25.05/03 | 25.02/01 | 24.11/02 | 24.08/03 | 24.05/04 | 24.02/03 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/30 | 20.10/31 | 20.08/01 | 20.05/02 | 20.02/01 | 19.11/02 | 19.08/03 | 19.05/04 | 19.02/02 | 18.11/03 | 18.08/04 | 18.05/05 | 18.02/03 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | 15.08/01 | 15.05/02 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 24,587 | 17,579 | 24,080 | 23,827 | 23,773 | 16,781 | 29,685 | 29,310 | 28,753 | 28,332 | 27,692 | 27,169 | 26,744 | 26,321 | 26,009 | 25,768 | 25,702 | 25,509 | 25,057 | 24,626 | 24,089 | 23,611 | 23,501 | 23,293 | 23,078 | 22,823 | 22,979 | 22,757 | 22,512 | 22,246 | 21,520 | 21,205 | 20,921 | 20,719 | 20,449 | 20,393 | 18,408 | 15,498 | 12,609 | 9,759 | 8,779 |
매출원가 | 16,486 | 11,284 | 16,100 | 16,012 | 16,039 | 10,761 | 20,741 | 20,470 | 19,926 | 19,396 | 19,006 | 18,793 | 18,631 | 18,584 | 18,259 | 17,860 | 17,742 | 17,721 | 17,461 | 17,250 | 16,981 | 16,570 | 16,508 | 16,334 | 16,103 | 15,876 | 15,842 | 15,626 | 15,418 | 15,224 | 14,792 | 14,623 | 14,453 | 14,325 | 14,209 | 14,273 | 12,945 | 10,842 | 8,687 | 6,511 | 5,692 |
매출총이익 | 8,100 | 6,294 | 7,980 | 7,815 | 7,735 | 6,020 | 8,943 | 8,839 | 8,827 | 8,935 | 8,686 | 8,377 | 8,113 | 7,737 | 7,750 | 7,908 | 7,960 | 7,788 | 7,596 | 7,376 | 7,108 | 7,041 | 6,992 | 6,960 | 6,975 | 6,948 | 7,136 | 7,131 | 7,094 | 7,022 | 6,728 | 6,583 | 6,467 | 6,395 | 6,240 | 6,120 | 5,462 | 4,657 | 3,922 | 3,248 | 3,086 |
판매관리비 | 6,646 | 4,832 | 6,336 | 6,203 | 6,038 | 4,245 | 7,316 | 7,133 | 6,903 | 6,699 | 6,489 | 6,251 | 6,090 | 5,926 | 5,836 | 5,839 | 5,919 | 5,900 | 6,140 | 6,028 | 5,866 | 5,779 | 8,127 | 8,065 | 7,967 | 7,887 | 5,163 | 5,120 | 5,047 | 5,023 | 4,908 | 4,846 | 4,792 | 4,690 | 4,652 | 4,650 | 4,227 | 3,607 | 2,959 | 2,288 | 2,045 |
연구개발비 | 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 |
영업이익 | 1,484 | 1,491 | 1,644 | 1,612 | 1,697 | 1,774 | 1,627 | 1,707 | 1,925 | 2,236 | 2,197 | 2,126 | 2,023 | 1,811 | 1,914 | 2,069 | 2,042 | 1,888 | 1,456 | 1,349 | 1,243 | 1,262 | -1,135 | -1,105 | -992 | -940 | 1,974 | 2,011 | 2,048 | 1,999 | 1,820 | 1,737 | 1,675 | 1,705 | 1,588 | 1,469 | 1,236 | 1,050 | 964 | 960 | 1,041 |
EBITDA | -2,077 | -2,055 | -159 | -231 | -190 | -89 | 2,438 | 2,491 | 2,699 | 3,004 | 2,957 | 2,875 | 2,755 | 2,527 | 2,624 | 2,771 | 2,735 | 2,574 | 2,137 | 2,020 | 1,901 | 1,906 | -503 | -483 | -370 | -318 | 2,593 | 2,629 | 2,664 | 2,617 | 2,430 | 2,355 | 2,304 | 2,342 | 2,243 | 2,141 | 1,828 | 1,535 | 1,326 | 1,198 | 1,246 |
