최근 실적발표 25. 05/28
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 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 164 | 160 | 153 | 149 | 145 | 145 | 146 | 148 | 153 | 153 | 157 | 162 | 168 | 178 | 200 | 245 | 295 | 366 | 446 | 499 | 600 | 649 | 726 | 789 | 811 | 838 | 837 | 867 | 899 | 942 | 965 | 983 | 988 | 997 | 1,029 | 1,049 | 1,061 | 1,051 | 1,037 | 1,052 | 1,080 |
매출원가 | 114 | 111 | 108 | 108 | 112 | 115 | 116 | 122 | 128 | 131 | 141 | 147 | 155 | 171 | 190 | 222 | 261 | 305 | 355 | 394 | 464 | 493 | 552 | 589 | 599 | 622 | 620 | 647 | 669 | 700 | 711 | 710 | 699 | 690 | 690 | 690 | 683 | 687 | 701 | 716 | 732 |
매출총이익 | 51 | 50 | 46 | 41 | 33 | 30 | 29 | 26 | 25 | 22 | 16 | 14 | 12 | 7 | 9 | 23 | 34 | 60 | 91 | 105 | 137 | 155 | 174 | 200 | 212 | 216 | 217 | 220 | 230 | 242 | 254 | 272 | 289 | 307 | 339 | 359 | 378 | 364 | 336 | 336 | 348 |
판매관리비 | 43 | 46 | 46 | 45 | 47 | 46 | 47 | 51 | 53 | 55 | 58 | 60 | 62 | 67 | 71 | 75 | 84 | 93 | 110 | 115 | 127 | 141 | 148 | 168 | 174 | 176 | 178 | 179 | 188 | 193 | 199 | 207 | 208 | 214 | 227 | 225 | 222 | 221 | 218 | 213 | 211 |
연구개발비 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | 8 | 4 | -0.18 | -5 | -14 | -17 | -18 | -25 | -28 | -33 | -42 | -46 | -50 | -60 | -63 | -56 | -59 | -44 | -35 | -9 | 15 | 18 | 27 | 28 | 35 | 42 | 49 | 42 | 42 | 50 | 26 | 38 | 52 | 65 | 47 | 70 | 91 | 79 | 81 | 85 | 100 |
EBITDA | 12 | 13 | 10 | 8 | -2 | -7 | -7 | -16 | -18 | -20 | 60 | 59 | 59 | 52 | -19 | -7 | -19 | -0.96 | -4 | 20 | 68 | 81 | 81 | 90 | 88 | 84 | 103 | 99 | 109 | 127 | 108 | 120 | 136 | 150 | 128 | 150 | 175 | 156 | 195 | 197 | 201 |
영업외이익 | -3 | 2 | 2 | 5 | 3 | 0.30 | 0.45 | -2 | -0.22 | 1.43 | 90 | 89 | 89 | 90 | 17 | 17 | 5 | 4 | -10 | -12 | 11 | 14 | 2 | 5 | -9 | -18 | -9 | -9 | -2 | 5 | 6 | 4 | 1.46 | 0.94 | -5 | -4 | 3 | -1.01 | 42 | 42 | 32 |
법인세 | 3 | 3 | 3 | 3 | 3 | 4 | 6 | 5 | 6 | 5 | 4 | 4 | 3 | 3 | 5 | 6 | 7 | 9 | 303 | 307 | 322 | 318 | 19 | 20 | 4 | 4 | -278 | -282 | -280 | -276 | 8 | 12 | 13 | 13 | 13 | 9 | 10 | 8 | 9 | 8 | 8 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -32 | -36 | -40 | -42 | -53 | -56 | -54 | -58 | -54 | -53 | 28 | 25 | 22 | 12 | -66 | -61 | -78 | -67 | -366 | -346 | -316 | -308 | -13 | -12 | -4 | -5 | 292 | 291 | 298 | 309 | 2 | 6 | 17 | 29 | 4 | 30 | 56 | 42 | 85 | 90 | 99 |
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 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 31 | 30 | 28 | 30 | 30 | 33 | 37 | 35 | 43 | 51 | 64 | 71 | 80 | 98 | 36 | 35 | 41 | 58 | 67 | 68 | 79 | 83 | 67 | 85 | 52 | 58 | 103 | 85 | 85 | 105 | 114 | 114 | 117 | 149 | 135 | 120 | 160 | 179 | 150 | 130 | 106 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 41 | 43 | 40 | 44 | 79 | 76 | 45 | 43 | 42 | 79 | 46 | 54 | 63 | 46 | 45 | 38 | 30 | 0 | 0 | 0 | 27 |
