최근 실적발표 25. 06/11
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 363 | 351 | 340 | 330 | 323 | 313 | 303 | 295 | 299 | 312 | 364 | 411 | 446 | 474 | 473 | 468 | 457 | 443 | 449 | 443 | 0 | 457 | 433 |
매출원가 | 107 | 104 | 103 | 100 | 99 | 98 | 100 | 103 | 109 | 120 | 127 | 132 | 134 | 132 | 135 | 133 | 133 | 133 | 141 | 148 | 0 | 164 | 177 |
매출총이익 | 257 | 247 | 237 | 231 | 224 | 215 | 203 | 192 | 190 | 192 | 237 | 279 | 311 | 342 | 338 | 335 | 324 | 311 | 307 | 294 | 0 | 293 | 257 |
판매관리비 | 147 | 144 | 138 | 134 | 131 | 126 | 128 | 132 | 140 | 154 | 166 | 172 | 178 | 186 | 188 | 186 | 173 | 163 | 158 | 151 | 0 | 154 | 137 |
연구개발비 | 111 | 108 | 107 | 105 | 106 | 107 | 111 | 119 | 130 | 140 | 148 | 150 | 148 | 143 | 142 | 138 | 131 | 129 | 120 | 117 | 0 | 111 | 100 |
영업이익 | -1 | -5 | -9 | -9 | -13 | -18 | -36 | -59 | -80 | -103 | -78 | -45 | -17 | 11 | 6 | 9 | 19 | 18 | 28 | 25 | 0 | 27 | 19 |
EBITDA | 10 | 5 | -1 | 5 | 0 | -3 | -12 | -39 | -60 | -82 | -63 | -32 | -4 | 25 | 27 | 35 | 45 | 41 | 0 | 38 | 0 | 41 | 38 |
영업외이익 | -2 | -4 | -6 | 0.31 | 0.15 | 0.89 | 10 | 5 | 4 | 4 | -3 | -6 | -5 | -7 | -3 | 0.77 | 1.25 | 0.53 | -3 | -5 | 0 | -4 | -2 |
법인세 | 5 | 3 | -1.19 | -5 | -1.41 | -2 | 13 | 18 | 15 | 13 | 16 | 18 | 18 | 19 | 1.16 | 2 | 8 | 4 | 11 | 8 | 0 | 3 | 8 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -8 | -12 | -13 | -4 | -12 | -16 | -40 | -73 | -93 | -114 | -99 | -69 | -41 | -15 | 2 | 8 | 12 | 14 | 13 | 12 | 0 | 20 | 9 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 103 | 113 | 107 | 100 | 107 | 83 | 54 | 53 | 49 | 39 | 47 | 37 | 93 | 156 | 64 | 61 | 78 | 106 | 0 | 220 | 0 | 245 | 282 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 24 | 24 | 18 | 14 | 17 | 15 | 10 | 16 | 18 | 14 | 5 | 0 | 18 | 0 | 7 | 31 |
매출채권등 | 120 | 116 | 136 | 100 | 99 | 122 | 111 | 98 | 104 | 131 | 124 | 133 | 159 | 179 | 171 | 159 | 161 | 175 | 0 | 166 | 0 | 180 | 156 |
재고자산 | 18 | 19 | 19 | 23 | 22 | 25 | 24 | 27 | 26 | 25 | 24 | 21 | 18 | 14 | 15 | 16 | 14 | 15 | 0 | 13 | 0 | 15 | 17 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 65 | 64 | 63 | 62 | 57 | 58 | 38 | 40 | 42 | 43 | 45 | 50 | 52 | 56 | 58 | 60 | 63 | 70 | 0 | 73 | 0 | 76 | 35 |
무형자산 | 126 | 126 | 126 | 126 | 127 | 127 | 127 | 127 | 127 | 127 | 117 | 161 | 161 | 161 | 162 | 162 | 163 | 163 | 0 | 164 | 0 | 166 | 154 |
이연세자산 | 3 | 3 | 3 | 3 | 3 | 3 | 0.65 | 0.70 | 0.78 | 0.82 | 1.34 | 2 | 2 | 2 | 7 | 8 | 7 | 3 | 0 | 0 | 0 | 2 | 8 |
기타자산 | 56 | 57 | 50 | 53 | 52 | 54 | 72 | 64 | 66 | 59 | 134 | 92 | 89 | 86 | 76 | 85 | 94 | 92 | 0 | 111 | 0 | 115 | 123 |
