최근 실적발표 25. 05/16
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 | 17.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 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 |
매출원가 | 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 |
매출총이익 | 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 |
판매관리비 | 30 | 28 | 25 | 24 | 21 | 19 | 17 | 16 | 16 | 15 | 15 | 15 | 14 | 14 | 13 | 13 | 12 | 12 | 12 | 11 | 9 | 7 | 5 | 4 | 0 | 2 | 0 | 0 |
연구개발비 | 104 | 97 | 89 | 77 | 65 | 55 | 50 | 45 | 43 | 39 | 37 | 37 | 35 | 32 | 28 | 26 | 23 | 21 | 19 | 16 | 14 | 12 | 10 | 9 | 0 | 4 | 0 | 0 |
영업이익 | -134 | -125 | -115 | -100 | -86 | -75 | -68 | -61 | -58 | -54 | -52 | -52 | -50 | -46 | -42 | -39 | -36 | -34 | -30 | -27 | -23 | -19 | -15 | -13 | 0 | -6 | 0 | 0 |
EBITDA | -122 | -111 | -97 | -84 | -72 | -64 | -57 | -53 | -52 | -49 | -50 | -50 | -49 | -46 | -41 | -38 | -35 | -33 | -29 | -25 | -21 | -17 | -13 | 0 | 0 | -12 | 0 | 0 |
영업외이익 | 9 | 10 | 10 | 10 | 9 | 7 | 5 | 3 | 2 | 1.16 | 0.56 | 0.21 | 0.07 | 0.02 | 0.04 | 0.06 | 0.09 | 0.49 | 0.93 | 1.29 | 2 | 2 | 1.44 | -5 | 0 | -6 | 0 | 0 |
법인세 | 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 |
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 |
순이익 | -127 | -116 | -104 | -90 | -77 | -68 | -62 | -57 | -56 | -53 | -51 | -51 | -50 | -46 | -42 | -39 | -36 | -33 | -29 | -26 | -21 | -17 | -13 | -18 | 0 | -12 | 0 | 0 |
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 | 17.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 132 | 164 | 171 | 179 | 175 | 193 | 116 | 128 | 94 | 82 | 61 | 47 | 60 | 122 | 118 | 99 | 97 | 101 | 109 | 112 | 131 | 136 | 71 | 0 | 0 | 33 | 0 | 0.00 |
단기투자 | 0 | 0 | 12 | 25 | 49 | 48 | 49 | 48 | 0 | 25 | 25 | 50 | 50 | 0 | 1.00 | 3 | 5 | 7 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 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 |
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 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.33 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 28 | 16 | 16 | 9 | 11 | 7 | 6 | 6 | 7 | 8 | 3 | 2 | 1.23 | 1.44 | 1.46 | 2 | 1.23 | 0.89 | 0.98 | 0.81 | 0.74 | 0.82 | 0.54 | 0 | 0 | 0 | 0 | 0 |
무형자산 | 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 |
이연세자산 | 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 |
기타자산 | 5 | 5 | 5 | 5 | 6 | 5 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 5 | 3 | 4 | 3 | 4 | 3 | 0 | 0 | 1.16 | 0 | 0 |
자산총계 | 165 | 185 | 204 | 217 | 240 | 254 | 173 | 185 | 103 | 117 | 92 | 102 | 114 | 126 | 123 | 107 | 107 | 115 | 122 | 128 | 135 | 141 | 75 | 0 | 0 | 34 | 0 | 0.00 |