영업외이익 | -8,071 | -8,145 | -4,420 | -4,420 | -4,420 | -4,528 | -0.30 | -0.30 | -0.50 | -0.40 | -0.40 | -0.40 | -0.30 | -0.30 | -0.20 | -0.10 | -0.30 | -0.80 | -2 | -2 | -2 | -1.40 | -1.10 | -1.20 | 0.50 | 0.50 | 8 | 8 | 7 | 7 | -0.80 | -0.50 | -0.40 | 0.10 | -2 | -3 | -5 | -2 | -4 | -5 | -3 |
법인세 | 364 | 341 | 367 | 354 | 376 | 396 | 355 | 377 | 429 | 495 | 402 | 381 | 353 | 304 | 404 | 441 | 433 | 398 | 340 | 304 | 273 | 272 | 298 | 295 | 311 | 282 | -180 | -123 | -77 | -10 | 514 | 458 | 448 | 433 | 381 | 365 | 221 | 166 | 160 | 194 | 313 |
중단손익 | -4,066 | -4,073 | -2,210 | -2,210 | -2,210 | -2,264 | 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 | -2,987 | -3,030 | -1,044 | -1,065 | -997 | -998 | 1,164 | 1,219 | 1,378 | 1,615 | 1,617 | 1,567 | 1,490 | 1,328 | 1,377 | 1,490 | 1,469 | 1,342 | 962 | 888 | 807 | 827 | -1,603 | -1,577 | -1,483 | -1,591 | 1,756 | 1,714 | 1,674 | 1,714 | 996 | 928 | 864 | 896 | 804 | 714 | 446 | 282 | 260 | 311 | 531 |
25.05/03 | 25.02/01 | 24.11/02 | 24.08/03 | 24.05/04 | 24.02/03 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/30 | 20.10/31 | 20.08/01 | 20.05/02 | 20.02/01 | 19.11/02 | 19.08/03 | 19.05/04 | 19.02/02 | 18.11/03 | 18.08/04 | 18.05/05 | 18.02/03 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | 15.08/01 | 15.05/02 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 1,084 | 1,332 | 773 | 644 | 464 | 498 | 516 | 583 | 942 | 711 | 507 | 742 | 1,272 | 1,038 | 755 | 768 | 1,521 | 1,464 | 1,165 | 1,797 | 1,802 | 586 | 480 | 648 | 751 | 447 | 708 | 647 | 475 | 1,098 | 400 | 693 | 1,155 | 866 | 734 | 1,093 | 930 | 736 | 1,107 | 1,303 | 8,115 |
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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 0 |
매출채권등 | 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 |
재고자산 | 2,704 | 2,672 | 5,535 | 5,102 | 2,457 | 2,496 | 5,515 | 5,329 | 5,112 | 5,449 | 5,658 | 5,422 | 4,801 | 4,367 | 4,316 | 3,668 | 3,605 | 3,427 | 3,792 | 3,276 | 3,199 | 3,522 | 3,883 | 3,471 | 3,326 | 3,536 | 3,716 | 3,288 | 3,248 | 3,169 | 3,398 | 2,929 | 2,878 | 2,866 | 3,274 | 2,975 | 2,930 | 2,886 | 3,185 | 2,825 | 1,094 |