매출채권등 | 18 | 15 | 14 | 13 | 14 | 12 | 13 | 14 | 14 | 13 | 14 | 17 | 18 | 18 | 19 | 18 | 20 | 22 | 28 | 35 | 44 | 44 | 64 | 44 | 29 | 36 | 47 | 45 | 51 | 53 | 63 | 73 | 83 | 88 | 102 | 100 | 98 | 105 | 129 | 117 | 127 |
재고자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 2 | 3 | 3 | 4 | 4 | 5 | 6 | 8 | 9 | 10 | 11 | 12 | 12 | 14 | 23 | 22 | 27 | 30 | 35 | 42 | 47 | 54 | 54 | 60 | 75 | 46 | 52 | 59 | 66 | 73 | 81 | 87 | 96 | 103 | 110 | 115 | 117 | 119 | 122 | 127 | 127 |
무형자산 | 76 | 77 | 79 | 80 | 81 | 83 | 84 | 85 | 86 | 88 | 89 | 90 | 92 | 93 | 112 | 115 | 118 | 120 | 124 | 128 | 131 | 135 | 144 | 148 | 151 | 173 | 183 | 192 | 199 | 206 | 215 | 223 | 233 | 242 | 253 | 255 | 268 | 280 | 338 | 318 | 327 |
이연세자산 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 0 | 0 | 1.24 | 11 | 293 | 293 | 309 | 309 | 304 | 305 | 306 | 304 | 7 | 5 | 3 | 7 | 5 | 7 | 3 | 4 | 5 | 5 | 5 |
기타자산 | 12 | 13 | 15 | 15 | 15 | 18 | 18 | 18 | 20 | 29 | 27 | 29 | 31 | 28 | 25 | 27 | 28 | 29 | 26 | 25 | 26 | 26 | 26 | 69 | 66 | 43 | 95 | 81 | 84 | 46 | 70 | 60 | 59 | 54 | 44 | 40 | 40 | 35 | 42 | 39 | 43 |
자산총계 | 146 | 144 | 145 | 147 | 149 | 155 | 163 | 165 | 178 | 195 | 211 | 225 | 240 | 258 | 221 | 222 | 240 | 266 | 310 | 328 | 369 | 394 | 689 | 744 | 760 | 742 | 829 | 810 | 832 | 865 | 596 | 617 | 653 | 689 | 693 | 675 | 716 | 722 | 787 | 736 | 761 |
매입채무등 | 34 | 34 | 33 | 30 | 28 | 30 | 31 | 32 | 33 | 34 | 41 | 42 | 42 | 47 | 54 | 60 | 57 | 57 | 56 | 61 | 65 | 68 | 67 | 64 | 65 | 87 | 96 | 68 | 66 | 84 | 83 | 75 | 75 | 83 | 101 | 89 | 81 | 92 | 86 | 79 | 88 |
차입금 | 195 | 231 | 227 | 223 | 219 | 216 | 212 | 218 | 214 | 245 | 245 | 244 | 244 | 244 | 265 | 245 | 243 | 243 | 289 | 289 | 288 | 288 | 288 | 326 | 332 | 331 | 381 | 396 | 408 | 409 | 420 | 445 | 472 | 474 | 475 | 476 | 527 | 528 | 558 | 570 | 587 |
이연수익 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 7 | 6 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 6 | 8 | 10 | 13 | 19 | 15 | 10 | 10 | 10 | 10 | 9 | 11 | 12 | 13 | 15 | 9 | 9 | 9 |
이연세부채 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 |
기타부채 | 23 | 23 | 21 | 21 | 21 | 22 | 21 | 31 | 29 | 22 | 21 | 21 | 22 | 23 | 28 | 27 | 31 | 35 | 37 | 38 | 42 | 46 | 40 | 62 | 60 | 16 | 16 | 15 | 22 | 22 | 19 | 19 | 24 | 62 | 28 | 31 | 33 | 34 | 33 | 26 | 32 |
부채총계 | 265 | 300 | 293 | 287 | 282 | 280 | 276 | 293 | 288 | 314 | 320 | 320 | 321 | 327 | 363 | 346 | 345 | 348 | 387 | 393 | 400 | 416 | 400 | 458 | 464 | 445 | 506 | 498 | 512 | 525 | 532 | 550 | 581 | 627 | 615 | 607 | 654 | 670 | 690 | 687 | 719 |
자본금+ 자본잉여금 |
