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 | 0.54 | 0.58 | 0.60 | 0.16 | 0.12 | 0.07 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 10 | 15 | 20 | 21 | 22 | 22 | 23 | 23 | 22 | 22 | 21 | 22 | 22 | 22 | 22 | 23 | 23 | 24 | 25 | 25 | 25 | 25 |
매출원가 | 0.04 | 0.10 | 0.16 | 0.34 | 0.25 | 0.24 | 0.17 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 6 | 7 | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 9 | 10 | 12 | 13 | 13 | 12 | 11 |
매출총이익 | 0.50 | 0.49 | 0.44 | -0.18 | -0.13 | -0.17 | -0.12 | -0.05 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 9 | 12 | 14 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 13 | 12 | 12 | 12 | 13 | 14 |
판매관리비 | 10 | 13 | 16 | 17 | 15 | 15 | 13 | 12 | 16 | 17 | 18 | 19 | 18 | 15 | 11 | 8 | 4 | 3 | 6 | 8 | 11 | 13 | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 18 | 19 | 19 | 19 |
연구개발비 | 4 | 5 | 5 | 5 | 6 | 6 | 7 | 10 | 10 | 10 | 13 | 9 | 13 | 13 | 10 | 10 | 5 | 4 | 2 | 0.95 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | -14 | -17 | -20 | -22 | -21 | -21 | -21 | -24 | -33 | -34 | -36 | -114 | -110 | -114 | -98 | -14 | -6 | -7 | -6 | -5 | -3 | -2 | -0.36 | 0.32 | 0.30 | 0.20 | -0.46 | -0.88 | -0.88 | -1.40 | -1.21 | -2 | -2 | -2 | -3 | -4 | -6 | -7 | -8 | -7 | -6 |
EBITDA | -39 | -36 | -39 | -20 | -20 | -20 | -19 | -21 | -20 | -24 | -27 | -106 | -113 | -122 | -116 | -33 | -25 | -7 | -5 | -3 | -0.12 | 1.40 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1.34 | 0.58 | 0.18 | -0.57 | -2 | -4 | -5 | -5 | -4 |
영업외이익 | -26 | -21 | -21 | 0.01 | -0.18 | 0.08 | 1.40 | 2 | 13 | 10 | 8 | 7 | -3 | -9 | -19 | -19 | -19 | -0.04 | 0.14 | 0.14 | 0.08 | 0 | -0.02 | -0.14 | -0.13 | -0.14 | 0.09 | 0.10 | 0.05 | 0.89 | 0.92 | 0.89 | 0.87 | -0.03 | -0.06 | 0.04 | 0.05 | 0.17 | -0.16 | -0.13 | -0.04 |
법인세 | 0.03 | 0.03 | 0.02 | -0.01 | 0.00 | 0.00 | 0.04 | 0.05 | 0.05 | 0.05 | 0.07 | 0.06 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0.00 | 0.02 | 0.02 | 0.03 | -0.07 | -0.08 | -0.06 | -0.06 | 0.08 | 0.08 | 0.06 | 0.07 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.01 | 0.02 | 0.01 | 0.07 | 0.11 | 0.09 |
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 | -46 | -45 | -45 | -24 | -23 | -22 | -20 | -22 | -21 | -25 | -28 | -107 | -113 | -123 | -117 | -33 | -25 | -7 | -6 | -5 | -3 | -2 | -0.70 | -0.13 | -0.16 | -0.26 | -0.95 | -1.36 | -1.40 | -1.08 | -0.90 | -1.29 | -2 | -3 | -3 | -4 | -6 | -7 | -8 | -8 | -7 |
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 | 2 | 2 | 4 | 7 | 9 | 12 | 9 | 6 | 9 | 16 | 13 | 19 | 24 | 17 | 24 | 50 | 8 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 7 | 6 | 6 | 3 | 4 | 4 | 3 | 5 | 5 | 7 |
