최근 실적발표 24. 10/30
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 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 10,152 | 9,610 | 9,113 | 8,635 | 8,150 | 7,687 | 7,162 | 6,583 | 6,065 | 5,639 | 5,267 | 4,888 | 4,558 | 4,162 | 3,601 | 2,886 | 2,214 | 0 | 0 | 885 | 291 |
매출원가 | 5,318 | 5,100 | 4,850 | 4,589 | 4,374 | 4,149 | 3,894 | 3,588 | 3,209 | 2,863 | 2,538 | 2,338 | 2,172 | 1,969 | 1,737 | 1,368 | 1,069 | 0 | 0 | 523 | 228 |
매출총이익 | 4,834 | 4,510 | 4,263 | 4,046 | 3,776 | 3,538 | 3,268 | 2,995 | 2,856 | 2,776 | 2,729 | 2,550 | 2,386 | 2,193 | 1,864 | 1,518 | 1,145 | 0 | 0 | 362 | 63 |
판매관리비 | 3,404 | 3,344 | 3,153 | 3,111 | 3,060 | 3,051 | 2,951 | 2,829 | 2,737 | 2,642 | 2,573 | 2,416 | 2,345 | 2,168 | 1,781 | 1,513 | 1,162 | 0 | 0 | 839 | 213 |
연구개발비 | 1,124 | 1,085 | 1,051 | 1,003 | 1,000 | 976 | 912 | 829 | 712 | 601 | 496 | 430 | 506 | 432 | 370 | 321 | 146 | 0 | 0 | 107 | 51 |
영업이익 | -244 | -459 | -469 | -579 | -860 | -1,060 | -1,122 | -1,124 | -908 | -700 | -526 | -452 | -603 | -538 | -412 | -436 | -268 | 0 | 0 | -616 | -210 |
EBITDA | 346 | 112 | 79 | -62 | -480 | -724 | -873 | -976 | -514 | -401 | -279 | -244 | -413 | -356 | -231 | -266 | -116 | 0 | 0 | -612 | -194 |
영업외이익 | -67 | -76 | -90 | -107 | -224 | -256 | -285 | -305 | 13 | 5 | 4 | 0 | 5 | 8 | 13 | 10 | 9 | 0 | 0 | -50 | 7 |
법인세 | 19 | 31 | 21 | 31 | -3 | -14 | -14 | -31 | -12 | -7 | 4 | 5 | 4 | 5 | 3 | 3 | 2 | 0 | 0 | 1.00 | 0 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -172 | -407 | -420 | -558 | -1,044 | -1,266 | -1,359 | -1,365 | -880 | -686 | -525 | -468 | -625 | -567 | -442 | -461 | -283 | 0 | 0 | -667 | -204 |
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 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 3,664 | 3,430 | 3,124 | 2,656 | 2,344 | 1,904 | 1,833 | 1,977 | 2,320 | 2,727 | 2,243 | 2,506 | 2,861 | 3,334 | 4,007 | 4,345 | 1,187 | 0 | 0 | 287 | 215 |
단기투자 | 1,300 | 1,424 | 1,366 | 1,422 | 1,477 | 1,552 | 1,573 | 1,544 | 1,492 | 1,272 | 1,353 | 1,253 | 1,299 | 1,334 | 467 | 514 | 515 | 0 | 0 | 508 | 255 |
매출채권등 | 622 | 585 | 546 | 533 | 417 | 383 | 382 | 400 | 325 | 346 | 321 | 349 | 286 | 245 | 282 | 291 | 182 | 0 | 0 | 58 | 19 |
재고자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 848 | 723 | 704 | 640 | 627 | 667 | 717 | 732 | 780 | 907 | 1,055 | 1,059 | 554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86 |
유형자산 | 1,113 | 1,082 | 1,153 | 1,148 | 1,096 | 1,094 | 1,070 | 1,073 | 1,024 | 955 | 809 | 738 | 656 | 568 | 456 | 413 | 386 | 0 | 0 | 267 | 21 |
무형자산 | 3,037 | 2,957 | 3,007 | 3,091 | 3,008 | 3,104 | 3,146 | 3,135 | 2,933 | 3,124 | 452 | 377 | 380 | 383 | 386 | 390 | 365 | 0 | 0 | 409 | 0 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 1,693 | 1,636 | 1,550 | 1,349 | 1,044 | 897 | 925 | 928 | 678 | 597 | 589 | 527 | 322 | 318 | 304 | 400 | 239 | 0 | 0 | 203 | 87 |