243 | 103 | 99 | 93 | 86 | 54 | 52 | -204 | -207 | -239 | -240 | -242 | -246 | -257 | -258 | -258 | -264 | -274 | -277 | -279 | -285 | -295 | -293 | -290 | -291 | -296 | -281 | -285 | -281 | -288 | -278 | -281 | -277 | -271 | -280 | -329 | -325 | -318 | -335 | -368 | -329 |
이익잉여금 | -363 | -260 | -248 | -234 | -219 | -180 | -166 | 75 | 96 | 119 | 131 | 146 | 164 | 187 | 117 | 135 | 159 | 190 | 199 | 213 | 252 | 272 | 580 | 574 | 585 | 591 | 603 | 596 | 600 | 627 | 342 | 342 | 337 | 334 | 359 | 403 | 385 | 369 | 431 | 416 | 370 |
기타포괄익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -2 | 4 | 11 | -2 | -2 | -7 | 1 | 0 | 0 | 0 | 0 |
자본총계 | -120 | -157 | -149 | -141 | -133 | -126 | -114 | -129 | -111 | -120 | -109 | -96 | -82 | -70 | -141 | -123 | -105 | -84 | -78 | -66 | -33 | -23 | 287 | 284 | 294 | 295 | 322 | 311 | 319 | 339 | 63 | 65 | 71 | 61 | 77 | 67 | 61 | 51 | 96 | 48 | 41 |
주식수(만주) | 726 | 356 | 358 | 356 | 352 | 280 | 277 | 260 | 230 | 200 | 201 | 201 | 199 | 200 | 197 | 197 | 196 | 194 | 195 | 195 | 193 | 199 | 201 | 202 | 203 | 213 | 219 | 219 | 217 | 233 | 230 | 235 | 241 | 245 | 244 | 245 | 250 | 257 | 255 | 258 | 262 |
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 | 21.03/31 | 20.12/31 | 20.09/30 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -8 | -5 | -8 | -13 | -21 | -22 | -30 | -30 | -31 | -45 | -52 | -63 | -61 | -60 | -49 | -34 | -38 | -22 | 10 | 2 | 52 | 47 | 47 | 78 | 70 | 68 | 63 | 77 | 76 | 66 | 68 | 70 | 79 | 127 | 192 | 210 | 240 | 195 | 181 | 141 | 145 |
투자활동 | -0.03 | 2 | 0 | 0 | 0 | 0 | -0.25 | -0.48 | -0.69 | -0.77 | 100 | 100 | 100 | 103 | 48 | 51 | 50 | 47 | -0.04 | 37 | 45 | 45 | 46 | 20 | 12 | 11 | 8 | -7 | -10 | -10 | -14 | -26 | -47 | -81 | -100 | -103 | -67 | -66 | -78 | -94 | -122 |
재무활동 | 7 | 0.06 | -0.76 | 7 | 7 | 3 | 3 | -6 | -6 | -2 | -22 | -3 | -1.36 | -2 | -29 | -49 | -50 | -49 | -10 | -56 | -69 | -69 | -131 | -100 | -115 | -124 | -80 | -98 | -98 | -100 | -75 | -51 | -75 | -77 | -107 | -116 | -119 | -111 | -129 | -45 | -34 |
환율변동 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | 1.21 | -3 | -9 | -6 | -14 | -19 | -28 | -36 | -38 | -48 | 27 | 34 | 38 | 40 | -30 | -32 | -37 | -24 | 0.22 | -17 | 27 | 23 | -38 | -1.23 | -34 | -45 | -10 | -28 | -32 | -45 | -21 | -7 | -43 | -31 | -15 | -10 | 54 | 18 | -26 | 2 | -11 |
자본적지출 | -0.03 | 0.00 | 0 | 0 | 0 | 0 | 0 | -0.23 | -0.79 | -0.86 | -1.12 | -1.32 | -0.99 | -1.38 | -1.33 | -2 | -3 | -3 | -3 | -3 | -2 | -2 | -0.91 | -2 | -3 | -4 | -7 | -8 | -10 | -11 | -14 | -16 | -19 | -23 | -25 | -27 | -38 | -36 | -44 | -56 | -56 |
잉여현금 | -8 | -5 | -8 | -13 | -21 | -22 | -30 | -30 | -32 | -46 | -53 | -65 | -61 | -62 | -51 | -36 | -40 | -25 | 7 | -0.38 | 50 | 45 | 46 | 76 | 67 | 64 | 55 | 69 | 66 | 56 | 54 | 53 | 60 | 104 | 167 | 183 | 202 | 159 | 137 | 85 | 89 |