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 | 47,435 | 46,509 | 45,534 | 45,006 | 44,935 | 45,187 | 45,848 | 46,159 | 46,738 | 47,144 | 46,960 | 46,385 | 45,468 | 44,384 | 42,810 | 42,518 | 39,395 | 34,862 | 31,006 | 26,145 | 24,173 | 23,857 | 23,288 | 22,561 | 22,037 | 21,600 | 21,040 | 20,776 | 20,570 | 20,238 | 19,965 | 19,427 | 18,471 | 17,618 | 16,910 | 16,560 | 16,531 | 16,383 | 16,109 | 15,879 | 16,062 |
매출원가 | 11,901 | 11,450 | 11,059 | 10,693 | 10,541 | 10,388 | 10,232 | 10,137 | 9,900 | 9,838 | 9,570 | 9,940 | 10,494 | 10,705 | 10,952 | 11,773 | 11,355 | 10,643 | 9,916 | 8,078 | 7,196 | 7,054 | 6,707 | 6,467 | 6,458 | 6,389 | 6,333 | 6,014 | 5,819 | 5,545 | 5,182 | 4,969 | 4,515 | 4,307 | 4,114 | 3,909 | 3,923 | 3,833 | 3,811 | 3,932 | 4,239 |
매출총이익 | 35,534 | 35,059 | 34,475 | 34,313 | 34,394 | 34,799 | 35,616 | 36,022 | 36,838 | 37,306 | 37,390 | 36,445 | 34,974 | 33,679 | 31,858 | 30,745 | 28,040 | 24,219 | 21,090 | 18,067 | 16,977 | 16,803 | 16,581 | 16,094 | 15,579 | 15,211 | 14,707 | 14,762 | 14,751 | 14,693 | 14,783 | 14,458 | 13,956 | 13,311 | 12,796 | 12,651 | 12,608 | 12,550 | 12,298 | 11,947 | 11,823 |
판매관리비 | 8,351 | 8,371 | 8,377 | 7,772 | 7,965 | 7,892 | 7,745 | 7,814 | 7,902 | 7,760 | 7,855 | 7,690 | 8,057 | 7,975 | 7,721 | 7,661 | 6,674 | 6,023 | 5,471 | 4,871 | 4,473 | 4,522 | 4,577 | 4,551 | 4,531 | 4,590 | 4,646 | 4,751 | 4,964 | 4,945 | 4,996 | 4,979 | 4,951 | 4,983 | 4,880 | 4,841 | 4,704 | 4,728 | 4,731 | 4,822 | 4,780 |
연구개발비 | 10,446 | 10,314 | 9,673 | 9,299 | 9,331 | 9,507 | 9,570 | 9,509 | 9,517 | 10,079 | 10,236 | 10,195 | 10,332 | 9,851 | 9,895 | 10,048 | 9,490 | 8,369 | 7,172 | 6,148 | 5,418 | 5,320 | 6,430 | 6,332 | 6,890 | 7,171 | 6,415 | 6,468 | 6,015 | 5,592 | 5,179 | 5,012 | 5,456 | 5,450 | 6,040 | 5,920 | 5,193 | 5,044 | 4,604 | 4,534 | 4,302 |
영업이익 | -6,880 | -6,419 | -5,846 | 8,440 | 8,625 | 8,697 | 8,796 | 7,713 | 7,712 | 7,660 | 7,255 | 8,098 | -4,211 | -4,111 | -4,037 | -6,871 | 3,451 | 2,543 | 2,692 | 4,975 | 6,609 | 7,427 | 6,168 | 5,968 | 5,161 | 4,177 | 4,955 | 5,131 | 5,519 | 5,895 | 6,215 | 5,915 | 4,419 | 3,847 | 2,284 | 2,077 | 2,427 | 2,448 | 2,844 | 2,381 | 3,310 |
EBITDA | 3,293 | 3,595 | 4,004 | 18,185 | 18,424 | 18,653 | 18,899 | 17,971 | 18,031 | 18,114 | 17,840 | 18,764 | 6,566 | 6,594 | 6,515 | 3,489 | 12,361 | 8,962 | 6,720 | 6,700 | 7,268 | 8,082 | 6,809 | 6,578 | 5,795 | 4,834 | 5,669 | 5,952 | 6,260 | 6,551 | 6,734 | 6,247 | 4,700 | 4,117 | 2,557 | 2,387 | 2,759 | 2,800 | 3,239 | 2,823 | 3,835 |
영업외이익 | 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 |