자산총계 | 12,277 | 11,837 | 11,450 | 10,839 | 10,013 | 9,601 | 9,646 | 9,789 | 9,552 | 9,928 | 6,822 | 6,809 | 6,358 | 6,182 | 5,902 | 6,353 | 2,874 | 0 | 0 | 1,732 | 683 |
매입채무등 | 191 | 163 | 203 | 216 | 149 | 173 | 208 | 157 | 238 | 207 | 203 | 161 | 86 | 96 | 75 | 80 | 31 | 0 | 0 | 20 | 35 |
단기차입금 | 66 | 64 | 64 | 68 | 63 | 58 | 55 | 55 | 45 | 47 | 31 | 26 | 27 | 23 | 19 | 379 | 11 | 0 | 0 | 17 | 0 |
장기차입금 | 466 | 470 | 483 | 454 | 430 | 440 | 437 | 456 | 460 | 449 | 391 | 373 | 339 | 298 | 240 | 238 | 595 | 0 | 0 | 167 | 0 |
이연수익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 3,976 | 3,968 | 3,690 | 3,288 | 2,803 | 2,523 | 2,415 | 2,353 | 1,968 | 1,815 | 1,545 | 1,582 | 1,240 | 1,146 | 1,013 | 956 | 804 | 0 | 0 | 346 | 99 |
부채총계 | 4,699 | 4,665 | 4,440 | 4,026 | 3,445 | 3,194 | 3,115 | 3,021 | 2,711 | 2,518 | 2,170 | 2,142 | 1,692 | 1,563 | 1,347 | 1,653 | 1,441 | 0 | 0 | 550 | 134 |
이익잉여금 | -5,396 | -5,336 | -5,177 | -5,154 | -4,949 | -4,870 | -4,400 | -3,846 | -3,206 | -2,511 | -2,248 | -2,081 | -1,926 | -1,825 | -1,723 | -1,613 | -1,301 | 0 | 0 | -1,152 | -485 |
기타포괄익 | 122 | -25 | -1 | 73 | -68 | 9 | 18 | -33 | -292 | -107 | -14 | -4 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 |
자본총계 | 7,569 | 7,162 | 6,999 | 6,806 | 6,559 | 6,396 | 6,518 | 6,754 | 6,825 | 7,410 | 4,652 | 4,667 | 4,666 | 4,619 | 4,555 | 4,700 | -1,213 | 0 | 0 | -1,082 | -436 |
주식수(만주) | 42,796 | 41,048 | 40,548 | 39,294 | 39,321 | 38,873 | 39,039 | 37,141 | 38,475 | 36,396 | 34,921 | 33,684 | 34,016 | 33,470 | 32,781 | 6,239 | 4,501 | 4,451 | 4,416 | 4,325 | 4,430 |
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 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 2,099 | 1,966 | 1,829 | 1,673 | 1,211 | 1,012 | 784 | 367 | 511 | 419 | 506 | 692 | 462 | 585 | 543 | 252 | 156 | 0 | 0 | -467 | -159 |
투자활동 | -400 | -416 | -404 | -342 | -404 | -525 | -64 | -300 | -646 | -1,031 | -2,286 | -2,047 | -1,583 | -1,065 | -204 | -192 | -477 | 0 | 0 | -570 | -357 |
재무활동 | -261 | -52 | -355 | -752 | -701 | -1,081 | -770 | -375 | -372 | 17 | 18 | -483 | 2,795 | 2,790 | 3,166 | 3,996 | 813 | 0 | 0 | 1,109 | 666 |
환율변동 | 25 | -11 | -9 | 5 | 2 | -4 | -10 | -10 | -28 | -9 | 0 | -1.00 | 1.00 | 2 | 4 | 2 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | 1,463 | 1,487 | 1,061 | 584 | 108 | -598 | -60 | -318 | -535 | -604 | -1,762 | -1,839 | 1,675 | 2,312 | 3,509 | 4,058 | 492 | 0 | 0 | 72 | 150 |
자본적지출 | -319 | -306 | -309 | -324 | -333 | -359 | -356 | -346 | -320 | -279 | -254 | -237 | -204 | -209 | -181 | -159 | -156 | 0 | 0 | -92 | -16 |
잉여현금 | 1,780 | 1,660 | 1,520 | 1,349 | 878 | 653 | 428 | 21 | 191 | 140 | 252 | 455 | 258 | 376 | 362 | 93 | 0 | 0 | 0 | -559 | -175 |