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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 508 | 486 | 464 | 446 | 422 | 404 | 381 | 350 | 311 | 264 | 216 | 165 | 126 | 97 | 73 | 54 | 45 | 117 | 213 | 328 | 420 | 750 | 641 | 513 | 413 | 0 | 0 | 0 | 421 |
매출원가 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출총이익 | 508 | 486 | 464 | 446 | 422 | 404 | 381 | 350 | 311 | 264 | 216 | 165 | 126 | 97 | 73 | 54 | 45 | 117 | 213 | 328 | 420 | 750 | 641 | 513 | 413 | 0 | 0 | 0 | 421 |
판매관리비 | 373 | 371 | 347 | 345 | 324 | 310 | 313 | 304 | 297 | 282 | 263 | 207 | 213 | 211 | 228 | 499 | 488 | 517 | 541 | 345 | 379 | 643 | 544 | 445 | 354 | 1.18 | 0 | 0 | 362 |
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 |
영업이익 | 135 | 115 | 117 | 100 | 98 | 94 | 68 | 45 | 14 | -18 | -47 | -42 | -87 | -113 | -155 | -445 | -443 | -400 | -328 | -18 | 41 | 108 | 97 | 68 | 59 | -1 | 0 | 0 | 60 |
EBITDA | 241 | 225 | 199 | 178 | 142 | 139 | 117 | 97 | 65 | 49 | 21 | 37 | 2 | -13 | -44 | -326 | -323 | -276 | -201 | 105 | 155 | 184 | 146 | 94 | 162 | 0 | 0 | 0 | 145 |
영업외이익 | 52 | 57 | 32 | 32 | 0.13 | 3 | 8 | 8 | -0.06 | 8 | 0.50 | 1.31 | 0.63 | 2 | 3 | 4 | 4 | 7 | 10 | 8 | 0.11 | -7 | -6 | -2 | -2 | 9 | 0 | 0 | -1.40 |
법인세 | 42 | 40 | 36 | 34 | 27 | 21 | 17 | 7 | 1.05 | -2 | -7 | -10 | -15 | -19 | -26 | -32 | -32 | -21 | -18 | -1.45 | 8 | 26 | 31 | 26 | 23 | 2 | 0 | 0 | 8 |
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 |
순이익 | 84 | 64 | 45 | 30 | 14 | 21 | 9 | -2 | -26 | -52 | -77 | -60 | -97 | -121 | -154 | -436 | -434 | -402 | -338 | -51 | -4 | 11 | 8 | -1 | 2 | 6 | 0 | 0 | 16 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 124 | 122 | 94 | 99 | 87 | 101 | 222 | 182 | 241 | 233 | 221 | 270 | 51 | 89 | 83 | 135 | 183 | 209 | 250 | 0.62 | 226 | 1.25 | 1.26 | 1.36 | 104 | 2 | 2 | 3 | 51 |
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 |
매출채권등 | 311 | 319 | 343 | 368 | 297 | 279 | 333 | 302 | 223 | 249 | 273 | 195 | 126 | 135 | 144 | 87 | 63 | 83 | 91 | 0 | 176 | 0 | 0 | 0 | 311 | 0 | 0 | 0 | 313 |
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 |
장기투자 | 18 | 0.12 | 0.12 | 3 | 21 | 5 | 8 | 8 | 7 | 10 | 8 | 6 | 7 | 3 | 3 | 4 | 3 | 3 | 3 | 775 | 3 | 773 | 770 | 767 | 2 | 761 | 757 | 753 | 0 |
유형자산 | 45 | 39 | 41 | 41 | 32 | 29 | 27 | 29 | 25 | 22 | 25 | 26 | 28 | 29 | 30 | 35 | 38 | 40 | 44 | 0 | 51 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 10 |