법인세 | 367 | 109 | 289 | 400 | 322 | 720 | 1,467 | 1,368 | 1,020 | 1,024 | 987 | 1,084 | 1,174 | 948 | 2,163 | 2,124 | 3,479 | 3,083 | 1,713 | 1,515 | 931 | 1,203 | 1,001 | 1,021 | 3,701 | 3,773 | 4,011 | 4,156 | 1,317 | 1,334 | 1,388 | 1,408 | 998 | 911 | 646 | 446 | 581 | 600 | 552 | 352 | 573 |
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 | -7,258 | -6,541 | -6,148 | 8,025 | 8,285 | 7,963 | 7,311 | 6,327 | 6,677 | 6,617 | 6,251 | 6,994 | -5,405 | -5,079 | -6,219 | -9,015 | -44 | -563 | 954 | 3,439 | 5,655 | 6,203 | 5,144 | 4,920 | 1,432 | 376 | 919 | 1,007 | 4,229 | 4,586 | 4,836 | 4,457 | 3,366 | 2,870 | 1,574 | 1,565 | 1,775 | 1,790 | 2,253 | 2,004 | 2,717 |
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 | 7,890 | 6,293 | 9,330 | 11,464 | 7,514 | 8,372 | 8,995 | 9,123 | 7,734 | 10,750 | 12,369 | 13,979 | 13,540 | 11,024 | 10,982 | 14,546 | 19,435 | 19,934 | 15,817 | 12,346 | 30,489 | 28,404 | 7,335 | 6,911 | 5,408 | 4,999 | 5,342 | 5,421 | 4,644 | 3,470 | 3,910 | 4,237 | 3,432 | 2,934 | 2,644 | 2,385 | 3,975 | 4,199 | 6,294 | 5,571 | 4,851 |
단기투자 | 204 | 360 | 340 | 816 | 171 | 358 | 274 | 130 | 1,293 | 2,478 | 2,599 | 2,987 | 2,123 | 1,946 | 1,948 | 1,285 | 1,720 | 1,724 | 2,505 | 3,047 | 2,053 | 953 | 1,429 | 1,848 | 1,422 | 1,076 | 1,428 | 1,391 | 2,478 | 3,035 | 2,199 | 2,113 | 2,128 | 1,717 | 1,663 | 1,885 | 1,438 | 1,277 | 1,313 | 1,864 | 2,370 |
매출채권등 | 11,026 | 11,423 | 10,447 | 10,921 | 10,304 | 10,112 | 10,054 | 9,886 | 9,613 | 9,054 | 8,511 | 9,369 | 9,245 | 9,017 | 8,660 | 8,501 | 8,062 | 7,855 | 8,290 | 7,685 | 5,510 | 5,667 | 5,704 | 5,747 | 5,871 | 5,559 | 5,683 | 6,300 | 5,922 | 5,782 | 5,494 | 5,543 | 5,597 | 5,622 | 4,957 | 4,299 | 3,908 | 3,672 | 3,458 | 3,390 | 3,321 |
재고자산 | 3,332 | 3,077 | 2,985 | 2,662 | 2,436 | 2,364 | 2,605 | 2,339 | 2,074 | 2,142 | 2,104 | 2,095 | 2,163 | 2,137 | 1,953 | 2,074 | 1,949 | 2,384 | 2,836 | 4,293 | 1,192 | 1,308 | 1,283 | 1,195 | 1,282 | 1,242 | 1,231 | 1,166 | 1,250 | 1,217 | 1,384 | 1,241 | 1,482 | 1,437 | 1,336 | 1,221 | 1,130 | 1,304 | 1,437 | 1,560 | 1,565 |
장기투자 | 324 | 357 | 367 | 364 | 325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 143 | 288 | 433 | 495 | 523 | 651 | 767 | 925 | 994 | 1,233 | 1,775 | 2,017 | 2,117 | 2,252 | 2,480 | 2,526 | 2,580 | 2,685 | 2,719 | 3,035 | 3,281 | 3,689 | 4,660 | 4,627 | 4,632 | 4,279 | 4,408 | 4,328 |
유형자산 | 6,903 | 6,845 | 6,750 | 6,646 | 6,481 | 6,355 | 6,279 | 6,255 | 6,035 | 5,970 | 6,047 | 6,049 | 5,868 | 5,795 | 5,763 | 5,886 | 5,740 | 5,777 | 6,112 | 6,252 | 4,830 | 4,849 | 4,985 | 5,027 | 5,092 | 5,080 | 5,060 | 5,001 | 5,014 | 4,944 | 5,020 | 4,980 | 4,790 | 4,597 | 4,455 | 4,412 | 4,249 | 4,363 | 4,323 | 4,417 | 4,387 |
