최근 실적발표 24. 11/18
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 | 17.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 348 | 249 | 157 | 117 | 77 | 56 | 61 | 44 | 37 | 42 | 40 | 57 | 103 | 161 | 184 | 180 | 180 | 144 | 130 | 122 | 78 | 0 | 0 | 66 | 32 |
매출원가 | 132 | 92 | 58 | 42 | 27 | 20 | 21 | 15 | 13 | 15 | 15 | 21 | 39 | 63 | 75 | 74 | 73 | 60 | 54 | 51 | 34 | 0 | 0 | 33 | 28 |
매출총이익 | 217 | 157 | 99 | 75 | 49 | 36 | 40 | 29 | 24 | 27 | 25 | 36 | 63 | 97 | 110 | 106 | 107 | 84 | 76 | 71 | 44 | 0 | 0 | 34 | 4 |
판매관리비 | 335 | 280 | 243 | 210 | 201 | 198 | 205 | 204 | 211 | 210 | 211 | 231 | 189 | 166 | 138 | 99 | 84 | 75 | 67 | 64 | 64 | 0 | 0 | 56 | 66 |
연구개발비 | 182 | 175 | 151 | 167 | 166 | 160 | 157 | 135 | 137 | 144 | 141 | 137 | 149 | 130 | 116 | 105 | 70 | 64 | 59 | 57 | 55 | 0 | 0 | 60 | 69 |
영업이익 | -273 | -288 | -286 | -296 | -313 | -317 | -316 | -304 | -318 | -318 | -318 | -321 | -264 | -192 | -136 | -91 | -40 | -49 | -46 | -46 | -71 | 0 | 0 | -74 | -126 |
EBITDA | 0 | 0 | 0 | -277 | 0 | 0 | 0 | -305 | 0 | 0 | 0 | -304 | 0 | 0 | -122 | -79 | -32 | -42 | -39 | -41 | 0 | 0 | 0 | -73 | -78 |
영업외이익 | 21 | 17 | 11 | -3 | -24 | -30 | -29 | -23 | -4 | -0.06 | -0.14 | 9 | 6 | 6 | 5 | 2 | 1.15 | 0.27 | 1.11 | -0.06 | -7 | 0 | 0 | -5 | 45 |
법인세 | 0.28 | 0.21 | 0.21 | 0.21 | 0.14 | 0.09 | 0.08 | 0.08 | 0.08 | 0.02 | 0.02 | 0.13 | 0.48 | 0.47 | 0.32 | 0.21 | 0.48 | 0.53 | 0.73 | 0.75 | -0.16 | 0 | 0 | 0.08 | 5 |
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 |
순이익 | -255 | -274 | -278 | -302 | -339 | -348 | -346 | -328 | -324 | -320 | -320 | -314 | -258 | -186 | -130 | -88 | -40 | -50 | -47 | -49 | -74 | 0 | 0 | -79 | -87 |
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 | 17.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 612 | 623 | 251 | 228 | 233 | 127 | 184 | 249 | 137 | 207 | 204 | 247 | 284 | 0 | 462 | 140 | 158 | 228 | 245 | 322 | 0 | 0 | 0 | 62 | 61 |
단기투자 | 466 | 399 | 73 | 106 | 63 | 34 | 33 | 0 | 71 | 34 | 33 | 65 | 73 | 0 | 18 | 49 | 85 | 30 | 12 | 8 | 0 | 0 | 0 | 0 | 39 |
매출채권등 | 18 | 15 | 22 | 35 | 18 | 16 | 25 | 20 | 39 | 55 | 54 | 58 | 96 | 0 | 99 | 167 | 144 | 83 | 56 | 60 | 0 | 0 | 0 | 21 | 6 |
재고자산 | 68 | 71 | 62 | 59 | 65 | 71 | 66 | 72 | 79 | 79 | 86 | 78 | 66 | 0 | 43 | 47 | 57 | 48 | 29 | 18 | 0 | 0 | 0 | 4 | 1.40 |
장기투자 | 23 | 17 | 18 | 23 | 23 | 22 | 18 | 20 | 10 | 10 | 8 | 21 | 17 | 0 | 16 | 18 | 18 | 48 | 47 | 3 | 0 | 0 | 0 | 3 | 3 |
유형자산 | 168 | 163 | 136 | 119 | 122 | 117 | 117 | 121 | 116 | 50 | 53 | 34 | 35 | 0 | 30 | 21 | 12 | 14 | 15 | 16 | 0 | 0 | 0 | 19 | 19 |
무형자산 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 0.96 | 0.71 | 0.75 | 0.81 | 0 | 0.96 | 1.06 | 1.11 | 1.30 | 1.13 | 1.21 | 0 | 0 | 0 | 0.40 | 0.53 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 0.18 | 0.18 | 0.18 | 0 | 0 | 0 | 0.14 | 0 |
기타자산 | 32 | 24 | 28 | 26 | 50 | 50 | 44 | 47 | 50 | 36 | 50 | 32 | 37 | 0 | 49 | 42 | 23 | 20 | 22 | 21 | 0 | 0 | 0 | 16 | 22 |
