최근 실적발표 25. 05/27
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 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 19 | 20 | 21 | 23 | 26 | 28 | 31 | 33 | 34 | 37 | 40 | 36 | 29 | 21 | 12 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 12 | 15 | 15 | 17 | 17 | 17 | 18 | 19 | 20 | 20 | 20 | 20 | 18 |
매출원가 | 13 | 14 | 17 | 20 | 20 | 22 | 28 | 30 | 32 | 35 | 33 | 29 | 22 | 16 | 8 | 7 | 7 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 10 | 11 | 11 | 12 | 11 | 11 | 12 | 12 | 12 | 10 | 10 | 9 |
매출총이익 | 6 | 5 | 4 | 3 | 6 | 6 | 4 | 3 | 2 | 2 | 6 | 7 | 7 | 6 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 5 | 5 | 6 | 6 | 5 | 7 | 7 | 9 | 8 | 10 | 10 | 9 |
판매관리비 | 12 | 15 | 18 | 20 | 23 | 25 | 27 | 28 | 28 | 30 | 30 | 28 | 24 | 18 | 13 | 12 | 10 | 10 | 10 | 11 | 12 | 13 | 14 | 13 | 12 | 11 | 9 | 10 | 10 | 11 | 11 | 13 | 13 | 13 | 13 | 12 | 12 | 11 | 11 | 11 | 10 |
연구개발비 | 0.94 | 1.34 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1.47 | 1.44 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
영업이익 | -13 | -15 | -21 | -19 | -20 | -22 | -26 | -27 | -29 | -30 | -26 | -23 | -19 | -15 | -11 | -9 | -9 | -8 | -9 | -10 | -5 | -6 | -8 | -8 | -12 | -11 | -9 | -10 | -11 | -11 | -11 | -12 | -12 | -12 | -11 | -10 | -8 | -8 | -5 | -4 | -4 |
EBITDA | -6 | -14 | -15 | -15 | -18 | -20 | -23 | -22 | -17 | -17 | -6 | 3 | -2 | 26 | 24 | 17 | 22 | -2 | -5 | -9 | -8 | -10 | -11 | -12 | -14 | -14 | -13 | -12 | -11 | -11 | -11 | -11 | -12 | -12 | -11 | -9 | -7 | -11 | -9 | -13 | -14 |
영업외이익 | 5 | -0.83 | 4 | 2 | -0.05 | -0.31 | 0.52 | 3 | 10 | 10 | 17 | 24 | 16 | 40 | 35 | 26 | 30 | 5 | 4 | 0.72 | -4 | -4 | -4 | -5 | -3 | -4 | -4 | -2 | -0.74 | -0.41 | -0.17 | -0.18 | -0.40 | -0.22 | 0.05 | 0.14 | 0.21 | -4 | -5 | -10 | -10 |
법인세 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -0.09 | -0.09 | -0.09 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -12 | -20 | -20 | -20 | -24 | -26 | -28 | -26 | -19 | -19 | -9 | 1.47 | -3 | 25 | 24 | 17 | 21 | -3 | -6 | -9 | -9 | -10 | -12 | -14 | -16 | -16 | -15 | -13 | -13 | -12 | -12 | -12 | -12 | -13 | -11 | -10 | -8 | -12 | -10 | -15 | -15 |
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 | 20.06/30 | 20.03/31 | 19.12/31 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 4 | 0.45 | 0.42 | 0.52 | 0.93 | 0.68 | 2 | 3 | 3 | 4 | 6 | 13 | 21 | 32 | 41 | 58 | 68 | 4 | 8 | 16 | 0.33 | 0.36 | 1.27 | 0.33 | 2 | 4 | 8 | 0.47 | 0.17 | 0.55 | 0.82 | 1.33 | 1.41 | 4 | 2 | 4 | 6 | 7 | 8 | 0.67 | 2 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 1.25 | 1.46 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 6 | 8 | 5 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 4 | 3 |
