최근 실적발표 25. 05/09
25.03/31 | 24.12/31 | 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 | 21.03/19 | 20.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 33 | 24 | 17 | 12 | 11 | 9 | 6 | 4 | 3 | 4 | 5 | 4 | 5 | 3 | 0 | 0 | 0 | 5 |
매출원가 | 49 | 42 | 37 | 32 | 26 | 24 | 18 | 14 | 11 | 10 | 10 | 9 | 9 | 7 | 0 | 0 | 0 | 7 |
매출총이익 | -16 | -18 | -20 | -19 | -16 | -15 | -12 | -10 | -8 | -6 | -5 | -5 | -4 | -4 | 0 | 0 | 0 | -2 |
판매관리비 | 20 | 19 | 18 | 18 | 19 | 20 | 20 | 18 | 14 | 10 | 8 | 7 | 6 | 5 | 0 | 0 | 0 | 4 |
연구개발비 | 8 | 7 | 6 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 1.47 | 1.45 | 0 | 0 | 0 | 1.33 |
영업이익 | -46 | -46 | -44 | -42 | -39 | -39 | -36 | -31 | -25 | -18 | -15 | -14 | -12 | -11 | 0 | 0 | 0 | -7 |
EBITDA | -35 | -36 | -35 | -34 | -33 | -34 | -30 | -26 | -21 | -15 | -13 | -12 | -9 | -8 | 0 | 0 | 0 | -6 |
영업외이익 | 1.46 | 2 | 1.26 | 1.50 | 2 | 2 | 3 | 2 | 1.33 | 0.71 | 0.12 | 0.04 | 0.77 | 0.73 | 0 | 0 | 0 | 0.04 |
법인세 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -44 | -45 | -43 | -41 | -38 | -37 | -33 | -29 | -24 | -17 | -15 | -14 | -11 | -10 | 0 | 0 | 0 | -7 |
25.03/31 | 24.12/31 | 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 | 21.03/19 | 20.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 48 | 55 | 35 | 46 | 39 | 46 | 53 | 65 | 64 | 70 | 74 | 5 | 9 | 11 | 0 | 0 | 0 | 0.00 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 10 | 6 | 5 | 2 | 1.44 | 1.27 | 2 | 1.13 | 0.56 | 0.69 | 0.78 | 0.49 | 0.47 | 0.26 | 0 | 0 | 0 | 0.35 |
재고자산 | 4 | 7 | 3 | 2 | 0.86 | 0.73 | 0.49 | 0.50 | 0.85 | 0.50 | 0.50 | 0.33 | 0.34 | 0.50 | 0 | 0 | 0 | 0.52 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 51 | 51 | 58 | 58 | 58 | 57 | 24 | 15 | 13 | 7 | 7 | 7 | 7 | 4 | 0 | 0 | 0 | 5 |
무형자산 | 0 | 0 | 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 | 0 | 0 |
기타자산 | 5 | 3 | 4 | 5 | 6 | 3 | 7 | 5 | 6 | 5 | 5 | 5 | 1.38 | 2 | 0 | 0 | 0 | 0.54 |
자산총계 | 118 | 121 | 104 | 113 | 105 | 108 | 87 | 87 | 84 | 83 | 87 | 18 | 18 | 19 | 0 | 0 | 0 | 7 |
매입채무등 | 6 | 7 | 5 | 4 | 2 | 3 | 4 | 0.60 | 1.02 | 1.03 | 3 | 2 | 0.37 | 0.36 | 0 | 0 | 0 | 2 |
차입금 | 38 | 38 | 37 | 37 | 36 | 36 | 8 | 8 | 8 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0.74 |
이연수익 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 3 | 0 | 0 | 0 | 2 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 2 | 5 | 4 | 3 | 3 | 6 | 6 | 7 | 4 | 3 | 2 | 2 | 0.96 | 1.45 | 0 | 0 | 0 | 0.81 |
부채총계 | 48 | 52 | 48 | 48 | 45 | 48 | 21 | 20 | 17 | 10 | 11 | 9 | 6 | 5 | 0 | 0 | 0 | 5 |
자본금+ 자본잉여금 |
254 | 243 | 219 | 217 | 200 | 190 | 186 | 178 | 169 | 166 | 163 | 92 | 90 | 89 | 0 | 0 | 0 | 67 |
이익잉여금 | -184 | -174 | -163 | -152 | -140 | -130 | -120 | -111 | -102 | -93 | -87 | -83 | -78 | -75 | 0 | 0 | 0 | -66 |
기타포괄익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 70 | 69 | 56 | 65 | 60 | 60 | 66 | 67 | 67 | 73 | 76 | 9 | 12 | 14 | 0 | 0 | 0 | 1.17 |
주식수(만주) | 11,796 | 10,187 | 11,040 | 9,704 | 9,002 | 8,619 | 8,635 | 8,521 | 8,464 | 7,134 | 6,901 | 6,577 | 6,577 | 6,576 | 6,577 | 4,515 | 4,515 | 4,512 |
25.03/31 | 24.12/31 | 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 | 21.03/19 | 20.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -38 | -33 | -32 | -31 | -29 | -26 | -26 | -20 | -17 | -14 | -10 | -9 | -8 | -8 | 0 | 0 | 0 | -5 |
투자활동 | -0.22 | -3 | -13 | -20 | -20 | -18 | -13 | -4 | -3 | -1.48 | -1.08 | -0.55 | -0.58 | -0.61 | 0 | 0 | 0 | -0.53 |
재무활동 | 47 | 47 | 28 | 34 | 25 | 19 | 18 | 84 | 76 | 74 | 72 | 15 | 17 | 20 | 0 | 0 | 0 | 6 |
환율변동 | 0.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | 10 | 11 | -17 | -17 | -24 | -24 | -21 | 59 | 56 | 58 | 61 | 6 | 9 | 11 | 0 | 0 | 0 | 0.00 |
자본적지출 | -0.22 | -3 | -13 | -20 | -20 | -18 | -13 | -4 | -3 | -1.48 | -1.08 | -0.55 | -0.58 | -0.61 | 0 | 0 | 0 | -0.53 |
잉여현금 | -38 | -37 | -45 | -51 | -49 | -43 | -39 | -25 | -20 | -15 | -11 | -9 | -8 | -9 | 0 | 0 | 0 | -6 |