최근 실적발표 25. 06/05
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 | 21.04/20 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/20 | 20.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 806 | 796 | 788 | 774 | 755 | 732 | 703 | 674 | 647 | 618 | 589 | 558 | 526 | 492 | 461 | 430 | 405 | 387 | 0 | 0 | 0 | 324 |
매출원가 | 234 | 222 | 211 | 199 | 189 | 179 | 171 | 165 | 164 | 164 | 164 | 162 | 158 | 148 | 141 | 132 | 122 | 122 | 0 | 0 | 0 | 123 |
매출총이익 | 572 | 574 | 577 | 574 | 566 | 553 | 532 | 509 | 483 | 454 | 424 | 396 | 369 | 345 | 320 | 298 | 283 | 265 | 0 | 0 | 0 | 201 |
판매관리비 | 447 | 458 | 453 | 445 | 430 | 428 | 430 | 429 | 434 | 429 | 425 | 420 | 404 | 372 | 333 | 307 | 266 | 250 | 0 | 0 | 0 | 204 |
연구개발비 | 92 | 92 | 93 | 92 | 93 | 91 | 88 | 84 | 80 | 77 | 72 | 70 | 65 | 61 | 58 | 52 | 45 | 40 | 0 | 0 | 0 | 32 |
영업이익 | 17 | 24 | 32 | 37 | 43 | 34 | 14 | -4 | -31 | -51 | -85 | -105 | -112 | -99 | -71 | -61 | -28 | -26 | 0 | 0 | 0 | -36 |
EBITDA | 67 | 75 | 86 | 93 | 98 | 84 | 57 | 32 | -4 | -29 | -68 | -94 | -104 | -96 | -71 | -64 | -31 | -29 | 0 | 0 | 0 | -32 |
영업외이익 | 24 | 24 | 28 | 28 | 29 | 27 | 21 | 16 | 8 | 4 | 0.96 | -1.25 | -3 | -5 | -7 | -9 | -9 | -9 | 0 | 0 | 0 | -0.90 |
법인세 | -69 | -73 | 16 | 15 | 13 | 9 | 5 | 5 | 5 | 8 | 8 | 7 | 8 | 7 | 7 | 6 | 4 | 4 | 0 | 0 | 0 | 3 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 109 | 122 | 44 | 51 | 59 | 51 | 30 | 7 | -28 | -56 | -92 | -114 | -122 | -111 | -85 | -77 | -41 | -38 | 0 | 0 | 0 | -40 |
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 | 21.04/20 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/20 | 20.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 126 | 145 | 93 | 119 | 127 | 164 | 172 | 148 | 186 | 188 | 156 | 154 | 132 | 321 | 522 | 434 | 84 | 68 | 0 | 0 | 0 | 10 |
단기투자 | 444 | 338 | 383 | 349 | 483 | 499 | 484 | 481 | 418 | 390 | 388 | 387 | 399 | 211 | 19 | 115 | 191 | 213 | 0 | 0 | 0 | 0 |
매출채권등 | 203 | 286 | 174 | 189 | 188 | 268 | 154 | 177 | 177 | 205 | 133 | 144 | 136 | 164 | 104 | 105 | 93 | 116 | 0 | 0 | 0 | 108 |
재고자산 | 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 | 0 | 0 | 0 | 0 |
유형자산 | 78 | 76 | 81 | 82 | 81 | 63 | 58 | 58 | 41 | 39 | 34 | 33 | 30 | 15 | 13 | 12 | 10 | 9 | 0 | 0 | 0 | 7 |
무형자산 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 51 | 51 | 51 | 51 | 47 | 47 | 47 | 0 | 0 | 0 | 48 |
이연세자산 | 88 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 201 | 199 | 189 | 195 | 195 | 179 | 169 | 159 | 152 | 152 | 135 | 144 | 152 | 159 | 135 | 138 | 148 | 144 | 0 | 0 | 0 | 95 |
자산총계 | 1,190 | 1,184 | 970 | 984 | 1,124 | 1,223 | 1,088 | 1,073 | 1,024 | 1,025 | 897 | 911 | 900 | 920 | 845 | 851 | 573 | 597 | 0 | 0 | 0 | 268 |