재고자산 | 2 | 3 | 2 | 2 | 3 | 4 | 5 | 6 | 6 | 7 | 11 | 9 | 9 | 10 | 12 | 10 | 9 | 8 | 6 | 5 | 5 | 5 | 6 | 7 | 7 | 7 | 7 | 8 | 8 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 13 | 12 | 11 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 1.04 | 1.08 | 0.96 | 7 | 7 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 10 | 8 | 7 | 7 | 1.46 | 1.42 | 1.47 | 0.98 | 0.24 | 0.32 | 0.31 | 0.46 | 0.62 | 0.25 | 0.31 | 0.45 | 0.54 | 0.64 | 0.78 | 0.92 | 0.78 | 0.87 | 0.95 | 0.92 | 0.97 | 1.06 | 1.01 | 1.12 | 1.06 |
무형자산 | 10 | 11 | 11 | 16 | 17 | 17 | 17 | 17 | 18 | 18 | 18 | 19 | 19 | 17 | 16 | 2 | 0.39 | 0.39 | 0.38 | 0.43 | 0.42 | 0.41 | 0.43 | 0.44 | 0.48 | 0.49 | 0.48 | 0.49 | 0.50 | 0.50 | 0.51 | 0.47 | 0.47 | 0.47 | 0.47 | 0.45 | 0.43 | 0.41 | 0.37 | 0.27 | 0.25 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.04 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 11 | 12 | 12 | 13 | 13 | 13 | 14 | 14 | 15 | 14 | 15 | 15 | 15 | 12 | 11 | 4 | 3 | 3 | 3 | 1.03 | 0.97 | 0.91 | 0.88 | 0.82 | 0.54 | 0.69 | 0.73 | 0.36 | 0.33 | 0.32 | 0.59 | 0.83 | 0.85 | 0.66 | 0.93 | 1.28 | 1.16 | 0.90 | 0.88 | 1.30 | 0.92 |
자산총계 | 30 | 28 | 32 | 43 | 45 | 47 | 51 | 54 | 55 | 57 | 68 | 71 | 79 | 83 | 92 | 83 | 85 | 21 | 22 | 25 | 9 | 9 | 12 | 11 | 13 | 14 | 19 | 12 | 12 | 13 | 15 | 16 | 17 | 19 | 17 | 20 | 22 | 23 | 26 | 20 | 18 |
매입채무등 | 5 | 11 | 12 | 12 | 11 | 11 | 13 | 13 | 12 | 9 | 10 | 7 | 8 | 5 | 6 | 0.67 | 0.67 | 1.14 | 1.06 | 2 | 2 | 2 | 2 | 2 | 2 | 0.78 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1.43 | 1.42 | 1.37 | 2 | 3 | 2 |
차입금 | 3 | 9 | 7 | 11 | 11 | 10 | 6 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 7 | 1.30 | 0.98 | 1.00 | 2 | 6 | 7 | 9 | 8 | 7 | 10 | 9 | 9 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 0.05 | 0.06 | 0.07 | 0.08 | 0.09 | 3 | 3 |
이연수익 | 10 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1.27 |
이연세부채 | 0.01 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.00 | 0.00 | 0 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
기타부채 | 0.58 | 6 | 16 | 17 | 15 | 15 | 14 | 16 | 10 | 9 | 8 | 16 | 21 | 20 | 23 | 34 | 31 | 4 | 4 | 4 | 5 | 4 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 1.18 | 1.07 | 1.27 | 2 | 1.30 | 1.06 | 1.04 | 1.00 | 1.28 | 2 | 2 |
부채총계 | 19 | 37 | 35 | 40 | 38 | 36 | 32 | 31 | 25 | 20 | 20 | 26 | 32 | 27 | 36 | 36 | 33 | 6 | 7 | 12 | 14 | 15 | 15 | 13 | 17 | 16 | 16 | 14 | 13 | 12 | 11 | 12 | 11 | 11 | 6 | 5 | 5 | 5 | 5 | 8 | 7 |