자산총계 | 1,389 | 1,315 | 593 | 599 | 577 | 439 | 489 | 531 | 505 | 472 | 488 | 535 | 609 | 0 | 718 | 485 | 497 | 472 | 427 | 449 | 0 | 0 | 0 | 125 | 153 |
매입채무등 | 101 | 74 | 42 | 35 | 34 | 34 | 32 | 35 | 35 | 40 | 40 | 46 | 45 | 0 | 35 | 53 | 52 | 41 | 29 | 27 | 0 | 0 | 0 | 15 | 14 |
단기차입금 | 185 | 174 | 51 | 79 | 51 | 67 | 145 | 126 | 65 | 45 | 36 | 13 | 10 | 0 | 15 | 15 | 15 | 10 | 5 | 5 | 0 | 0 | 0 | 5 | 0 |
장기차입금 | 131 | 133 | 109 | 85 | 87 | 74 | 73 | 74 | 74 | 13 | 16 | 17 | 20 | 0 | 20 | 0 | 0 | 31 | 31 | 33 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 56 | 141 | 48 | 40 | 31 | 26 | 21 | 24 | 20 | 18 | 17 | 18 | 13 | 0 | 25 | 11 | 11 | 6 | 7 | 10 | 0 | 0 | 0 | 6 | 0 |
이연세부채 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 0 | 6 | 6 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 5 | 5 |
기타부채 | 164 | 148 | 124 | 140 | 127 | 138 | 144 | 141 | 113 | 113 | 99 | 102 | 93 | 0 | 93 | 122 | 118 | 82 | 44 | 54 | 0 | 0 | 0 | 31 | 18 |
부채총계 | 642 | 675 | 380 | 384 | 336 | 345 | 421 | 406 | 313 | 235 | 213 | 201 | 187 | 0 | 194 | 207 | 201 | 176 | 121 | 134 | 0 | 0 | 0 | 62 | 38 |
이익잉여금 | -1,937 | -1,889 | -1,818 | -1,755 | -1,682 | -1,615 | -1,540 | -1,450 | -1,340 | -1,264 | -1,191 | -1,122 | -1,017 | 0 | -870 | -808 | -759 | -759 | -740 | -720 | 0 | 0 | 0 | -644 | 0 |
기타포괄익 | 6 | 19 | 16 | 15 | 20 | 19 | 14 | 15 | 16 | 5 | -7 | -6 | 0 | 0 | 5 | 2 | 8 | 13 | 13 | 10 | 0 | 0 | 0 | 9 | 0 |
자본총계 | 747 | 639 | 213 | 214 | 241 | 93 | 68 | 124 | 191 | 235 | 274 | 333 | 421 | 0 | 523 | 276 | 293 | 292 | 303 | 312 | 0 | 0 | 0 | -546 | 115 |
주식수(만주) | 13,780 | 13,153 | 12,670 | 12,149 | 12,386 | 12,015 | 11,754 | 11,469 | 11,473 | 11,441 | 11,435 | 11,298 | 11,124 | 11,085 | 11,047 | 10,956 | 10,995 | 10,954 | 10,906 | 6,113 | 5,958 | 5,679 | 5,679 | 5,679 | 5,679 |
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 | 17.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 0 | 0 | 0 | -88 | 0 | 0 | 0 | -173 | 0 | 0 | 0 | -122 | 0 | 0 | -106 | -152 | -101 | -89 | -66 | -56 | 0 | 0 | 0 | -43 | -38 |
투자활동 | 0 | 0 | 0 | -129 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | -33 | 0 | 0 | 5 | -66 | -84 | -68 | -49 | -11 | 0 | 0 | 0 | 25 | -51 |
재무활동 | 0 | 0 | 0 | 195 | 0 | 0 | 0 | 107 | 0 | 0 | 0 | 267 | 0 | 0 | 324 | 43 | 300 | 322 | 276 | 325 | 0 | 0 | 0 | 16 | 34 |
환율변동 | 0 | 0 | 0 | 0.56 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 1.35 | 0 | 0 | 0 | 2 | 8 |
현금의증감 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 107 | 0 | 0 | 322 | -181 | -77 | -77 | -77 | 260 | 0 | 0 | 0 | 0.06 | -48 |
자본적지출 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | -12 | 0 | 0 | 0 | -16 | 0 | 0 | -17 | -9 | -3 | -3 | -2 | -3 | 0 | 0 | 0 | -5 | -12 |
잉여현금 | 0 | 0 | 0 | -96 | 0 | 0 | 0 | -185 | 0 | 0 | 0 | -137 | 0 | 0 | -123 | -160 | -104 | -92 | -68 | -58 | 0 | 0 | 0 | -48 | -50 |