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 | 8,794 | 8,646 | 13,397 | 13,233 | 7,647 | 7,495 | 12,483 | 12,030 | 11,615 | 11,430 | 11,237 | 11,087 | 10,879 | 10,903 | 10,801 | 10,591 | 10,539 | 10,440 | 10,281 | 10,237 | 10,112 | 10,107 | 9,675 | 9,681 | 9,636 | 3,445 | 3,406 | 3,316 | 3,250 | 3,201 | 3,179 | 3,115 | 3,094 | 3,116 | 3,176 | 3,174 | 3,153 | 3,126 | 3,141 | 3,152 | 1,226 |
무형자산 | 423 | 421 | 3,063 | 3,063 | 423 | 423 | 5,082 | 5,083 | 5,083 | 5,083 | 5,082 | 5,084 | 5,084 | 5,084 | 5,085 | 5,085 | 5,086 | 5,084 | 5,083 | 5,083 | 5,081 | 5,083 | 5,397 | 5,396 | 5,396 | 5,685 | 8,438 | 8,458 | 8,479 | 8,501 | 8,527 | 8,551 | 8,571 | 8,597 | 8,622 | 8,648 | 8,674 | 8,128 | 8,130 | 8,089 | 167 |
이연세자산 | 269 | 261 | 5 | 8 | 9 | 9 | 11 | 13 | 14 | 15 | 16 | 18 | 19 | 20 | 22 | 24 | 24 | 23 | 23 | 24 | 23 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 86 | 58 |
기타자산 | 5,018 | 5,312 | 560 | 567 | 11,111 | 11,103 | 425 | 389 | 343 | 333 | 410 | 323 | 317 | 309 | 410 | 309 | 276 | 257 | 308 | 254 | 255 | 252 | 307 | 298 | 246 | 388 | 381 | 394 | 375 | 365 | 226 | 241 | 293 | 252 | 385 | 435 | 370 | 1,023 | 1,016 | 1,107 | 210 |
자산총계 | 18,291 | 18,644 | 23,333 | 22,617 | 22,110 | 22,024 | 24,031 | 23,428 | 23,109 | 23,022 | 22,910 | 22,676 | 22,372 | 21,722 | 21,390 | 20,445 | 21,051 | 20,696 | 20,652 | 20,671 | 20,472 | 19,575 | 19,742 | 19,494 | 19,354 | 13,501 | 16,649 | 16,104 | 15,827 | 16,333 | 15,730 | 15,532 | 15,995 | 15,702 | 16,195 | 16,329 | 16,061 | 15,901 | 16,699 | 16,565 | 10,869 |
매입채무등 | 1,572 | 1,706 | 2,945 | 2,236 | 1,305 | 1,167 | 1,857 | 1,776 | 1,598 | 1,900 | 1,864 | 2,011 | 1,794 | 1,884 | 1,985 | 1,560 | 1,521 | 1,481 | 1,587 | 1,481 | 1,337 | 1,337 | 1,473 | 1,455 | 1,187 | 1,416 | 1,365 | 1,242 | 1,182 | 1,175 | 1,181 | 1,196 | 1,224 | 1,120 | 1,266 | 1,352 | 1,260 | 1,252 | 1,259 | 1,153 | 516 |
차입금 | 7,907 | 7,831 | 10,550 | 10,798 | 7,391 | 7,368 | 10,688 | 10,350 | 10,149 | 10,127 | 10,353 | 9,987 | 9,913 | 9,970 | 9,770 | 9,677 | 9,683 | 9,640 | 9,784 | 10,291 | 10,424 | 10,031 | 10,109 | 10,251 | 10,332 | 4,265 | 5,044 | 5,042 | 5,040 | 5,678 | 5,723 | 5,761 | 6,298 | 6,322 | 7,084 | 7,301 | 7,330 | 7,346 | 8,344 | 8,349 | 7,820 |
이연수익 | 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 |
이연세부채 | 267 | 148 | 994 | 936 | 1,008 | 916 | 1,185 | 1,136 | 1,270 | 1,181 | 1,123 | 1,112 | 1,245 | 1,091 | 1,123 | 1,067 | 1,229 | 1,122 | 1,074 | 1,039 | 1,152 | 1,076 | 1,031 | 990 | 1,115 | 1,069 | 1,033 | 1,020 | 1,100 | 1,061 | 1,518 | 1,491 | 1,727 | 1,620 | 1,568 | 1,630 | 1,684 | 1,671 | 1,690 | 1,690 | 31 |