무형자산 | 48,715 | 51,160 | 54,498 | 48,241 | 50,097 | 52,466 | 54,731 | 57,008 | 59,291 | 58,136 | 60,603 | 63,029 | 65,449 | 68,594 | 71,343 | 73,790 | 77,215 | 79,749 | 84,118 | 86,457 | 7,515 | 7,528 | 7,562 | 7,629 | 7,793 | 7,773 | 7,979 | 8,073 | 8,078 | 8,106 | 8,151 | 8,260 | 8,252 | 8,254 | 8,255 | 8,300 | 8,496 | 8,539 | 8,733 | 8,780 | 8,764 |
이연세자산 | 3,609 | 3,323 | 2,723 | 2,768 | 1,514 | 1,572 | 1,317 | 1,344 | 1,329 | 1,337 | 1,418 | 1,439 | 684 | 650 | 793 | 1,161 | 913 | 1,088 | 605 | 510 | 1,624 | 1,442 | 1,380 | 815 | 1,627 | 1,517 | 1,367 | 1,610 | 2,346 | 2,572 | 2,618 | 2,996 | 3,528 | 3,389 | 3,230 | 2,844 | 2,450 | 2,469 | 2,570 | 2,559 | 2,525 |
기타자산 | 11,667 | 11,808 | 11,591 | 11,277 | 12,421 | 11,890 | 10,026 | 10,735 | 10,827 | 10,490 | 9,383 | 10,367 | 11,775 | 11,491 | 10,705 | 10,805 | 10,007 | 9,042 | 8,351 | 8,587 | 3,295 | 4,018 | 3,923 | 4,039 | 3,222 | 3,278 | 2,741 | 2,109 | 1,719 | 1,703 | 1,476 | 1,618 | 1,483 | 1,600 | 1,663 | 1,742 | 1,506 | 1,499 | 1,172 | 1,200 | 1,339 |
자산총계 | 93,670 | 94,646 | 99,031 | 95,159 | 91,263 | 93,489 | 94,281 | 96,820 | 98,196 | 100,357 | 103,034 | 109,314 | 110,893 | 110,797 | 112,435 | 118,481 | 125,536 | 128,076 | 129,285 | 129,944 | 57,433 | 55,163 | 34,834 | 34,986 | 33,734 | 32,641 | 33,083 | 33,551 | 33,977 | 33,409 | 32,937 | 33,707 | 33,727 | 32,831 | 31,892 | 31,748 | 31,779 | 31,954 | 33,579 | 33,749 | 33,450 |
매입채무등 | 3,469 | 3,751 | 3,539 | 3,259 | 2,813 | 3,069 | 3,194 | 3,040 | 2,595 | 2,882 | 2,944 | 2,949 | 2,695 | 3,609 | 2,972 | 2,713 | 2,441 | 2,852 | 3,069 | 2,445 | 1,888 | 2,005 | 1,976 | 1,892 | 1,773 | 1,873 | 1,725 | 2,248 | 1,699 | 1,551 | 1,503 | 1,664 | 1,407 | 1,504 | 1,543 | 1,565 | 1,249 | 1,839 | 2,346 | 2,487 | 2,568 |
단기차입금 | 1,078 | 3,531 | 6,190 | 3,119 | 5,467 | 3,020 | 2,752 | 4,264 | 2,132 | 4,953 | 7,522 | 4,948 | 5,065 | 2,655 | 1,777 | 2,340 | 3,585 | 4,819 | 3,862 | 3,346 | 569 | 545 | 381 | 1,703 | 1,620 | 1,716 | 1,925 | 987 | 1,461 | 1,306 | 1,197 | 992 | 990 | 155 | 106 | 139 | 642 | 755 | 330 | 590 | 401 |
장기차입금 | 48,674 | 48,858 | 49,487 | 36,653 | 32,137 | 34,656 | 35,078 | 35,056 | 36,966 | 37,107 | 37,450 | 39,605 | 39,677 | 42,503 | 44,505 | 48,336 | 41,364 | 41,853 | 42,844 | 43,387 | 24,390 | 24,433 | 5,635 | 5,646 | 5,687 | 5,671 | 5,775 | 6,975 | 6,982 | 6,911 | 7,237 | 5,716 | 5,836 | 6,581 | 6,593 | 6,550 | 6,632 | 6,615 | 7,127 | 7,242 | 7,267 |
