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 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 73,293 | 73,557 | 76,442 | 77,794 | 75,756 | 73,608 | 70,538 | 66,608 | 61,421 | 60,743 | 61,060 | 62,286 | 62,797 | 61,658 | 56,467 | 58,158 | 60,765 | 66,606 | 70,550 | 76,559 | 86,989 | 92,155 | 100,662 | 101,127 | 97,556 | 96,633 | 95,426 | 94,005 | 91,446 | 91,121 | 92,825 | 93,496 | 94,858 | 96,809 | 96,597 | 96,114 | 97,009 | 94,944 | 92,446 | 90,762 | 90,079 |
매출원가 | 70,998 | 66,590 | 68,765 | 70,070 | 68,865 | 68,697 | 65,438 | 63,078 | 62,237 | 59,032 | 59,067 | 59,237 | 62,954 | 62,493 | 60,883 | 63,843 | 61,559 | 65,384 | 70,216 | 72,093 | 75,475 | 79,585 | 81,311 | 81,490 | 79,281 | 78,197 | 77,363 | 76,612 | 74,431 | 74,379 | 78,002 | 79,026 | 81,968 | 83,664 | 82,689 | 82,088 | 82,157 | 80,632 | 77,952 | 76,752 | 76,429 |
매출총이익 | 2,295 | 6,967 | 7,677 | 7,724 | 6,891 | 4,911 | 5,100 | 3,530 | -816 | 1,711 | 1,993 | 3,049 | -157 | -835 | -4,416 | -5,685 | -794 | 1,222 | 334 | 4,466 | 11,514 | 12,570 | 19,351 | 19,637 | 18,275 | 18,436 | 18,063 | 17,393 | 17,015 | 16,742 | 14,823 | 14,470 | 12,890 | 13,145 | 13,908 | 14,026 | 14,852 | 14,312 | 14,494 | 14,010 | 13,650 |
판매관리비 | 5,158 | 5,116 | 5,025 | 5,168 | 5,063 | 5,246 | 4,628 | 4,187 | 3,745 | 3,616 | 3,988 | 4,157 | 4,997 | 4,855 | 4,976 | 4,817 | 4,041 | 4,087 | 3,598 | 3,909 | 4,079 | 4,232 | 4,754 | 4,567 | 4,550 | 4,314 | 4,163 | 4,095 | 3,886 | 3,891 | 3,654 | 3,613 | 3,548 | 3,514 | 3,468 | 3,525 | 3,634 | 3,677 | 3,835 | 3,767 | 3,827 |
연구개발비 | 3,857 | 3,661 | 3,504 | 3,377 | 3,290 | 3,059 | 2,960 | 2,852 | 2,736 | 2,584 | 2,383 | 2,249 | 2,176 | 2,175 | 2,303 | 2,476 | 2,620 | 2,824 | 3,025 | 3,219 | 3,322 | 3,370 | 3,371 | 3,269 | 3,179 | 3,121 | 3,107 | 3,179 | 3,142 | 3,231 | 4,545 | 4,626 | 4,806 | 4,806 | 3,479 | 3,331 | 3,181 | 3,074 | 3,007 | 3,047 | 3,140 |
영업이익 | -6,660 | -1,707 | -712 | -775 | -1,406 | -3,390 | -2,511 | -3,525 | -7,309 | -4,357 | -4,225 | -3,147 | -7,065 | -7,734 | -11,647 | -12,969 | -7,517 | -5,745 | -6,315 | -2,666 | 4,109 | 5,004 | 11,283 | 11,912 | 10,693 | 11,165 | 10,990 | 10,323 | 10,239 | 9,892 | 6,954 | 6,534 | 4,823 | 5,121 | 7,210 | 7,444 | 8,319 | 7,857 | 7,959 | 7,483 | 6,962 |
EBITDA | -3,725 | 1,281 | 2,359 | 2,335 | 1,778 | -158 | 729 | -364 | -4,338 | -1,455 | -1,226 | -87 | -3,965 | -4,570 | -8,667 | -10,006 | -4,148 | -2,492 | -2,915 | 734 | 6,993 | 7,799 | 13,728 | 14,193 | 12,993 | 13,415 | 13,256 | 12,514 | 11,849 | 11,423 | 8,421 | 7,978 | 6,711 | 6,944 | 9,054 | 9,263 | 10,147 | 9,744 | 9,843 | 9,376 | 8,888 |
영업외이익 | 1,104 | 1,136 | 1,204 | 1,229 | 1,260 | 1,251 | 1,184 | 1,064 | 850 | 761 | 818 | 828 | 826 | 854 | 675 | 649 | 1,024 | 914 | 1,081 | 1,129 | 658 | 622 | 311 | 167 | 192 | 151 | 186 | 144 | -385 | -424 | -447 | -445 | 40 | 12 | 27 | -14 | -49 | -31 | -33 | -13 | 27 |