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 | 0.16 | 0.44 | 0.19 | 0.23 | 0.35 | 0.43 | 2 | 0.98 | 0.65 | 0.95 | 0.93 | 0.69 | 0.84 | 0.68 | 0 | 0 | 0 | 0 | 0.13 | 0.19 | 0.38 | 1.20 | 0.78 | 0.73 | 0.85 | 1.14 | 1.28 | 0.79 | 1.03 | 0.71 | 0.63 | 0.76 | 2 | 0.93 | 0.90 | 0.64 | 0.77 | 0.92 | 0.58 | 0.55 | 0.65 |
재고자산 | 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 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.06 | 0.07 | 0.09 | 0.39 | 1.00 | 1.00 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.15 | 0.20 | 0.20 | 0.20 | 0.20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 0.69 | 0.76 | 0.82 | 37 | 37 | 33 | 35 | 36 | 1.20 | 1.27 | 2 | 2 | 1.40 | 3 | 3 | 3 | 3 | 3 | 0.69 | 0.97 | 4 | 5 | 6 | 6 | 7 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 |
무형자산 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1.42 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.03 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 0.26 | 0.30 | 0.40 | 0.89 | 0.82 | 2 | 5 | 2 | 2 | 2 | 2 | 2 | 7 | 8 | 9 | 9 | 8 | 7 | 1.09 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 5 | 6 | 6 | 7 | 6 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 5 | 6 |
자산총계 | 5 | 5 | 8 | 46 | 50 | 49 | 52 | 47 | 15 | 22 | 21 | 27 | 35 | 32 | 39 | 65 | 21 | 13 | 5 | 7 | 11 | 14 | 15 | 16 | 16 | 15 | 16 | 16 | 16 | 17 | 18 | 19 | 18 | 17 | 14 | 15 | 16 | 16 | 17 | 17 | 20 |
매입채무등 | 1.28 | 2 | 3 | 3 | 3 | 2 | 3 | 5 | 4 | 5 | 1.15 | 1.48 | 1.11 | 2 | 1.00 | 4 | 2 | 1.28 | 0.28 | 0.40 | 0.79 | 0.84 | 0.34 | 0.28 | 0.48 | 0.27 | 0.34 | 0.43 | 0.52 | 0.39 | 0.58 | 1.02 | 0.51 | 0.25 | 0.43 | 0.38 | 0.17 | 0.21 | 0.40 | 0.47 | 0.58 |
차입금 | 3 | 0.68 | 38 | 49 | 47 | 42 | 40 | 35 | 1.01 | 1.18 | 3 | 3 | 1.17 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 5 | 6 | 6 | 7 | 7 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 8 | 9 | 8 | 8 | 9 | 8 | 7 | 6 | 5 |
이연수익 | 0 | 0 | 0 | 0.49 | 0.53 | 0.58 | 0.60 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.38 | 0.38 | 0.46 | 0.76 | 0.54 | 1.22 | 1.30 | 3 | 3 | 3 | 4 | 4 | 4 | 1.22 | 1.28 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
이연세부채 | 0.01 | 0.00 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.02 | 0.03 | 0.13 | 0.08 | 0.07 | 0.09 | 0.09 | 0.17 | 0.14 | 0.11 | 0.12 | 0.09 | 0.10 | 0.08 | 0.15 | 0.17 | 0.13 | 0.15 | 0.21 | 0.28 | 0.22 | 0.22 |
기타부채 | 7 | 1.16 | 12 | 3 | 2 | 2 | 5 | 3 | 2 | 4 | 8 | 8 | 16 | 2 | 22 | 22 | 20 | 1.07 | 0.77 | 0.75 | 0.77 | 2 | 0.97 | 1.26 | 1.02 | 2 | 1.33 | 1.40 | 1.24 | 1.49 | 1.48 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 3 |
부채총계 | 11 | 4 | 53 | 55 | 53 | 47 | 49 | 43 | 8 | 10 | 12 | 12 | 18 | 6 | 26 | 30 | 25 | 5 | 5 | 5 | 7 | 9 | 9 | 9 | 10 | 8 | 9 | 10 | 11 | 11 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 | 13 | 11 | 12 |
