최근 실적발표 25. 05/20
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 | 19.12/31 | 19.09/30 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 524 | 535 | 543 | 66 | 59 | 54 | 43 | 38 | 50 | 67 | 97 | 115 | 117 | 103 | 68 | 44 | 0 | 49 | 0 | 17 | 0 | 13 |
매출원가 | 65 | 106 | 158 | 160 | 145 | 124 | 151 | 151 | 167 | 184 | 174 | 265 | 260 | 238 | 175 | 62 | 0 | 14 | 0 | 28 | 0 | 18 |
매출총이익 | 459 | 429 | 385 | -94 | -86 | -71 | -108 | -113 | -117 | -117 | -77 | -150 | -142 | -135 | -107 | -19 | 0 | 35 | 0 | -11 | 0 | -5 |
판매관리비 | 71 | 74 | 84 | 85 | 92 | 96 | 94 | 102 | 106 | 107 | 100 | 103 | 105 | 102 | 102 | 81 | 0 | 54 | 0 | 51 | 0 | 26 |
연구개발비 | 163 | 153 | 142 | 120 | 119 | 116 | 110 | 95 | 76 | 63 | 566 | 602 | 722 | 816 | 322 | 308 | 0 | 114 | 0 | 43 | 0 | 42 |
영업이익 | 196 | 178 | 133 | -289 | -287 | -274 | -308 | -306 | -295 | -249 | -133 | -224 | -312 | -412 | -453 | -347 | 0 | -110 | 0 | -99 | 0 | -73 |
EBITDA | 228 | 211 | 166 | -251 | -246 | -234 | -280 | -279 | -268 | -222 | -94 | -190 | -285 | -386 | -433 | 0 | 0 | -97 | 0 | -92 | 0 | -67 |
영업외이익 | 14 | 14 | 12 | 16 | 19 | 17 | 9 | 9 | 6 | 4 | 12 | 8 | 5 | 10 | 6 | 8 | 0 | 2 | 0 | 0.83 | 0 | 2 |
법인세 | 28 | 29 | 35 | 2 | 0.86 | 0.20 | 0.07 | -0.02 | -0.03 | -0.13 | -3 | -2 | -2 | -0.78 | 3 | 2 | 0 | -0.73 | 0 | -0.25 | 0 | 0.11 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 181 | 162 | 108 | -278 | -273 | -260 | -302 | -301 | -291 | -249 | -122 | -219 | -313 | -412 | -468 | -361 | 0 | -129 | 0 | -100 | 0 | -71 |
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 | 19.12/31 | 19.09/30 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 438 | 482 | 551 | 203 | 300 | 402 | 464 | 538 | 618 | 496 | 541 | 574 | 658 | 811 | 1,061 | 0 | 0 | 1,323 | 892 | 31 | 0 | 21 |
단기투자 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 5 | 3 | 4 | 3 | 4 | 5 | 5 | 8 | 0 | 0 | 3 | 1.13 | 1.46 | 0 | 39 |
매출채권등 | 2 | 14 | 6 | 19 | 15 | 14 | 10 | 6 | 3 | 6 | 6 | 13 | 28 | 19 | 2 | 0 | 0 | 1.01 | 0 | 16 | 0 | 5 |
재고자산 | 0.54 | 0.54 | 0.47 | 0.46 | 26 | 25 | 23 | 22 | 25 | 24 | 8 | 13 | 26 | 56 | 141 | 0 | 0 | 15 | 1.43 | 6 | 0 | 3 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 241 | 245 | 241 | 276 | 279 | 279 | 272 | 262 | 253 | 242 | 251 | 235 | 221 | 200 | 193 | 0 | 0 | 101 | 94 | 62 | 0 | 40 |
무형자산 | 25 | 25 | 26 | 27 | 31 | 28 | 30 | 32 | 31 | 32 | 34 | 12 | 13 | 13 | 14 | 0 | 0 | 14 | 10 | 6 | 0 | 6 |
이연세자산 | 13 | 11 | 6 | 7 | 6 | 6 | 1.30 | 1.30 | 1.30 | 2 | 1.31 | 1.28 | 2 | 3 | 0.37 | 0 | 0 | 0.45 | 0.07 | 0 | 0 | 0.13 |
기타자산 | 19 | 22 | 19 | 21 | 29 | 31 | 37 | 33 | 40 | 55 | 66 | 73 | 74 | 51 | 244 | 0 | 0 | 55 | 23 | 9 | 0 | 10 |