기타부채 | 4,640 | 4,982 | 1,208 | 1,267 | 5,094 | 5,259 | 1,303 | 1,135 | 1,193 | 1,063 | 1,294 | 1,170 | 1,179 | 1,058 | 1,268 | 1,131 | 1,207 | 1,168 | 1,246 | 1,047 | 1,039 | 876 | 1,008 | 931 | 964 | 1,108 | 1,264 | 1,152 | 1,149 | 1,237 | 1,192 | 1,224 | 1,138 | 1,251 | 1,229 | 1,190 | 1,117 | 1,225 | 1,264 | 1,328 | 632 |
부채총계 | 14,386 | 14,667 | 15,697 | 15,237 | 14,798 | 14,710 | 15,033 | 14,397 | 14,209 | 14,271 | 14,634 | 14,280 | 14,131 | 14,003 | 14,146 | 13,434 | 13,639 | 13,411 | 13,691 | 13,857 | 13,951 | 13,320 | 13,621 | 13,628 | 13,598 | 7,858 | 8,706 | 8,456 | 8,471 | 9,151 | 9,614 | 9,672 | 10,386 | 10,312 | 11,147 | 11,473 | 11,391 | 11,494 | 12,557 | 12,518 | 8,998 |
자본금+ 자본잉여금 |
2 | 95 | 53 | 25 | 2 | 188 | 211 | 449 | 522 | 670 | 649 | 1,029 | 1,233 | 1,247 | 7,244 | 7,012 | 7,411 | 2,141 | 6,961 | 6,814 | 6,521 | 2,457 | 6,121 | 5,866 | 5,756 | 2,605 | 7,943 | 7,648 | 7,356 | 2,547 | 6,117 | 5,860 | 5,609 | 2,475 | 5,048 | 4,857 | 4,670 | 2,394 | 4,142 | 4,047 | 1,871 |
이익잉여금 | 3,956 | 3,942 | 7,637 | 7,404 | 7,356 | 7,125 | 8,834 | 8,622 | 8,422 | 8,123 | 7,671 | 7,404 | 7,044 | 6,508 | 0 | 0 | 0 | 5,180 | 0 | 0 | 0 | 3,838 | 0 | 0 | 0 | 3,076 | 0 | 0 | 0 | 4,667 | 0 | 0 | 0 | 2,953 | 0 | 0 | 0 | 2,056 | 0 | 0 | 0 |
기타포괄익 | -54 | -59 | -54 | -49 | -46 | 0 | -47 | -40 | -44 | -41 | -45 | -36 | -35 | -35 | 0 | 0 | 0 | -35 | 0 | 0 | 0 | -40 | 0 | 0 | 0 | -38 | 0 | 0 | 0 | -32 | 0 | 0 | 0 | -38 | 0 | 0 | 0 | -43 | 0 | 0 | 0 |
자본총계 | 3,905 | 3,977 | 7,636 | 7,380 | 7,312 | 7,313 | 8,998 | 9,031 | 8,900 | 8,752 | 8,275 | 8,397 | 8,242 | 7,719 | 7,244 | 7,012 | 7,411 | 7,285 | 6,961 | 6,814 | 6,521 | 6,255 | 6,121 | 5,866 | 5,756 | 5,643 | 7,943 | 7,648 | 7,356 | 7,182 | 6,117 | 5,860 | 5,609 | 5,390 | 5,048 | 4,857 | 4,670 | 4,407 | 4,142 | 4,047 | 1,871 |
주식수(만주) | 21,390 | 21,590 | 21,520 | 21,520 | 21,810 | 21,990 | 21,920 | 22,050 | 22,110 | 22,410 | 22,220 | 22,455 | 22,511 | 22,900 | 22,491 | 23,195 | 23,342 | 23,519 | 23,730 | 23,723 | 23,681 | 23,666 | 23,662 | 23,757 | 23,820 | 23,796 | 23,788 | 23,777 | 23,733 | 23,709 | 23,684 | 23,668 | 23,629 | 23,607 | 23,577 | 23,566 | 23,518 | 23,479 | 23,471 | 20,619 | 20,575 |