이연수익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 551 | 0 | 579 | 589 | 564 | 537 | 1,139 | 1,249 | 1,365 | 1,309 | 1,890 | 1,768 | 1,771 | 1,589 | 1,593 | 1,606 | 2,156 | 1,937 | 1,805 |
이연세부채 | 430 | 461 | 442 | 338 | 399 | 751 | 1,568 | 2,166 | 2,881 | 3,034 | 3,809 | 4,501 | 4,956 | 4,931 | 5,235 | 5,407 | 5,913 | 6,157 | 6,531 | 6,454 | 2,919 | 2,971 | 3,609 | 19 | 3,467 | 3,480 | 3,529 | 3,779 | 1,209 | 1,258 | 1,128 | 1,125 | 1,217 | 1,060 | 1,324 | 1,314 | 895 | 842 | 858 | 822 | 957 |
기타부채 | 22,819 | 20,976 | 22,825 | 22,305 | 21,385 | 19,963 | 19,803 | 21,176 | 20,888 | 19,720 | 19,664 | 21,305 | 21,216 | 20,225 | 20,273 | 21,803 | 22,003 | 23,235 | 23,002 | 22,614 | 9,913 | 9,058 | 7,365 | 11,599 | 6,858 | 6,894 | 6,659 | 7,178 | 6,573 | 6,313 | 5,972 | 6,554 | 6,606 | 6,685 | 6,004 | 6,167 | 5,495 | 5,006 | 5,073 | 5,688 | 5,251 |
부채총계 | 76,470 | 77,577 | 82,483 | 65,674 | 62,201 | 61,459 | 62,395 | 65,702 | 65,462 | 67,696 | 71,389 | 73,308 | 73,609 | 73,923 | 74,762 | 80,599 | 75,306 | 78,916 | 79,308 | 78,246 | 39,679 | 39,012 | 19,517 | 20,859 | 19,984 | 20,223 | 20,177 | 21,704 | 19,063 | 18,588 | 18,402 | 17,360 | 17,946 | 17,753 | 17,341 | 17,324 | 16,506 | 16,663 | 17,890 | 18,766 | 18,249 |
이익잉여금 | 16,097 | 16,103 | 15,640 | 28,766 | 28,218 | 27,449 | 26,568 | 25,503 | 24,675 | 24,217 | 23,948 | 23,820 | 22,625 | 22,168 | 22,204 | 21,281 | 32,414 | 31,565 | 32,671 | 34,474 | 36,555 | 35,870 | 35,109 | 34,065 | 33,292 | 32,044 | 32,323 | 31,160 | 34,141 | 33,934 | 33,658 | 33,513 | 33,272 | 32,706 | 32,176 | 31,613 | 32,446 | 32,361 | 33,110 | 32,541 | 33,147 |
기타포괄익 | -1,468 | -1,456 | -1,400 | -1,546 | -1,286 | -1,387 | -1,368 | -1,281 | -841 | -992 | -1,229 | -1,268 | -1,424 | -1,518 | -1,544 | -1,839 | -1,699 | -1,556 | -1,549 | -1,520 | -1,463 | -2,621 | -2,644 | -2,762 | -2,326 | -2,334 | -2,234 | -2,289 | -2,421 | -2,467 | -2,414 | -2,503 | -2,735 | -2,804 | -2,693 | -2,468 | -2,395 | -2,173 | -2,416 | -2,425 | -2,605 |
자본총계 | 17,142 | 17,015 | 16,490 | 29,430 | 28,998 | 31,973 | 31,824 | 31,061 | 32,671 | 32,600 | 31,580 | 35,946 | 37,213 | 36,808 | 37,605 | 37,822 | 50,158 | 49,094 | 49,911 | 51,598 | 17,648 | 16,049 | 15,218 | 14,031 | 13,640 | 12,317 | 12,793 | 11,741 | 14,783 | 14,699 | 14,416 | 16,177 | 15,613 | 14,918 | 14,386 | 14,266 | 15,079 | 15,123 | 15,546 | 14,852 | 15,143 |
주식수(만주) | 202,739 | 202,710 | 202,219 | 203,475 | 208,910 | 210,084 | 209,877 | 212,616 | 213,525 | 212,906 | 217,971 | 221,964 | 222,211 | 223,284 | 224,047 | 225,975 | 225,393 | 226,268 | 225,751 | 162,928 | 163,576 | 163,570 | 163,267 | 163,219 | 163,187 | 163,453 | 163,258 | 163,669 | 163,992 | 164,743 | 167,271 | 167,122 | 167,085 | 166,930 | 166,945 | 166,828 | 166,750 | 166,697 | 166,211 | 165,877 | 165,790 |
