최근 실적발표 25. 05/14
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 | 20 | 20 | 20 | 21 | 15 | 15 | 14 | 13 | 12 | 10 | 26 | 24 | 23 | 27 | 7 | 18 | 16 | 11 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 1.25 | 30 | 30 | 30 | 30 | 1.14 | 0.98 | 0.99 | 0.80 | 1.27 | 2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출총이익 | 20 | 20 | 20 | 21 | 15 | 15 | 14 | 13 | 12 | 10 | 26 | 24 | 23 | 27 | 7 | 18 | 16 | 11 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 1.25 | 30 | 30 | 30 | 30 | 1.14 | 0.98 | 0.99 | 0.80 | 1.27 | 2 |
판매관리비 | 21 | 22 | 24 | 25 | 25 | 30 | 23 | 20 | 17 | 9 | 17 | 22 | 26 | 29 | 24 | 20 | 16 | 14 | 14 | 13 | 13 | 12 | 12 | 13 | 13 | 12 | 10 | 8 | 8 | 8 | 9 | 14 | 15 | 15 | 14 | 11 | 9 | 10 | 10 | 9 | 9 |
연구개발비 | 51 | 60 | 64 | 72 | 75 | 74 | 73 | 69 | 64 | 57 | 46 | 35 | 28 | 25 | 24 | 29 | 26 | 29 | 29 | 25 | 29 | 25 | 24 | 21 | 16 | 14 | 13 | 13 | 13 | 13 | 12 | 11 | 12 | 13 | 19 | 23 | 26 | 26 | 24 | 26 | 26 |
영업이익 | -52 | -62 | -67 | -76 | -85 | -89 | -82 | -76 | -69 | -56 | -36 | -71 | -68 | -65 | -79 | -31 | -27 | -32 | -32 | -39 | -41 | -37 | -36 | -34 | -28 | -26 | -23 | -21 | -21 | -20 | -20 | 5 | 4 | 2 | -3 | -32 | -34 | -35 | -32 | -34 | -33 |
EBITDA | -44 | -52 | -54 | -63 | -73 | -79 | -73 | -69 | -63 | -52 | -29 | 49 | 37 | -9 | -32 | -117 | -118 | -21 | -47 | -39 | -66 | -107 | -80 | -81 | -36 | -33 | -33 | -28 | -27 | -29 | -26 | 3 | 4 | 2 | -4 | -33 | -33 | -32 | -30 | -31 | -33 |
영업외이익 | 0.73 | 2 | 2 | 3 | 3 | 2 | 0.31 | -1.30 | -1.45 | -2 | 3 | 118 | 104 | 57 | 47 | -86 | -91 | 11 | -15 | -0.01 | -25 | -71 | -44 | -48 | -8 | -8 | -11 | -8 | -6 | -9 | -6 | -2 | -0.25 | 0.38 | -0.89 | -0.77 | 1.05 | 3 | 2 | 2 | 0.41 |
법인세 | 0 | 0 | -0.20 | -0.20 | -0.11 | 0 | 0.20 | 0.20 | 0.11 | 0 | 0 | -9 | -9 | -8 | -8 | 2 | 2 | 1.45 | 1.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -51 | -60 | -64 | -73 | -81 | -87 | -83 | -80 | -75 | -61 | -36 | 54 | 44 | -0.34 | -24 | -118 | -119 | -22 | -48 | -39 | -67 | -108 | -81 | -82 | -36 | -34 | -33 | -29 | -27 | -29 | -26 | 3 | 3 | 2 | -5 | -34 | -35 | -33 | -31 | -32 | -33 |
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 | 8 | 18 | 27 | 40 | 57 | 78 | 83 | 76 | 63 | 24 | 71 | 72 | 170 | 163 | 175 | 151 | 110 | 55 | 42 | 38 | 42 | 48 | 58 | 65 | 42 | 50 | 58 | 63 | 20 | 15 | 11 | 16 | 20 | 25 | 31 | 9 | 14 | 36 | 46 | 54 | 46 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 41 | 76 | 28 | 106 | 69 | 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 |