법인세 | -128 | 460 | 285 | 237 | 230 | -132 | 336 | 31 | -519 | -873 | -1,108 | -743 | -393 | -674 | -1,684 | -2,535 | -3,681 | -3,212 | -2,669 | -1,623 | 331 | 91 | 966 | 1,144 | 119 | 1,122 | 1,445 | 1,649 | 2,600 | 1,751 | 793 | 749 | 274 | 1,133 | 1,891 | 1,979 | 2,370 | 2,256 | 1,807 | 1,691 | 1,428 |
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 | -7,975 | -3,441 | -2,151 | -2,222 | -2,833 | -4,472 | -4,130 | -4,935 | -8,444 | -5,278 | -4,884 | -4,202 | -8,479 | -8,819 | -11,782 | -11,873 | -4,463 | -2,847 | -3,413 | -636 | 3,798 | 4,994 | 10,132 | 10,460 | 10,356 | 9,803 | 9,356 | 8,458 | 6,908 | 7,377 | 5,394 | 5,034 | 4,290 | 3,715 | 5,059 | 5,176 | 5,616 | 5,274 | 5,817 | 5,446 | 5,213 |
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 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 9,961 | 10,894 | 6,914 | 12,691 | 6,811 | 7,254 | 10,812 | 14,614 | 13,494 | 10,090 | 7,409 | 8,052 | 9,764 | 8,271 | 7,059 | 7,752 | 10,564 | 19,992 | 15,039 | 9,485 | 9,763 | 9,167 | 6,836 | 7,637 | 8,034 | 8,121 | 9,235 | 8,813 | 8,569 | 8,737 | 8,190 | 8,801 | 8,986 | 8,605 | 7,886 | 11,302 | 9,383 | 9,157 | 8,655 | 11,733 | 6,655 |
단기투자 | 509 | 1,727 | 615 | 3,274 | 6,561 | 6,508 | 3,955 | 2,606 | 763 | 1,358 | 4,873 | 8,192 | 10,231 | 13,071 | 14,861 | 17,838 | 16,552 | 12,438 | 488 | 545 | 1,150 | 439 | 893 | 927 | 1,956 | 1,649 | 656 | 1,179 | 1,463 | 1,589 | 1,015 | 1,228 | 682 | 660 | 466 | 750 | 474 | 468 | 976 | 1,359 | 3,422 |
매출채권등 | 13,028 | 13,660 | 13,522 | 11,925 | 13,267 | 13,492 | 14,056 | 12,755 | 13,657 | 14,091 | 13,135 | 13,073 | 14,127 | 13,632 | 13,129 | 11,987 | 13,732 | 13,532 | 14,841 | 14,607 | 16,885 | 15,848 | 16,453 | 16,782 | 16,045 | 15,802 | 15,621 | 14,153 | 14,118 | 13,450 | 13,442 | 13,033 | 13,290 | 12,969 | 12,949 | 12,283 | 12,312 | 11,311 | 11,572 | 11,290 | 11,403 |
재고자산 | 83,341 | 85,661 | 83,471 | 79,741 | 78,972 | 78,322 | 78,503 | 78,151 | 79,777 | 79,917 | 79,819 | 78,823 | 81,897 | 81,799 | 82,668 | 81,715 | 86,961 | 83,745 | 80,020 | 76,622 | 73,279 | 68,492 | 65,369 | 62,567 | 62,038 | 61,250 | 61,303 | 61,388 | 43,031 | 42,453 | 43,247 | 43,199 | 42,680 | 44,182 | 47,266 | 47,257 | 48,624 | 49,028 | 48,502 | 46,756 | 47,058 |
장기투자 | 1,030 | 1,026 | 1,042 | 1,035 | 1,061 | 1,025 | 969 | 983 | 979 | 981 | 992 | 975 | 963 | 883 | 980 | 1,016 | 1,052 | 1,066 | 1,124 | 1,092 | 1,117 | 1,142 | 1,183 | 1,087 | 1,190 | 1,203 | 1,248 | 1,260 | 1,270 | 1,278 | 1,319 | 1,317 | 1,303 | 1,312 | 1,297 | 1,284 | 1,277 | 1,256 | 1,154 | 1,154 | 1,203 |