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 | 15,003 | 14,163 | 13,724 | 13,860 | 12,914 | 11,850 | 12,224 | 13,066 | 13,817 | 15,396 | 16,195 | 16,207 | 15,505 | 12,506 | 13,939 | 14,052 | 12,878 | 13,167 | 10,757 | 8,210 | 9,584 | 8,307 | 7,281 | 7,066 | 4,628 | 5,062 | 5,589 | 5,275 | 5,601 | 5,292 | 4,147 | 3,058 | 2,499 | 1,619 | 1,251 | 2,105 | 1,793 | 2,172 | 3,157 | 3,148 | 3,986 |
투자활동 | -22,502 | -22,693 | -21,703 | -2,295 | 264 | -1,407 | -1,367 | -1,062 | -1,874 | -769 | -300 | -538 | -12,751 | -11,988 | -11,612 | -10,859 | -11,226 | -10,522 | -10,363 | -9,913 | 804 | 166 | -897 | -2,000 | 481 | 770 | 94 | -66 | -1,069 | -1,579 | -149 | 1,480 | 480 | 786 | -900 | -1,572 | -237 | -11 | -242 | 1,216 | 550 |
재무활동 | 7,736 | 6,428 | 8,278 | -9,416 | -13,629 | -13,012 | -14,359 | -16,962 | -17,683 | -14,920 | -14,582 | -16,224 | -8,774 | -9,581 | -7,392 | -1,151 | -12,311 | -10,665 | 8,596 | 7,621 | 14,720 | 14,941 | -4,342 | -3,535 | -4,309 | -4,295 | -4,286 | -4,077 | -3,330 | -3,170 | -2,716 | -2,653 | -3,407 | -3,561 | -3,892 | -3,624 | -2,496 | -2,324 | -1,927 | -2,437 | -1,495 |
환율변동 | 88 | -27 | -13 | 45 | 62 | 34 | -29 | -33 | -182 | -144 | -55 | -102 | 39 | 98 | 140 | 111 | 30 | -22 | -79 | -9 | -27 | -9 | -49 | -41 | -36 | -8 | 35 | 52 | 10 | -7 | -16 | -33 | -115 | -109 | -109 | -95 | 64 | 80 | 81 | 58 | 39 |
현금의증감 | 325 | -2,129 | 286 | 2,194 | -389 | -2,535 | -3,531 | -4,991 | -5,922 | -437 | 1,258 | -657 | -5,981 | -8,965 | -4,925 | 2,153 | -10,629 | -8,042 | 8,911 | 5,909 | 25,081 | 23,405 | 1,993 | 1,490 | 764 | 1,529 | 1,432 | 1,184 | 1,212 | 536 | 1,266 | 1,852 | -543 | -1,265 | -3,650 | -3,186 | -876 | -83 | 1,069 | 1,985 | 3,080 |
자본적지출 | -1,200 | -1,218 | -1,215 | -1,209 | -1,225 | -1,130 | -1,143 | -1,118 | -1,092 | -1,115 | -1,053 | -973 | -936 | -819 | -740 | -753 | -721 | -758 | -818 | -836 | -875 | -909 | -916 | -951 | -915 | -953 | -1,003 | -1,055 | -1,172 | -1,251 | -1,264 | -1,215 | -1,129 | -1,022 | -926 | -820 | -726 | -599 | -544 | -526 | -535 |
잉여현금 | 13,803 | 12,945 | 12,509 | 12,651 | 11,689 | 10,720 | 11,081 | 11,948 | 12,725 | 14,281 | 15,142 | 15,234 | 14,569 | 11,687 | 13,199 | 13,299 | 12,157 | 12,409 | 9,939 | 7,374 | 8,709 | 7,398 | 6,365 | 6,115 | 3,713 | 4,109 | 4,586 | 4,220 | 4,429 | 4,041 | 2,883 | 1,843 | 1,370 | 597 | 325 | 1,285 | 1,067 | 1,573 | 2,613 | 2,622 | 3,451 |