매입채무등 | 6 | 5 | 2 | 4 | 6 | 5 | 4 | 2 | 4 | 2 | 1.33 | 2 | 4 | 2 | 2 | 2 | 1.27 | 1.24 | 0.95 | 0.99 | 2 | 0.92 | 1.15 | 0 | 0 | 0.60 | 0 | 0.19 |
차입금 | 29 | 16 | 15 | 7 | 8 | 5 | 4 | 4 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 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 |
이연세부채 | 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 |
기타부채 | 8 | 12 | 13 | 6 | 5 | 8 | 4 | 4 | 3 | 5 | 4 | 4 | 3 | 6 | 4 | 3 | 3 | 4 | 3 | 2 | 1.27 | 2 | 100 | 0 | 0 | 44 | 0 | 0.06 |
부채총계 | 44 | 33 | 30 | 18 | 19 | 17 | 12 | 10 | 12 | 12 | 6 | 6 | 7 | 8 | 6 | 6 | 4 | 5 | 4 | 3 | 3 | 3 | 101 | 0 | 0 | 45 | 0 | 0.25 |
자본금+ 자본잉여금 |
507 | 501 | 491 | 486 | 480 | 469 | 373 | 370 | 273 | 271 | 236 | 235 | 233 | 231 | 216 | 188 | 179 | 176 | 175 | 174 | 172 | 171 | 2 | 0 | 0 | 1 | 0 | 0 |
이익잉여금 | -385 | -349 | -317 | -286 | -258 | -233 | -212 | -196 | -181 | -166 | -150 | -138 | -126 | -113 | -99 | -87 | -76 | -66 | -57 | -49 | -40 | -33 | -28 | 0 | 0 | -12 | 0 | 0 |
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 |
자본총계 | 122 | 152 | 174 | 200 | 222 | 236 | 161 | 174 | 92 | 105 | 86 | 96 | 107 | 118 | 117 | 101 | 103 | 110 | 118 | 125 | 132 | 138 | -26 | 0 | 0 | -11 | 0 | -0.25 |
주식수(만주) | 5,074 | 4,887 | 4,884 | 4,827 | 4,824 | 4,284 | 3,980 | 3,135 | 3,134 | 2,901 | 2,901 | 2,897 | 2,897 | 2,833 | 2,497 | 2,492 | 2,406 | 2,405 | 2,403 | 2,403 | 2,403 | 2,403 | 214 | 2,255 | 0 | 177 | 97 | 0 |
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 | 17.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -95 | -88 | -82 | -74 | -65 | -54 | -49 | -47 | -46 | -46 | -45 | -43 | -38 | -34 | -33 | -29 | -31 | -27 | -25 | -23 | -19 | -16 | -10 | 0 | 0 | -5 | 0 | 0 |
투자활동 | 47 | 47 | 36 | 24 | -48 | -22 | -24 | 0.07 | 47 | -27 | -26 | -48 | -46 | 6 | 7 | 7 | -5 | -8 | -10 | -12 | -0.74 | -0.69 | -0.42 | 0 | 0 | 0 | 0 | 0 |
재무활동 | 4 | 12 | 100 | 100 | 194 | 188 | 127 | 127 | 33 | 33 | 14 | 39 | 47 | 49 | 35 | 10 | 2 | -0.02 | 73 | 71 | 70 | 120 | 72 | 0 | 0 | 38 | 0 | 0 |
환율변동 | -0.01 | -0.02 | 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 | -43 | -29 | 55 | 51 | 81 | 112 | 54 | 81 | 34 | -41 | -57 | -52 | -38 | 21 | 10 | -13 | -34 | -35 | 38 | 37 | 51 | 103 | 61 | 0 | 0 | 33 | 0 | 0 |
자본적지출 | -2 | -2 | -2 | -2 | -1.12 | -0.69 | -0.82 | -2 | -3 | -2 | -2 | -2 | -1.22 | -1.17 | -1.24 | -0.87 | -0.51 | -0.64 | -0.68 | -0.56 | -0.74 | -0.69 | -0.42 | 0 | 0 | 0 | 0 | 0 |
잉여현금 | -97 | -90 | -84 | -76 | -66 | -54 | -50 | -48 | -49 | -49 | -47 | -45 | -39 | -35 | -34 | -30 | -31 | -27 | -26 | -23 | -19 | -17 | -10 | 0 | 0 | -5 | 0 | 0 |