24.12/31 | 24.06/30 | 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 | 21.03/18 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 37 | 33 | 31 | 47 | 47 | 35 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출원가 | 4 | 4 | 4 | 9 | 9 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출총이익 | 33 | 29 | 27 | 38 | 38 | 28 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
판매관리비 | 11 | 11 | 11 | 16 | 14 | 11 | 11 | 2 | 1.28 | 1.04 | 0 | 0 | 0 | 0 |
연구개발비 | 6 | 4 | 4 | 6 | 6 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | 15 | 14 | 12 | 16 | 18 | 14 | 14 | -2 | -1 | -1 | 0 | 0 | 0 | 0 |
EBITDA | 16 | 16 | 14 | 18 | 20 | 19 | 16 | -1 | -1 | -1 | 0 | 0 | 0 | 0 |
영업외이익 | -0.80 | 0.63 | 0.67 | 0.42 | 0.83 | 3 | 0.98 | 1.24 | 0.16 | 0.04 | 0 | 0 | 0 | 0 |
법인세 | 1.49 | 2 | 2 | 2 | 2 | 2 | 2 | 0.20 | 0 | 0 | 0 | 0 | 0 | 0 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 12 | 13 | 11 | 14 | 16 | 15 | 13 | -1 | -1 | -1 | 0 | 0 | 0 | 0 |
24.12/31 | 24.06/30 | 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 | 21.03/18 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 3 | 2 | 2 | 0.30 | 0.18 | 0.37 | 2 | 0.33 | 0.39 | 0.50 | 0.90 | 0 | 0 | 0 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 47 | 35 | 31 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
재고자산 | 1.30 | 1.12 | 1.14 | 0 | 0 | 0 | 1.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 0 | 0 | 0 | 51 | 51 | 240 | 0 | 236 | 235 | 235 | 235 | 0 | 0 | 0 |
유형자산 | 8 | 9 | 7 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
무형자산 | 0.07 | 0.08 | 0.08 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세자산 | 0.71 | 0.76 | 0.81 | 0 | 0 | 0 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 19 | 16 | 15 | 0.09 | 0.25 | 0.37 | 12 | 0.60 | 0.74 | 0.89 | 1.03 | 0.44 | 0.43 | 0.10 |
자산총계 | 78 | 63 | 57 | 52 | 51 | 241 | 43 | 237 | 236 | 236 | 237 | 0.44 | 0.43 | 0.10 |
매입채무등 | 5 | 4 | 4 | 6 | 4 | 0.73 | 4 | 0.87 | 0.39 | 0.25 | 0.13 | 0 | 0 | 0 |
차입금 | 21 | 16 | 12 | 1.30 | 0.80 | 0.80 | 7 | 0.30 | 0.30 | 0.30 | 0.30 | 0.35 | 0.19 | 0 |
이연수익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 3 | 0.28 | 0.86 | 2 | 2 | 1.19 | 2 | 0 | 0 | 0 | 0.16 | 0 | 0 | 0 |
기타부채 | 9 | 4 | 4 | 2 | 8 | 8 | 3 | 8 | 8 | 8 | 8 | 0.29 | 0.33 | 0.10 |
부채총계 | 38 | 24 | 21 | 11 | 15 | 11 | 17 | 10 | 9 | 9 | 9 | 0.64 | 0.52 | 0.10 |
자본금+ 자본잉여금 |
16 | 23 | 24 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이익잉여금 | 27 | 19 | 14 | -10 | -15 | -9 | 4 | -8 | -8 | -8 | -7 | 0 | 0 | 0 |
기타포괄익 | -3 | -3 | -2 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 40 | 39 | 36 | -10 | -15 | -9 | 26 | -8 | -8 | -8 | -7 | -0.21 | -0.09 | -0.01 |
주식수(만주) | 2,562 | 2,941 | 2,555 | 1,053 | 3,007 | 2,875 | 2,555 | 2,875 | 2,875 | 2,875 | 1,046 | 500 | 500 | 0 |
24.12/31 | 24.06/30 | 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 | 21.03/18 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -6 | -6 | -1.02 | 1.32 | 2 | 0.19 | 0.49 | -2 | -2 | -2 | 0 | 0 | 0 | 0 |
투자활동 | -3 | -2 | -3 | -7 | -7 | -6 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
재무활동 | 11 | 8 | 3 | 4 | 4 | 5 | 4 | 237 | 237 | 237 | 0 | 0 | 0 | 0 |
환율변동 | -0.09 | -0.04 | 0.00 | -0.28 | -0.28 | -0.30 | -0.30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | 1.46 | 0.96 | -0.20 | -2 | -2 | -0.90 | -1.32 | 0.33 | 0.39 | 0.50 | 0 | 0 | 0 | 0 |
자본적지출 | -3 | -2 | -3 | -7 | -7 | -6 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
잉여현금 | -9 | -7 | -4 | -6 | -6 | -6 | -5 | -2 | -2 | -2 | 0 | 0 | 0 | 0 |