24.09/30 | 24.06/30 | 24.03/31 | 23.12/31 | 23.09/30 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 35 | 48 | 49 | 53 | 64 | 62 | 66 | 64 | 83 | 67 | 51 | 38 | 0 | 0 | 0 | 0 |
매출원가 | 9 | 11 | 12 | 12 | 14 | 13 | 14 | 13 | 19 | 15 | 12 | 9 | 0 | 0 | 0 | 0 |
매출총이익 | 25 | 36 | 37 | 41 | 50 | 49 | 52 | 51 | 65 | 52 | 39 | 29 | 0 | 0 | 0 | 0 |
판매관리비 | 65 | 86 | 88 | 93 | 86 | 73 | 70 | 66 | 81 | 62 | 48 | 36 | 1.43 | 0 | 0 | 0 |
연구개발비 | 19 | 23 | 26 | 28 | 27 | 25 | 22 | 17 | 17 | 12 | 9 | 6 | 0 | 0 | 0 | 0 |
영업이익 | -59 | -73 | -77 | -79 | -63 | -49 | -40 | -32 | -33 | -21 | -18 | -13 | -2 | 0 | 0 | 0 |
EBITDA | -17 | -27 | -45 | -68 | -63 | -56 | -41 | -31 | -33 | -2 | -8 | -8 | 3 | 0 | 0 | 0 |
영업외이익 | 40 | 44 | 30 | 9 | -1.06 | -9 | -3 | -1.17 | -2 | 18 | 8 | 4 | 5 | 0 | 0 | 0 |
법인세 | 0.38 | 0.35 | 0.31 | 0.26 | 0.14 | 0.20 | 0.18 | 0.14 | 0.10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -25 | -37 | -57 | -81 | -74 | -66 | -49 | -38 | -41 | -8 | -14 | -12 | 3 | 0 | 0 | 0 |
24.09/30 | 24.06/30 | 24.03/31 | 23.12/31 | 23.09/30 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 29 | 19 | 30 | 38 | 80 | 5 | 10 | 8 | 1.01 | 0.07 | 0.27 | 26 | 0.96 | 1.07 | 0.07 | 0.05 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 10 | 13 | 16 | 18 | 28 | 26 | 29 | 29 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 |
재고자산 | 5 | 5 | 6 | 6 | 4 | 5 | 4 | 4 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 867 | 864 | 863 | 0 | 863 | 863 | 863 | 0 |
유형자산 | 5 | 6 | 6 | 6 | 7 | 6 | 6 | 5 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
무형자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 2 | 3 | 3 | 3 | 3 | 11 | 9 | 5 | 0.27 | 0.47 | 0.67 | 2 | 0.95 | 1.13 | 1.32 | 0.28 |
자산총계 | 51 | 47 | 60 | 72 | 121 | 52 | 58 | 51 | 868 | 864 | 864 | 39 | 864 | 865 | 864 | 0.33 |
매입채무등 | 10 | 8 | 12 | 10 | 9 | 15 | 14 | 6 | 0.02 | 0.01 | 0.02 | 2 | 0.27 | 0.15 | 0.27 | 0.12 |
차입금 | 77 | 83 | 77 | 78 | 98 | 77 | 74 | 60 | 0.91 | 1.39 | 1.35 | 26 | 1.38 | 2 | 0 | 0.17 |
이연수익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.70 | 0.24 | 0.05 | 0 | 0.15 | 0.10 | 0.05 | 0.00 |
기타부채 | 27 | 27 | 37 | 54 | 66 | 31 | 20 | 18 | 35 | 39 | 48 | 7 | 64 | 83 | 74 | 0.02 |
부채총계 | 115 | 117 | 126 | 142 | 173 | 123 | 108 | 84 | 36 | 41 | 50 | 35 | 66 | 85 | 74 | 0.31 |
자본금+ 자본잉여금 |
150 | 144 | 144 | 143 | 141 | 62 | 61 | 100 | 0 | 0 | 0 | 60 | 0 | 21 | 10 | 0 |
이익잉여금 | -218 | -209 | -207 | -213 | -194 | -172 | -150 | -132 | -34 | -40 | -49 | -94 | -64 | -16 | -5 | 0 |
기타포괄익 | 3 | -6 | -3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | -65 | -71 | -66 | -70 | -53 | -110 | -89 | -32 | -34 | -40 | -49 | -34 | -64 | 5 | 5 | 0.02 |
주식수(만주) | 256 | 191 | 196 | 142 | 161 | 108 | 108 | 107 | 107 | 29 | 29 | 28 | 431 | 431 | 276 | 75 |
24.09/30 | 24.06/30 | 24.03/31 | 23.12/31 | 23.09/30 | 23.06/30 | 23.03/31 | 22.12/31 | 22.09/30 | 22.06/30 | 22.03/31 | 21.12/31 | 21.09/30 | 21.06/30 | 21.03/31 | 20.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -50 | -62 | -62 | -64 | -59 | -46 | -48 | -47 | -44 | -34 | -22 | -14 | -2 | 0 | 0 | 0 |
투자활동 | -1.01 | -2 | -1.43 | -2 | -2 | -0.71 | -2 | -2 | 860 | 860 | 861 | -0.91 | -863 | 0 | 0 | 0 |
재무활동 | -0.15 | 78 | 84 | 96 | 131 | 42 | 42 | 31 | -821 | -830 | -834 | 29 | 865 | 0 | 0 | 0 |
환율변동 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | -51 | 15 | 20 | 30 | 71 | -5 | -7 | -18 | -4 | -4 | 5 | 14 | 0.96 | 0 | 0 | 0 |
자본적지출 | -1.01 | -2 | -1.43 | -2 | -2 | -0.71 | -2 | -2 | -2 | -2 | -1.23 | -0.91 | 0 | 0 | 0 | 0 |
잉여현금 | -51 | -63 | -64 | -66 | -61 | -47 | -50 | -49 | -46 | -36 | -23 | -15 | -2 | 0 | 0 | 0 |