매입채무등 | 27 | 27 | 33 | 25 | 19 | 35 | 22 | 23 | 22 | 30 | 16 | 40 | 21 | 16 | 11 | 10 | 16 | 17 | 0 | 0 | 0 | 10 |
차입금 | 51 | 49 | 51 | 51 | 52 | 33 | 30 | 32 | 17 | 17 | 14 | 14 | 16 | 0 | 0 | 0 | 81 | 79 | 0 | 0 | 0 | 0 |
이연수익 | 409 | 410 | 314 | 367 | 371 | 375 | 298 | 323 | 323 | 326 | 259 | 277 | 278 | 284 | 234 | 244 | 240 | 241 | 0 | 0 | 0 | 224 |
이연세부채 | 0 | 0 | 1.48 | 1.48 | 1.47 | 1.47 | 1.30 | 1.30 | 1.29 | 1.29 | 1.09 | 1.09 | 1.10 | 1.10 | 0.87 | 0.87 | 0.87 | 0.87 | 0 | 0 | 0 | 0.67 |
기타부채 | 63 | 86 | 74 | 70 | 70 | 99 | 78 | 76 | 82 | 102 | 90 | 71 | 78 | 103 | 81 | 62 | 51 | 65 | 0 | 0 | 0 | 55 |
부채총계 | 550 | 572 | 473 | 515 | 513 | 543 | 430 | 455 | 445 | 476 | 380 | 403 | 394 | 404 | 326 | 317 | 389 | 403 | 0 | 0 | 0 | 291 |
자본금+ 자본잉여금 |
1,270 | 1,245 | 1,226 | 1,209 | 1,182 | 1,159 | 1,130 | 1,105 | 1,077 | 1,050 | 1,021 | 1,004 | 977 | 958 | 936 | 923 | 540 | 523 | 0 | 0 | 0 | 278 |
이익잉여금 | -628 | -626 | -725 | -735 | -566 | -475 | -466 | -483 | -494 | -497 | -497 | -491 | -467 | -442 | -418 | -389 | -356 | -330 | 0 | 0 | 0 | -299 |
기타포괄익 | -3 | -7 | -4 | -4 | -5 | -4 | -5 | -4 | -4 | -4 | -7 | -5 | -4 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 |
자본총계 | 640 | 612 | 497 | 469 | 611 | 680 | 658 | 617 | 579 | 549 | 517 | 508 | 506 | 516 | 518 | 534 | 184 | 194 | 0 | 0 | 0 | -22 |
주식수(만주) | 25,664 | 27,477 | 26,197 | 27,193 | 28,403 | 28,709 | 28,812 | 28,385 | 28,134 | 25,953 | 26,028 | 25,878 | 25,690 | 19,502 | 25,519 | 16,759 | 9,821 | 9,037 | 9,167 | 8,719 | 8,637 | 8,434 |
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 | 21.04/20 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/20 | 20.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 120 | 78 | 90 | 101 | 95 | 71 | 76 | 57 | 48 | 27 | -10 | -13 | -25 | -33 | -26 | -33 | -31 | 7 | 0 | 0 | 0 | 19 |
투자활동 | 33 | 154 | 96 | 128 | -69 | -111 | -101 | -101 | -30 | -193 | -384 | -291 | -226 | -16 | 135 | -126 | -199 | -219 | 0 | 0 | 0 | -12 |
재무활동 | -155 | -248 | -264 | -254 | -79 | 24 | 49 | 44 | 41 | 35 | 31 | 27 | 302 | 303 | 278 | 488 | 228 | 270 | 0 | 0 | 0 | -8 |
환율변동 | 2 | -2 | -0.89 | -2 | -2 | -0.94 | 0.41 | 0.65 | -0.28 | -1.18 | -3 | -3 | -2 | -1.17 | -0.88 | -0.25 | 0.11 | -0.07 | 0 | 0 | 0 | -0.17 |
현금의증감 | -0.87 | -19 | -79 | -27 | -55 | -16 | 25 | -0.05 | 59 | -133 | -366 | -280 | 48 | 253 | 385 | 329 | -2 | 58 | 0 | 0 | 0 | -0.40 |
자본적지출 | -16 | -18 | -20 | -20 | -22 | -20 | -21 | -19 | -18 | -16 | -14 | -13 | -13 | -12 | -11 | -10 | -7 | -6 | 0 | 0 | 0 | -5 |
잉여현금 | 103 | 59 | 70 | 81 | 73 | 51 | 55 | 38 | 30 | 10 | -24 | -27 | -39 | -45 | -38 | -43 | -38 | 0.83 | 0 | 0 | 0 | 14 |