최근 실적발표 25. 05/18
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 | 22.10/18 | 22.06/30 | 21.12/31 | 21.06/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 38 | 42 | 47 | 48 | 38 | 29 | 12 | 8 | 0 | 3 | 0 | 11 | 0 | 0 |
매출원가 | 23 | 22 | 22 | 20 | 16 | 13 | 8 | 4 | 0 | 2 | 0 | 4 | 0 | 0 |
매출총이익 | 15 | 20 | 24 | 28 | 23 | 16 | 4 | 4 | 0 | 1.31 | 0 | 7 | 0 | 0 |
판매관리비 | 3 | 4 | 4 | 3 | 3 | 2 | 1.24 | 0.82 | 0 | 0.20 | 0 | 0.19 | 0 | 0 |
연구개발비 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | 6 | 10 | 15 | 19 | 15 | 10 | -9 | 1 | 0 | 1 | 0 | 6 | 0 | 0 |
EBITDA | 10 | 6 | 12 | 10 | 19 | 15 | -6 | 3 | 0 | 1 | 0 | 7 | 0 | 0 |
영업외이익 | -3 | -10 | -9 | -15 | -0.37 | 0.23 | -0.07 | 0.00 | 0 | 0.00 | 0 | 0.01 | 0 | 0 |
법인세 | 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 |
순이익 | 1 | -3 | 3 | 1 | 12 | 9 | -10 | 1 | 0 | 1 | 0 | 6 | 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 | 22.10/18 | 22.06/30 | 21.12/31 | 21.06/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 16 | 13 | 8 | 46 | 35 | 9 | 9 | 5 | 0 | 0 | 0 | 2 | 0.27 | 0 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 3 | 3 | 5 | 3 | 4 | 10 | 3 | 1.09 | 1.10 | 0.82 | 0 | 7 | 4 | 0 |
재고자산 | 2 | 0.88 | 0.85 | 1.11 | 0.91 | 0.69 | 2 | 0.15 | 0.40 | 0.17 | 0 | 0.11 | 0.06 | 0 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.50 | 0.50 | 0 |
유형자산 | 83 | 84 | 86 | 87 | 74 | 75 | 77 | 37 | 38 | 39 | 0 | 27 | 11 | 0 |
무형자산 | 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 |
기타자산 | 0.67 | 0.02 | 0.03 | 0.14 | 0.05 | 0.11 | 0.13 | 0.16 | 0.03 | 0.04 | 0 | 0.04 | 0.03 | 0 |
자산총계 | 104 | 100 | 99 | 137 | 114 | 95 | 91 | 44 | 40 | 40 | 0 | 36 | 16 | 0 |
매입채무등 | 19 | 17 | 16 | 56 | 41 | 39 | 40 | 1.06 | 0.51 | 0.79 | 0 | 0.61 | 0.19 | 0 |
차입금 | 0.01 | 0.03 | 0.04 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 0 |
이연수익 | 0.08 | 0.16 | 0.74 | 0.03 | 0.18 | 0.22 | 0 | 0 | 0 | 0 | 0 | 0.10 | 0 | 0 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 5 | 12 | 11 | 15 | 7 | 0.63 | 0.54 | 0.28 | 0.25 | 0.17 | 0 | 0.30 | 0.14 | 0 |
부채총계 | 24 | 29 | 28 | 71 | 48 | 40 | 41 | 1.34 | 0.76 | 0.97 | 0 | 8 | 8 | 0 |
자본금+ 자본잉여금 |
71 | 71 | 69 | 69 | 57 | 48 | 47 | 43 | 39 | 39 | 0 | 22 | 5 | 0 |
이익잉여금 | 8 | 0 | 2 | -3 | 9 | 8 | 3 | 0 | 0 | 0 | 0 | 7 | 4 | 0 |
기타포괄익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 79 | 71 | 71 | 66 | 66 | 56 | 50 | 43 | 39 | 39 | 0 | 29 | 9 | 0 |
주식수(만주) | 2,382 | 31 | 127 | 16 | 4 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 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 | 22.10/18 | 22.06/30 | 21.12/31 | 21.06/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 13 | 25 | 20 | 25 | 20 | 6 | -1.03 | 3 | 0 | 1.05 | 0 | 2 | 0 | 0 |
투자활동 | 5 | -1.36 | -2 | -19 | -11 | -12 | -64 | -39 | 0 | -39 | 0 | -16 | 0 | 0 |
재무활동 | -31 | -20 | -20 | 21 | 19 | 7 | 53 | 42 | 0 | 38 | 0 | 17 | 0 | 0 |
환율변동 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | -12 | 4 | -0.93 | 27 | 28 | 0.70 | -12 | 5 | 0 | 0 | 0 | 3 | 0 | 0 |
자본적지출 | -2 | -2 | -8 | -13 | -11 | -4 | -64 | -39 | 0 | -39 | 0 | -16 | 0 | 0 |
잉여현금 | 12 | 23 | 12 | 13 | 9 | 1.34 | -65 | -37 | 0 | -38 | 0 | -15 | 0 | 0 |