매출채권등 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 2 | 24 | 1.11 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 20 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 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 |
유형자산 | 2 | 6 | 8 | 8 | 13 | 9 | 9 | 11 | 12 | 13 | 0 | 0.03 | 0.03 | 0.04 | 0.05 | 0.11 | 0.09 | 0.12 | 0.15 | 0.19 | 0.21 | 0.24 | 0.29 | 0.38 | 0.27 | 0.32 | 0.37 | 0.42 | 0.47 | 0.52 | 0.59 | 0.63 | 0.71 | 0.80 | 0.89 | 0.31 | 0.35 | 0.41 | 0.48 | 0.58 | 0.42 |
무형자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 28 | 28 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 78 | 77 | 77 | 47 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 6 | 6 | 7 | 11 | 5 | 3 | 4 | 5 | 6 | 7 | 0.53 | 0.80 | 26 | 26 | 31 | 28 | 14 | 8 | 7 | 4 | 3 | 7 | 2 | 3 | 3 | 1.33 | 2 | 0.85 | 0.66 | 0.42 | 0.87 | 0.78 | 0.71 | 0.59 | 1.30 | 0.35 | 0.39 | 0.25 | 0.67 | 0.95 | 0.51 |
자산총계 | 16 | 30 | 42 | 59 | 74 | 90 | 107 | 133 | 156 | 72 | 200 | 176 | 226 | 241 | 236 | 241 | 186 | 123 | 109 | 101 | 105 | 114 | 119 | 128 | 105 | 112 | 119 | 124 | 80 | 75 | 72 | 95 | 99 | 104 | 80 | 9 | 14 | 37 | 48 | 55 | 47 |
매입채무등 | 3 | 2 | 2 | 2 | 2 | 4 | 2 | 2 | 5 | 2 | 0.51 | 2 | 0.67 | 3 | 4 | 1.23 | 2 | 3 | 2 | 1.27 | 2 | 2 | 3 | 2 | 2 | 1.37 | 1.39 | 1.31 | 1.39 | 0.91 | 1.49 | 1.36 | 1.33 | 2 | 3 | 2 | 2 | 1.25 | 2 | 2 | 2 |
차입금 | 2 | 2 | 3 | 4 | 7 | 3 | 3 | 5 | 5 | 40 | 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 | 14 | 15 | 15 | 10 |
이연수익 | 41 | 45 | 42 | 42 | 46 | 46 | 46 | 46 | 47 | 47 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 1.25 | 0 | 0.20 | 0.41 | 0.47 | 0.45 | 0.26 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 16 | 16 | 16 | 10 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 6 | 9 | 6 | 11 | 7 | 10 | 9 | 12 | 13 | 18 | 34 | 32 | 47 | 61 | 65 | 176 | 161 | 113 | 112 | 90 | 72 | 127 | 102 | 98 | 53 | 53 | 55 | 46 | 43 | 44 | 41 | 51 | 48 | 47 | 25 | 1.24 | 0.57 | 2 | 1.45 | 0.88 | 3 |
부채총계 | 53 | 58 | 53 | 59 | 63 | 63 | 60 | 66 | 70 | 107 | 35 | 34 | 53 | 69 | 75 | 192 | 177 | 132 | 126 | 104 | 86 | 141 | 117 | 112 | 67 | 67 | 69 | 60 | 56 | 57 | 55 | 69 | 66 | 65 | 38 | 3 | 2 | 18 | 19 | 18 | 16 |
자본금+ 자본잉여금 |
278 | 278 | 277 | 276 | 275 | 272 | 270 | 269 | 269 | 1 | 494 | 491 | 490 | 488 | 486 | 446 | 380 | 307 | 284 | 275 | 270 | 267 | 262 | 262 | 231 | 230 | 229 | 229 | 180 | 170 | 163 | 163 | 162 | 162 | 161 | 145 | 145 | 144 | 144 | 142 | 129 |