유형자산 | 11,236 | 10,976 | 10,696 | 10,661 | 10,484 | 10,455 | 10,493 | 10,550 | 10,508 | 10,617 | 10,755 | 10,918 | 11,113 | 11,341 | 11,643 | 11,820 | 11,969 | 12,182 | 12,405 | 12,502 | 12,527 | 12,601 | 12,594 | 12,645 | 12,571 | 12,605 | 12,628 | 12,672 | 12,712 | 12,820 | 12,842 | 12,807 | 12,713 | 12,533 | 12,269 | 12,076 | 11,614 | 11,338 | 11,172 | 11,007 | 10,707 |
무형자산 | 10,123 | 10,175 | 10,123 | 10,187 | 10,212 | 10,255 | 10,317 | 10,368 | 10,416 | 10,486 | 10,557 | 10,630 | 10,701 | 10,778 | 10,847 | 10,924 | 11,012 | 11,083 | 11,313 | 11,398 | 11,650 | 11,812 | 11,465 | 11,269 | 8,252 | 8,044 | 8,083 | 8,132 | 7,867 | 7,914 | 7,838 | 7,864 | 7,616 | 7,672 | 7,726 | 7,783 | 7,828 | 7,889 | 7,914 | 7,988 | 8,085 |
이연세자산 | 44 | 0 | 68 | 59 | 64 | 66 | 65 | 63 | 77 | 106 | 91 | 77 | 74 | 84 | 79 | 86 | 704 | 729 | 678 | 683 | 296 | 357 | 281 | 284 | 323 | 325 | 325 | 321 | 298 | 325 | 336 | 332 | 265 | 267 | 267 | 265 | 6,160 | 6,281 | 6,502 | 317 | 2,573 |
기타자산 | 8,423 | 8,601 | 8,033 | 7,439 | 6,849 | 7,397 | 7,177 | 7,010 | 7,887 | 7,833 | 8,170 | 7,812 | 7,976 | 9,076 | 8,769 | 8,998 | 8,715 | 8,105 | 7,167 | 6,691 | 5,931 | 6,403 | 5,135 | 4,161 | 4,250 | 4,196 | 4,450 | 4,444 | 1,679 | 1,470 | 1,444 | 1,416 | 1,415 | 1,409 | 1,421 | 1,408 | 1,326 | 1,374 | 1,328 | 1,317 | 1,547 |
자산총계 | 137,695 | 142,720 | 134,484 | 137,012 | 134,281 | 134,774 | 136,347 | 137,100 | 137,558 | 135,479 | 135,801 | 138,552 | 146,846 | 148,935 | 150,035 | 152,136 | 161,261 | 162,872 | 143,075 | 133,625 | 132,598 | 126,261 | 120,209 | 117,359 | 114,659 | 113,195 | 113,549 | 112,362 | 91,007 | 90,036 | 89,673 | 89,997 | 88,950 | 89,609 | 91,547 | 94,408 | 98,998 | 98,102 | 97,775 | 92,921 | 92,653 |
매입채무등 | 12,267 | 11,864 | 11,616 | 11,964 | 11,143 | 10,936 | 10,274 | 10,200 | 9,793 | 9,575 | 8,779 | 9,261 | 10,151 | 11,450 | 12,410 | 12,928 | 14,479 | 13,700 | 14,963 | 15,553 | 15,101 | 15,267 | 14,693 | 12,916 | 13,663 | 12,904 | 12,613 | 12,202 | 12,718 | 12,093 | 11,964 | 11,190 | 11,968 | 11,748 | 11,558 | 10,800 | 11,777 | 11,531 | 11,497 | 10,667 | 11,136 |
단기차입금 | 4,474 | 4,765 | 1,063 | 5,204 | 4,891 | 4,609 | 7,926 | 5,190 | 5,431 | 5,406 | 2,591 | 1,296 | 5,377 | 6,534 | 6,021 | 1,693 | 3,634 | 2,922 | 5,173 | 7,340 | 4,354 | 4,357 | 3,381 | 3,190 | 1,389 | 1,611 | 1,981 | 1,335 | 988 | 720 | 367 | 384 | 632 | 1,168 | 1,243 | 1,234 | 614 | 112 | 133 | 929 | 1,579 |
장기차입금 | 53,176 | 53,162 | 46,877 | 47,103 | 47,381 | 47,659 | 47,465 | 51,811 | 51,788 | 51,794 | 55,150 | 56,806 | 57,042 | 57,025 | 57,554 | 61,890 | 57,325 | 58,457 | 33,754 | 19,962 | 20,298 | 14,859 | 11,363 | 10,657 | 10,487 | 10,507 | 10,471 | 9,782 | 9,780 | 10,055 | 10,432 | 9,568 | 9,824 | 9,847 | 8,721 | 8,730 | 8,402 | 8,904 | 8,905 | 8,141 | 7,301 |