자산총계 | 491 | 498 | 504 | 467 | 468 | 472 | 446 | 434 | 438 | 443 | 507 | 514 | 587 | 665 | 569 | 569 | 593 | 629 | 0 | 766 | 0 | 805 | 805 |
매입채무등 | 25 | 25 | 28 | 26 | 18 | 21 | 19 | 21 | 15 | 21 | 31 | 32 | 37 | 37 | 35 | 38 | 40 | 80 | 0 | 33 | 0 | 43 | 46 |
차입금 | 31 | 30 | 31 | 29 | 27 | 28 | 5 | 7 | 9 | 10 | 62 | 34 | 65 | 117 | 19 | 21 | 3 | 24 | 0 | 30 | 0 | 24 | 13 |
이연수익 | 113 | 130 | 132 | 111 | 118 | 123 | 120 | 112 | 115 | 109 | 83 | 100 | 96 | 98 | 110 | 114 | 133 | 149 | 0 | 143 | 0 | 167 | 158 |
이연세부채 | 1.13 | 1.01 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 22 | 4 | 0 | 0 | 0 | 5 | 3 |
기타부채 | 105 | 94 | 91 | 82 | 90 | 83 | 92 | 87 | 92 | 90 | 100 | 91 | 111 | 111 | 96 | 96 | 109 | 101 | 0 | 107 | 0 | 110 | 111 |
부채총계 | 276 | 281 | 284 | 251 | 255 | 257 | 239 | 231 | 235 | 233 | 279 | 259 | 313 | 366 | 263 | 272 | 308 | 358 | 0 | 313 | 0 | 350 | 330 |
자본금+ 자본잉여금 |
365 | 369 | 369 | 364 | 359 | 355 | 351 | 348 | 341 | 338 | 334 | 329 | 323 | 317 | 309 | 302 | 291 | 274 | 0 | 453 | 0 | 459 | 481 |
이익잉여금 | -158 | -157 | -155 | -152 | -150 | -145 | -142 | -147 | -138 | -129 | -102 | -74 | -45 | -15 | -2 | -5 | -4 | 0 | 0 | 0 | 0 | 0 | 0 |
기타포괄익 | -12 | -14 | -15 | -16 | -15 | -13 | -21 | -15 | -17 | -15 | -19 | -16 | -17 | -17 | -16 | -15 | -15 | -16 | 0 | -15 | 0 | -14 | -13 |
자본총계 | 195 | 198 | 199 | 197 | 194 | 198 | 188 | 185 | 186 | 194 | 213 | 239 | 260 | 285 | 291 | 282 | 271 | 258 | 0 | 438 | 0 | 445 | 468 |
주식수(만주) | 7,222 | 7,179 | 7,193 | 7,180 | 7,102 | 7,008 | 7,073 | 7,013 | 6,890 | 6,792 | 6,808 | 6,767 | 6,730 | 6,657 | 6,737 | 6,640 | 6,584 | 6,577 | 6,577 | 6,577 | 6,577 | 6,577 | 6,577 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 27 | 47 | 38 | 25 | 37 | 35 | 34 | 16 | -9 | -37 | -53 | -25 | -19 | 3 | 54 | 56 | 62 | 71 | 0 | 58 | 0 | 67 | 54 |
투자활동 | -13 | -6 | 16 | 23 | 22 | 9 | 24 | 22 | 18 | 20 | -13 | -15 | -16 | -18 | 4 | 6 | 0.83 | 16 | 0 | -36 | 0 | -30 | -68 |
재무활동 | -9 | -8 | -2 | -2 | -2 | -2 | -51 | -23 | -53 | -103 | 47 | 15 | 44 | 59 | -229 | -220 | -236 | -206 | 0 | -46 | 0 | -86 | 6 |
환율변동 | 1.32 | -0.63 | 0.40 | -0.44 | -0.72 | -0.12 | 0.63 | 0.75 | 0.39 | 0.62 | -0.16 | -0.33 | 0.08 | 0.04 | 1.01 | 0.84 | 0.89 | -0.86 | 0 | -2 | 0 | -0.99 | -0.54 |
현금의증감 | -2 | 33 | 52 | 45 | 56 | 41 | 7 | 16 | -44 | -119 | -19 | -25 | 8 | 44 | -171 | -157 | -172 | -119 | 0 | -26 | 0 | -49 | -9 |
자본적지출 | -15 | -13 | -11 | -9 | -9 | -9 | -9 | -10 | -11 | -12 | -14 | -16 | -16 | -18 | -19 | -17 | -19 | -19 | 0 | -24 | 0 | -21 | -13 |
잉여현금 | 12 | 34 | 26 | 17 | 28 | 25 | 25 | 6 | -20 | -49 | -67 | -41 | -35 | -15 | 35 | 39 | 44 | 52 | 0 | 35 | 0 | 46 | 41 |