자본금+ 자본잉여금 |
146 | 130 | 129 | 129 | 129 | 129 | 128 | 128 | 128 | 128 | 130 | 125 | 125 | 125 | 122 | 121 | 120 | 104 | 104 | 103 | 86 | 81 | 81 | 79 | 78 | 76 | 75 | 65 | 63 | 63 | 62 | 58 | 58 | 58 | 57 | 56 | 56 | 56 | 55 | 43 | 42 |
이익잉여금 | -133 | -138 | -130 | -127 | -122 | -118 | -110 | -106 | -98 | -92 | -82 | -80 | -77 | -69 | -66 | -74 | -68 | -90 | -90 | -90 | -90 | -87 | -84 | -81 | -81 | -77 | -72 | -67 | -64 | -62 | -58 | -54 | -52 | -50 | -45 | -42 | -39 | -37 | -34 | -32 | -31 |
기타포괄익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 13 | -8 | -1.18 | 2 | 7 | 11 | 18 | 22 | 30 | 36 | 48 | 45 | 48 | 56 | 56 | 47 | 52 | 14 | 14 | 13 | -4 | -6 | -3 | -2 | -3 | -1.41 | 3 | -2 | -1.11 | 0.86 | 4 | 4 | 6 | 8 | 12 | 14 | 17 | 19 | 21 | 11 | 11 |
주식수(만주) | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 22.09/30 | 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 | 19.09/30 | 19.06/30 | 19.03/31 | 18.12/31 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -10 | -5 | -8 | -10 | -10 | -10 | -7 | -11 | -14 | -19 | -23 | -23 | -21 | -18 | -15 | -15 | -14 | -13 | -11 | -6 | -2 | -1.12 | -5 | -6 | -10 | -9 | -5 | -5 | -4 | -6 | -7 | -7 | -8 | -6 | -5 | -5 | -5 | -8 | -7 | -7 | -6 |
투자활동 | 0.14 | 0.39 | 0.35 | -0.08 | -0.01 | -0.24 | 0.35 | 0.29 | 0.18 | -3 | -5 | -16 | -22 | -19 | -19 | -8 | -2 | -1.50 | -1.03 | -0.33 | -0.21 | -0.27 | -0.67 | -0.59 | -0.61 | -0.07 | 0.45 | 0.31 | 0.05 | -0.48 | -1.02 | -1.11 | -0.94 | -0.94 | -0.60 | -0.55 | -0.56 | 0.88 | 0.78 | 0.05 | 0.10 |
재무활동 | 13 | 4 | 6 | 8 | 8 | 7 | 2 | -0.07 | -4 | -7 | -6 | -6 | -4 | 65 | 67 | 65 | 83 | 19 | 19 | 23 | -0.32 | -2 | -1.04 | 6 | 12 | 12 | 11 | 4 | 3 | 3 | 6 | 5 | 4 | 4 | -0.02 | 9 | 9 | 11 | 11 | 7 | 7 |
환율변동 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | 3 | -0.32 | -2 | -2 | -2 | -3 | -4 | -11 | -18 | -28 | -34 | -45 | -47 | 28 | 33 | 42 | 67 | 4 | 7 | 16 | -2 | -3 | -7 | -0.64 | 2 | 3 | 7 | -0.35 | -0.74 | -4 | -1.50 | -3 | -5 | -3 | -6 | 3 | 4 | 4 | 5 | -0.01 | 0.90 |
자본적지출 | 0.39 | 0.95 | 0.94 | 0.49 | 0.45 | -0.09 | 0.56 | 0.39 | 0.28 | -1.46 | -3 | -3 | -8 | -6 | -6 | -6 | -0.77 | -0.70 | -0.78 | -0.33 | -0.21 | -0.27 | -0.17 | -0.09 | -0.11 | -0.07 | -0.05 | -0.19 | -0.45 | -0.48 | -0.52 | -0.61 | -0.44 | -0.44 | -0.60 | -0.55 | -0.56 | -0.62 | -0.72 | -0.61 | -0.57 |
잉여현금 | -10 | -4 | -7 | -10 | -9 | -10 | -6 | -10 | -13 | -20 | -26 | -26 | -29 | -24 | -21 | -21 | -15 | -14 | -12 | -7 | -2 | -1.39 | -5 | -6 | -10 | -9 | -5 | -5 | -4 | -7 | -7 | -7 | -8 | -6 | -6 | -5 | -6 | -8 | -7 | -8 | -7 |