|
|
|
|
|
|
º¸Çè¼ö¸®Àû¼ÕÀÍ¡¡
|
- |
- |
- |
(39,298,892) |
(39,298,892) |
¡¡´ç±â¼øÀÌÀÍ¡¡ |
- |
- |
- |
(18,789,444,207) |
(18,789,444,207) |
2022³â 12¿ù 31ÀÏ(Àü±â¸») (°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥)
|
617,700,000 |
42,298,315 |
(3,346,800) |
(34,742,829,172) |
(34,086,177,657) |
2023³â 01¿ù 01ÀÏ(´ç±âÃÊ) (°¨»ç¹ÞÁö ¾Æ´ÏÇÑ À繫Á¦Ç¥)
|
617,700,000 |
42,298,315 |
(3,346,800) |
(34,742,829,172) |
(34,086,177,657) |
¼ÒÀ¯ÁÖ¿ÍÀÇ °Å·¡: |
|
|
|
|
|
¹«»óÁõÀÚ |
1,853,100,000 |
(42,298,315) |
(1,810,801,685) |
- |
- |
ÃÑÆ÷°ýÀÌÀÍ:
|
|
|
|
|
|
º¸Çè¼ö¸®Àû¼ÕÀÍ¡¡
|
- |
- |
- |
186,281,910 |
186,281,910 |
¡¡´ç±â¼øÀÌÀÍ¡¡ |
- |
- |
- |
(12,123,423,125) |
(12,123,423,125) |
2023³â 12¿ù 31ÀÏ(´ç±â¸») |
2,470,800,000 |
- |
(1,814,148,485) |
(46,679,970,387) |
(46,023,318,872) |
|
¡Ø (À¯°¡) : À¯°¡Áõ±Ç½ÃÀå(°Å·¡¼Ò)
¾ÆÀÌÁö³Ý IPO°ø¸ð, ¾ÆÀÌÁö³Ý °ø¸ðÀÏÁ¤,»óÀ忹ºñ½É»ç,½Å±Ô»óÀå,IPO,¾ÆÀÌÁö³Ý °ø¸ðû¾àÀÏÁ¤, ¾ÆÀÌÁö³Ýû±¸,¾ÆÀÌÁö³Ý ½ÂÀÎ,»óÀ忹½É,±â¾÷IRÀÏÁ¤,¼ö¿ä¿¹ÃøÀÏÁ¤,¼ö¿ä¿¹Ãø°á°ú,¾ÆÀÌÁö³Ý»óÀå, ¾ÆÀÌÁö³Ý °ø¸ðÁÖû¾àÀÏÁ¤, ¾ÆÀÌÁö³Ý °ø¸ð,¾ÆÀÌÁö³ÝÁֽļö,°ø¸ðºÐ¼®,±â¾÷°ø°³
|
|
|