이연수익 | 57,931 | 58,151 | 58,972 | 56,328 | 55,924 | 55,310 | 54,498 | 53,081 | 53,177 | 52,066 | 52,458 | 52,980 | 51,269 | 50,738 | 50,908 | 50,488 | 51,974 | 53,367 | 52,883 | 51,551 | 53,167 | 52,523 | 52,534 | 50,676 | 51,496 | 50,970 | 49,955 | 48,042 | 26,695 | 25,802 | 24,118 | 23,869 | 22,646 | 23,409 | 23,926 | 24,364 | 23,442 | 23,373 | 22,752 | 23,175 | 21,127 |
이연세부채 | 249 | 291 | 223 | 229 | 218 | 95 | 194 | 230 | 230 | 38 | 158 | 218 | 1,185 | 1,064 | 908 | 1,010 | 503 | 404 | 336 | 413 | 1,615 | 0 | 1,656 | 1,736 | 1,738 | 1,900 | 2,001 | 2,188 | 2,884 | 1,415 | 1,339 | 1,338 | 2,211 | 2,422 | 2,297 | 2,392 | 9,583 | 9,283 | 9,268 | 2,207 | 7,394 |
기타부채 | 33,160 | 32,469 | 32,749 | 33,412 | 31,441 | 31,658 | 31,474 | 32,436 | 34,774 | 31,391 | 31,933 | 32,837 | 36,088 | 38,609 | 40,075 | 42,202 | 44,899 | 45,404 | 45,326 | 47,106 | 41,872 | 44,198 | 36,350 | 37,774 | 37,095 | 36,677 | 35,230 | 37,100 | 36,797 | 41,929 | 41,298 | 42,771 | 39,519 | 40,368 | 39,696 | 40,491 | 38,394 | 38,592 | 37,190 | 39,012 | 29,479 |
부채총계 | 161,257 | 160,702 | 151,500 | 154,240 | 150,998 | 150,267 | 151,831 | 152,948 | 155,193 | 150,270 | 151,069 | 153,398 | 161,112 | 165,420 | 167,876 | 170,211 | 172,814 | 174,254 | 152,435 | 141,925 | 136,407 | 131,204 | 119,977 | 116,949 | 115,868 | 114,569 | 112,251 | 110,649 | 89,862 | 92,014 | 89,518 | 89,120 | 86,800 | 88,962 | 87,441 | 88,011 | 92,212 | 91,795 | 89,745 | 84,131 | 78,016 |
이익잉여금 | 19,299 | 25,469 | 26,908 | 27,251 | 27,274 | 28,910 | 29,059 | 29,473 | 30,107 | 33,382 | 33,189 | 34,408 | 38,551 | 38,660 | 38,073 | 38,610 | 47,029 | 47,478 | 49,854 | 50,644 | 53,986 | 52,819 | 58,090 | 55,941 | 54,666 | 52,303 | 52,095 | 49,618 | 44,052 | 42,222 | 42,165 | 40,714 | 40,641 | 38,362 | 39,975 | 38,756 | 39,069 | 37,365 | 37,516 | 36,180 | 35,880 |
기타포괄익 | -10,273 | -10,392 | -10,412 | -10,305 | -9,708 | -9,617 | -9,550 | -9,550 | -11,518 | -11,487 | -11,370 | -11,659 | -14,818 | -16,661 | -16,952 | -17,133 | -15,779 | -16,025 | -16,333 | -16,153 | -14,927 | -14,908 | -14,969 | -15,083 | -15,949 | -16,139 | -16,162 | -16,373 | -13,036 | -13,234 | -13,415 | -13,623 | -12,658 | -12,795 | -12,838 | -12,748 | -13,263 | -13,420 | -13,815 | -13,903 | -8,653 |
자본총계 | -23,552 | -17,976 | -17,009 | -17,233 | -16,729 | -15,517 | -15,508 | -15,883 | -17,699 | -14,888 | -15,398 | -14,999 | -14,440 | -16,682 | -18,058 | -18,316 | -11,821 | -11,667 | -9,665 | -8,617 | -4,116 | -5,322 | 125 | 339 | -1,289 | -1,441 | 1,222 | 1,656 | 1,086 | -2,037 | 95 | 817 | 2,089 | 585 | 4,043 | 6,335 | 6,740 | 6,264 | 7,906 | 8,665 | 14,511 |