이익잉여금 | -315 | -306 | -288 | -275 | -264 | -245 | -224 | -203 | -183 | -158 | -329 | -349 | -317 | -316 | -325 | -397 | -371 | -316 | -301 | -278 | -252 | -294 | -260 | -247 | -193 | -186 | -179 | -165 | -156 | -152 | -146 | -137 | -129 | -123 | -120 | -139 | -133 | -125 | -115 | -105 | -98 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | -37 | -28 | -11 | 0.36 | 11 | 27 | 46 | 67 | 86 | -157 | 165 | 142 | 173 | 172 | 161 | 49 | 9 | -9 | -17 | -3 | 18 | -27 | 2 | 15 | 38 | 44 | 50 | 64 | 24 | 18 | 17 | 26 | 33 | 39 | 41 | 6 | 12 | 19 | 29 | 37 | 31 |
주식수(만주) | 4,177 | 4,145 | 4,158 | 4,154 | 4,093 | 3,352 | 4,028 | 4,025 | 1,278 | 212 | 218 | 206 | 205 | 911 | 1,005 | 876 | 785 | 591 | 589 | 562 | 549 | 454 | 506 | 403 | 387 | 308 | 385 | 282 | 178 | 130 | 123 | 123 | 123 | 108 | 107 | 99 | 98 | 94 | 96 | 95 | 89 |
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 | -48 | -60 | -68 | -76 | -78 | -81 | -82 | -70 | -65 | -5 | -0.62 | -7 | -16 | -69 | -65 | -54 | -40 | -31 | -36 | -39 | -38 | -38 | -31 | -30 | -26 | -23 | -19 | -18 | -17 | -18 | -20 | 6 | 6 | 3 | -1.24 | -31 | -35 | -35 | -32 | -33 | -33 |
투자활동 | 0.42 | -0.12 | 10 | 40 | 76 | 72 | 76 | 44 | 28 | -33 | -46 | -44 | -64 | 0.00 | 0.00 | -0.05 | -0.01 | -0.01 | -0.01 | -0.10 | -0.14 | -0.14 | -0.14 | -0.05 | -0.01 | 0.00 | 0.02 | 0.03 | 0.03 | 0.10 | 0.13 | 0.53 | 0.54 | 0.46 | 0.42 | 0.00 | -0.26 | -0.29 | -0.29 | -0.29 | -0.12 |
재무활동 | -2 | 0.34 | 1.07 | -0.51 | -4 | 62 | 61 | 62 | 66 | 33 | 35 | 74 | 138 | 176 | 198 | 167 | 108 | 38 | 20 | 12 | 39 | 35 | 32 | 32 | 49 | 59 | 65 | 65 | 16 | 7 | 0.15 | 0.26 | 0.34 | -14 | -15 | -14 | 3 | 17 | 43 | 42 | 24 |
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 | -49 | -60 | -56 | -36 | -6 | 53 | 54 | 37 | 29 | -4 | -12 | 23 | 58 | 107 | 133 | 113 | 68 | 7 | -16 | -27 | 0.03 | -2 | 0.01 | 2 | 23 | 36 | 47 | 47 | -0.58 | -11 | -19 | 7 | 7 | -11 | -16 | -45 | -32 | -18 | 10 | 8 | -8 |
자본적지출 | 0.42 | -0.12 | -0.68 | -0.87 | -1.01 | -1.13 | -0.89 | -3 | -4 | -5 | -4 | -2 | -1.01 | 0.00 | 0.00 | -0.05 | -0.01 | -0.01 | -0.14 | -0.14 | -0.14 | -0.14 | -0.01 | -0.01 | -0.01 | 0.00 | 0.02 | 0.03 | 0.03 | 0.10 | 0.13 | 0.39 | 0.40 | 0.33 | 0.28 | 0.00 | -0.26 | -0.29 | -0.29 | -0.29 | -0.12 |
잉여현금 | -47 | -60 | -68 | -77 | -79 | -82 | -83 | -73 | -69 | -10 | -5 | -9 | -17 | -69 | -65 | -54 | -40 | -31 | -36 | -39 | -39 | -38 | -31 | -30 | -26 | -23 | -19 | -18 | -17 | -18 | -20 | 7 | 6 | 3 | -0.96 | -31 | -35 | -35 | -33 | -34 | -33 |