25.05/03 | 25.02/01 | 24.11/02 | 24.08/03 | 24.05/04 | 24.02/03 | 23.10/28 | 23.07/29 | 23.04/29 | 23.01/28 | 22.10/29 | 22.07/30 | 22.04/30 | 22.01/29 | 21.10/30 | 21.07/31 | 21.05/01 | 21.01/30 | 20.10/31 | 20.08/01 | 20.05/02 | 20.02/01 | 19.11/02 | 19.08/03 | 19.05/04 | 19.02/02 | 18.11/03 | 18.08/04 | 18.05/05 | 18.02/03 | 17.10/28 | 17.07/29 | 17.04/29 | 17.01/28 | 16.10/29 | 16.07/30 | 16.04/30 | 16.01/30 | 15.10/31 | 15.08/01 | 15.05/02 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 2,650 | 2,863 | 3,043 | 2,763 | 2,628 | 2,685 | 2,310 | 2,018 | 1,828 | 1,615 | 1,147 | 1,216 | 1,414 | 1,432 | 2,001 | 2,015 | 2,314 | 2,716 | 2,589 | 2,463 | 2,215 | 1,870 | 1,730 | 1,841 | 1,993 | 1,766 | 1,969 | 1,604 | 1,467 | 1,510 | 1,611 | 1,668 | 1,793 | 1,673 | 1,487 | 1,507 | 963 | 803 | 525 | 553 | 895 |
투자활동 | -1,467 | -1,695 | -2,144 | -2,277 | -2,228 | -2,108 | -1,650 | -1,501 | -1,350 | -1,254 | -1,200 | -1,102 | -1,053 | -1,020 | -929 | -870 | -877 | -890 | -959 | -1,003 | -1,064 | -1,020 | -966 | -911 | -828 | -817 | -802 | -753 | -701 | -628 | -561 | -481 | -499 | -484 | -470 | -546 | 240 | -6,978 | -6,948 | -6,860 | -7,554 |
재무활동 | -563 | -411 | -641 | -423 | -650 | -530 | -651 | -676 | -805 | -687 | -193 | -139 | -609 | -837 | -1,485 | -2,176 | -1,720 | -950 | -945 | -310 | -99 | -710 | -991 | -930 | -889 | -1,600 | -859 | -896 | -1,447 | -652 | -1,384 | -1,588 | -1,069 | -1,061 | -1,390 | -1,172 | -1,143 | 6,049 | 7,123 | 7,144 | 7,144 |
환율변동 | -0.70 | -2 | -0.60 | -2 | -0.40 | -1.00 | -0.50 | -0.50 | -3 | -1.20 | -3 | -0.50 | -0.30 | -0.40 | 2 | 1.30 | 2 | 0.90 | -0.60 | -0.90 | -0.80 | -0.50 | -0.30 | 0.70 | -0.60 | -0.50 | 0 | -0.70 | 0.80 | 0.60 | 0.60 | 0.40 | 0.40 | 1.10 | 0.30 | 1.00 | -1.00 | -0.90 | -1.30 | -2 | -0.80 |
현금의증감 | 620 | 754 | 257 | 62 | -250 | 46 | 9 | -160 | -330 | -327 | -248 | -25 | -249 | -425 | -410 | -1,030 | -281 | 878 | 685 | 1,149 | 1,052 | 139 | -228 | 1.00 | 275 | -651 | 308 | -46 | -680 | 231 | -334 | -400 | 225 | 130 | -373 | -209 | 59 | -128 | 699 | 835 | 483 |
자본적지출 | -1,075 | -1,299 | -1,120 | -1,233 | -1,159 | -1,195 | -1,650 | -1,501 | -1,350 | -1,254 | -1,200 | -1,102 | -1,054 | -1,023 | -931 | -872 | -879 | -890 | -959 | -1,003 | -1,064 | -1,037 | -983 | -927 | -845 | -817 | -802 | -757 | -705 | -632 | -565 | -481 | -499 | -566 | -593 | -667 | -588 | -480 | -408 | -331 | -319 |
잉여현금 | 1,575 | 1,563 | 1,923 | 1,530 | 1,469 | 1,490 | 660 | 517 | 478 | 361 | -53 | 114 | 360 | 409 | 1,070 | 1,143 | 1,435 | 1,827 | 1,630 | 1,460 | 1,151 | 833 | 747 | 914 | 1,148 | 949 | 1,167 | 847 | 762 | 878 | 1,046 | 1,187 | 1,294 | 1,108 | 893 | 840 | 375 | 323 | 117 | 222 | 576 |