자산총계 | 742 | 803 | 854 | 557 | 690 | 788 | 843 | 899 | 974 | 860 | 911 | 926 | 1,027 | 1,158 | 1,663 | 0 | 0 | 1,511 | 1,022 | 131 | 0 | 126 |
매입채무등 | 9 | 17 | 13 | 8 | 18 | 48 | 13 | 13 | 15 | 73 | 53 | 48 | 63 | 128 | 60 | 0 | 0 | 22 | 50 | 6 | 0 | 11 |
차입금 | 37 | 39 | 40 | 39 | 41 | 42 | 42 | 40 | 41 | 42 | 41 | 40 | 41 | 29 | 57 | 0 | 0 | 55 | 31 | 79 | 0 | 0.08 |
이연수익 | 0 | 0 | 3 | 85 | 87 | 93 | 93 | 99 | 103 | 107 | 112 | 120 | 134 | 142 | 747 | 0 | 0 | 658 | 152 | 74 | 0 | 70 |
이연세부채 | 19 | 18 | 24 | 0.78 | 0.52 | 0.65 | 0.64 | 0.63 | 0.61 | 0.61 | 0.59 | 0.61 | 0.75 | 0.74 | 0.31 | 0 | 0 | 0.39 | 0.13 | 2 | 0 | 0.22 |
기타부채 | 30 | 32 | 49 | 48 | 97 | 88 | 92 | 97 | 100 | 104 | 79 | 93 | 113 | 170 | 104 | 0 | 0 | 65 | 28 | 13 | 0 | 12 |
부채총계 | 96 | 106 | 129 | 180 | 244 | 271 | 240 | 250 | 260 | 327 | 286 | 303 | 352 | 470 | 968 | 0 | 0 | 800 | 261 | 173 | 0 | 94 |
자본금+ 자본잉여금 |
2,103 | 2,101 | 2,096 | 2,086 | 2,084 | 2,083 | 2,081 | 2,080 | 2,076 | 1,839 | 1,802 | 1,753 | 1,747 | 1,745 | 1,750 | 0 | 0 | 1,356 | 1,348 | 473 | 0 | 448 |
이익잉여금 | -1,456 | -1,404 | -1,371 | -1,709 | -1,637 | -1,566 | -1,479 | -1,431 | -1,363 | -1,306 | -1,177 | -1,129 | -1,072 | -1,057 | -1,055 | 0 | 0 | -645 | -587 | -516 | 0 | -416 |
기타포괄익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 647 | 697 | 725 | 377 | 447 | 517 | 602 | 649 | 713 | 533 | 625 | 623 | 675 | 688 | 695 | 0 | 0 | 711 | 761 | -43 | 0 | 32 |
주식수(만주) | 22,433 | 22,433 | 22,431 | 22,430 | 22,392 | 22,392 | 22,388 | 22,385 | 19,028 | 19,028 | 18,746 | 18,712 | 18,705 | 18,705 | 18,616 | 18,616 | 18,616 | 17,645 | 17,645 | 17,645 | 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 | 19.12/31 | 19.09/30 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 157 | 102 | 125 | -290 | -265 | -268 | -273 | -249 | -249 | -286 | -420 | -659 | -673 | -733 | -109 | 0 | 0 | 522 | 0 | -87 | 0 | -74 |
투자활동 | -14 | -18 | -30 | -40 | -47 | -55 | -62 | -76 | -89 | -93 | -107 | -99 | -109 | -128 | -121 | 0 | 0 | -45 | 0 | 28 | 0 | -4 |
재무활동 | -5 | -5 | -5 | -5 | -5 | 231 | 266 | 293 | 298 | 63 | -4 | -30 | -59 | 345 | 404 | 0 | 0 | 820 | 0 | 68 | 0 | -0.11 |
환율변동 | 0.32 | 1.00 | -3 | -94 | -0.45 | -1.15 | -7 | 492 | -0.30 | 0.84 | 11 | 7 | 2 | 5 | -6 | 0 | 0 | -5 | 0 | 0.11 | 0 | 0.21 |
현금의증감 | 138 | 78 | 89 | -335 | -317 | -92 | -69 | -32 | -40 | -317 | -531 | -789 | -841 | -516 | 174 | 0 | 0 | 1,297 | 0 | 9 | 0 | -78 |
자본적지출 | -10 | -14 | -26 | -34 | -44 | -52 | -59 | -72 | -84 | -88 | -100 | -98 | -106 | -124 | -112 | 0 | 0 | -36 | 0 | -11 | 0 | -9 |
잉여현금 | 147 | 88 | 99 | -323 | -309 | -320 | -332 | -320 | -334 | -374 | -520 | -757 | -779 | -857 | -221 | 0 | 0 | 486 | 0 | -98 | 0 | -84 |