자본금+ 자본잉여금 |
234 | 234 | 181 | 190 | 191 | 189 | 185 | 179 | 178 | 177 | 170 | 168 | 167 | 167 | 164 | 100 | 51 | 26 | 136 | 136 | 137 | 136 | 136 | 137 | 136 | 136 | 136 | 136 | 134 | 135 | 134 | 134 | 134 | 132 | 129 | 129 | 129 | 129 | 129 | 128 | 129 |
이익잉여금 | -240 | -232 | -226 | -199 | -194 | -187 | -181 | -175 | -171 | -165 | -161 | -153 | -150 | -141 | -151 | -65 | -55 | -18 | -136 | -135 | -133 | -131 | -130 | -130 | -130 | -129 | -129 | -130 | -130 | -129 | -128 | -128 | -128 | -128 | -128 | -127 | -126 | -125 | -124 | -123 | -120 |
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 | -6 | 2 | -45 | -9 | -3 | 2 | 4 | 4 | 7 | 12 | 9 | 15 | 17 | 26 | 13 | 35 | -4 | 8 | 0.50 | 2 | 4 | 5 | 6 | 7 | 7 | 7 | 7 | 7 | 5 | 6 | 6 | 6 | 6 | 4 | 2 | 2 | 3 | 4 | 5 | 6 | 9 |
주식수(만주) | 355 | 90 | 36 | 36 | 36 | 35 | 36 | 35 | 34 | 20 | 19 | 19 | 17 | 14 | 16 | 14 | 9 | 5 | 5 | 5 | 5 | 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 | -14 | -16 | -17 | -16 | -18 | -20 | -21 | -21 | -22 | -21 | -22 | -23 | -25 | -23 | -18 | -14 | -10 | -8 | -5 | -3 | 0.09 | 3 | 3 | 2 | 2 | 1.37 | 0.02 | -2 | 0.90 | 0.55 | 1.11 | 3 | 0.06 | 0.02 | -2 | -3 | -6 | -4 | -5 | -6 | -5 |
투자활동 | -0.27 | -0.37 | -0.38 | -0.37 | -0.12 | -0.02 | 0.13 | 0.09 | 0.00 | -0.05 | -0.32 | -23 | -23 | -23 | -23 | 0.25 | 0.23 | -0.04 | -0.13 | -0.37 | -0.67 | -1.07 | -2 | -2 | -2 | -2 | -1.32 | -1.46 | -2 | -1.45 | -1.27 | -1.08 | -0.81 | -0.84 | -1.02 | -1.27 | -1.46 | -2 | -2 | -2 | -2 |
재무활동 | 7 | 6 | 13 | 18 | 18 | 17 | 16 | 8 | 8 | 20 | 12 | 15 | 64 | 62 | 62 | 59 | 14 | 5 | 4 | 4 | -0.51 | -1.10 | -1.31 | -2 | -0.35 | -0.30 | -0.06 | 0.44 | -3 | -1.47 | 2 | 2 | 3 | 3 | 1.32 | 3 | 4 | 2 | 2 | 2 | 9 |
환율변동 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.00 | 0.02 | 0.04 | -0.02 | 0.01 | -0.03 | -0.08 | -0.04 | -0.01 | 0.03 | 0.06 | 0.05 | 0.00 | -0.02 | 0.02 | 0.02 | -0.04 | -0.14 | -0.14 | -0.15 | -0.11 | 0.02 |
현금의증감 | -7 | -10 | -4 | 0.75 | -0.28 | -4 | -5 | -13 | -14 | -1.44 | -11 | -31 | 15 | 15 | 21 | 45 | 5 | -3 | -1.42 | 0.52 | -1.07 | 0.62 | -0.29 | -0.81 | 0.26 | -0.59 | -1.38 | -3 | -4 | -2 | 1.40 | 3 | 3 | 2 | -2 | -2 | -3 | -4 | -5 | -6 | 2 |
자본적지출 | -0.27 | -0.37 | -0.38 | -0.37 | -0.12 | -0.02 | 0.13 | 0.09 | 0.00 | -0.05 | -0.32 | -0.29 | -0.20 | -0.15 | -0.02 | -0.01 | -0.03 | -0.04 | -0.16 | -0.40 | -0.70 | -1.09 | -2 | -2 | -2 | -2 | -1.32 | -1.46 | -2 | -1.45 | -1.27 | -1.08 | -0.81 | -0.84 | -1.02 | -1.27 | -1.46 | -2 | -2 | -2 | -2 |
잉여현금 | -14 | -16 | -17 | -17 | -18 | -20 | -21 | -21 | -22 | -21 | -23 | -23 | -26 | -24 | -18 | -14 | -10 | -8 | -6 | -3 | -0.61 | 2 | 1.04 | 0.87 | 0.66 | -0.21 | -1.29 | -3 | -0.68 | -0.90 | -0.17 | 2 | -0.75 | -0.82 | -3 | -4 | -7 | -6 | -7 | -7 | -7 |