주식수(만주) | 61,880 | 61,660 | 61,320 | 60,497 | 60,720 | 60,550 | 60,250 | 59,598 | 59,630 | 59,640 | 59,170 | 58,769 | 58,900 | 59,020 | 58,540 | 56,452 | 56,660 | 56,640 | 56,590 | 56,279 | 56,920 | 56,530 | 57,240 | 56,788 | 58,080 | 58,870 | 59,720 | 59,557 | 60,630 | 60,960 | 62,120 | 61,716 | 63,270 | 63,630 | 66,580 | 66,998 | 68,900 | 69,890 | 71,420 | 71,293 | 73,190 |
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 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -5,249 | -3,882 | 2,916 | 5,960 | 6,036 | 9,204 | 6,410 | 3,512 | 771 | -2,681 | -3,245 | -3,416 | -8,141 | -12,698 | -17,495 | -18,410 | -16,621 | -14,226 | -9,536 | -2,446 | 2,721 | 9,704 | 14,974 | 15,322 | 15,278 | 14,115 | 14,384 | 13,346 | 13,272 | 13,078 | 11,319 | 10,496 | 10,786 | 10,443 | 10,550 | 9,363 | 11,242 | 9,322 | 7,834 | 8,858 | 5,240 |
투자활동 | 3,457 | 2,375 | 1,460 | -2,437 | -7,392 | -6,699 | -418 | 4,370 | 8,456 | 11,132 | 9,525 | 9,324 | 5,846 | -1,257 | -15,223 | -18,366 | -16,306 | -13,363 | -1,142 | -1,530 | -4,471 | -4,179 | -5,507 | -4,621 | -2,654 | -1,970 | -1,679 | -2,058 | -3,015 | -3,411 | -3,200 | -3,378 | -2,845 | -2,784 | -2,070 | -1,846 | 468 | 774 | 1,847 | 2,467 | -38 |
재무활동 | 4,882 | 5,144 | -8,269 | -5,487 | -5,381 | -5,361 | -2,550 | -1,266 | -5,378 | -6,531 | -5,948 | -5,600 | 1,443 | 2,146 | 24,627 | 34,955 | 33,677 | 38,385 | 18,842 | 5,739 | 3,480 | -4,449 | -11,700 | -11,722 | -13,107 | -12,753 | -11,732 | -11,350 | -10,683 | -9,552 | -7,785 | -9,587 | -8,324 | -8,189 | -9,250 | -7,920 | -8,908 | -8,369 | -7,860 | -8,593 | -8,550 |
환율변동 | 60 | 3 | -8 | 30 | 39 | 0 | -60 | -73 | -139 | -96 | -24 | -39 | 25 | 82 | 114 | 85 | 48 | -14 | -53 | -5 | -43 | -19 | -60 | -53 | -30 | -8 | 68 | 80 | 46 | 22 | -25 | -33 | -14 | -22 | 1.00 | -28 | -74 | -103 | -108 | -87 | -38 |
현금의증감 | 3,150 | 3,640 | -3,901 | -1,934 | -6,698 | -2,856 | 3,382 | 6,543 | 3,710 | 1,824 | 308 | 269 | -827 | -11,727 | -7,977 | -1,736 | 798 | 10,782 | 8,111 | 1,758 | 1,687 | 1,057 | -2,293 | -1,074 | -513 | -616 | 1,041 | 18 | -380 | 137 | 309 | -2,502 | -397 | -552 | -769 | -431 | 2,728 | 1,624 | 1,713 | 2,645 | -3,386 |
자본적지출 | -1,959 | -1,690 | -1,593 | -1,500 | -1,387 | -1,342 | -1,309 | -1,187 | -955 | -585 | -503 | -451 | -617 | -789 | -926 | -1,007 | -1,210 | -1,589 | -1,479 | -1,500 | -1,545 | -1,464 | -1,626 | -1,602 | -1,483 | -1,496 | -1,557 | -1,647 | -1,849 | -2,049 | -2,295 | -2,575 | -2,605 | -2,568 | -2,571 | -2,408 | -2,464 | -2,519 | -2,294 | -2,202 | -2,175 |
잉여현금 | -7,208 | -5,572 | 1,323 | 4,460 | 4,649 | 7,862 | 5,101 | 2,325 | -184 | -3,266 | -3,748 | -3,867 | -8,758 | -13,487 | -18,421 | -19,417 | -17,831 | -15,815 | -11,015 | -3,946 | 1,176 | 8,240 | 13,348 | 13,720 | 13,795 | 12,619 | 12,827 | 11,699 | 11,423 | 11,029 | 9,024 | 7,921 | 8,181 | 7,875 | 7,979 | 6,955 | 8,778 | 6,803 | 5,540 | 6,656 | 3,065 |