무형자산 | 621 | 620 | 620 | 614 | 611 | 610 | 609 | 607 | 606 | 604 | 568 | 572 | 584 | 594 | 600 | 605 | 625 | 576 | 595 | 0 | 631 | 0 | 0 | 0 | 696 | 0 | 0 | 0 | 750 |
이연세자산 | 42 | 34 | 33 | 34 | 35 | 32 | 33 | 36 | 36 | 35 | 37 | 38 | 38 | 37 | 37 | 34 | 31 | 28 | 22 | 0 | 14 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 33 |
기타자산 | 8 | 26 | 25 | 25 | 7 | 24 | 24 | 21 | 20 | 19 | 20 | 20 | 19 | 5 | 6 | 6 | 18 | 4 | 7 | 0.55 | 23 | 0.22 | 0.45 | 0.21 | 15 | 0.22 | 0.28 | 0.29 | 11 |
자산총계 | 1,170 | 1,160 | 1,157 | 1,184 | 1,091 | 1,080 | 1,256 | 1,187 | 1,157 | 1,173 | 1,151 | 1,128 | 853 | 892 | 902 | 905 | 961 | 944 | 1,011 | 776 | 1,124 | 774 | 772 | 769 | 1,199 | 763 | 759 | 756 | 1,168 |
매입채무등 | 295 | 319 | 316 | 300 | 282 | 270 | 283 | 240 | 209 | 237 | 219 | 179 | 166 | 175 | 174 | 145 | 147 | 158 | 169 | 0.26 | 237 | 0.00 | 2 | 2 | 264 | 0.76 | 0.02 | 0.26 | 268 |
차입금 | 592 | 574 | 604 | 656 | 622 | 619 | 832 | 821 | 827 | 813 | 815 | 810 | 776 | 723 | 722 | 722 | 750 | 722 | 721 | 0 | 660 | 0 | 0 | 0 | 629 | 0 | 0 | 0 | 617 |
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 |
이연세부채 | 34 | 27 | 21 | 25 | 25 | 22 | 22 | 20 | 19 | 21 | 21 | 28 | 29 | 31 | 33 | 37 | 42 | 46 | 52 | 0.02 | 58 | 0.13 | 0.10 | 0.12 | 79 | 2 | 0.95 | 0.16 | 102 |
기타부채 | 104 | 100 | 111 | 108 | 91 | 97 | 101 | 90 | 96 | 97 | 93 | 97 | 68 | 129 | 119 | 155 | 122 | 98 | 108 | 36 | 97 | 27 | 25 | 25 | 140 | 25 | 25 | 25 | 90 |
부채총계 | 1,026 | 1,020 | 1,051 | 1,089 | 1,020 | 1,009 | 1,239 | 1,171 | 1,151 | 1,169 | 1,147 | 1,115 | 1,038 | 1,058 | 1,048 | 1,058 | 1,062 | 1,025 | 1,050 | 37 | 1,053 | 27 | 27 | 26 | 1,112 | 27 | 26 | 25 | 1,078 |
자본금+ 자본잉여금 |
914 | 925 | 925 | 931 | 931 | 927 | 887 | 886 | 884 | 882 | 876 | 871 | 660 | 651 | 646 | 646 | 647 | 603 | 601 | 0 | 380 | 0 | 0 | 0 | 391 | 0 | 4 | 6 | 387 |
이익잉여금 | -785 | -797 | -830 | -845 | -869 | -863 | -876 | -875 | -883 | -884 | -877 | -864 | -852 | -824 | -799 | -805 | -754 | -690 | -646 | 6 | -317 | 6 | 6 | 6 | -312 | 6 | 2 | 0 | -306 |
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 |
자본총계 | 129 | 128 | 95 | 86 | 62 | 64 | 11 | 11 | 0.37 | -2 | -1.27 | 7 | -192 | -173 | -153 | -159 | -107 | -87 | -45 | 6 | 63 | 6 | 6 | 6 | 79 | 6 | 6 | 6 | 81 |
주식수(만주) | 21,031 | 19,973 | 19,957 | 19,957 | 19,957 | 19,048 | 18,985 | 18,985 | 18,985 | 18,973 | 18,105 | 18,062 | 17,944 | 17,944 | 18,053 | 18,053 | 16,782 | 16,782 | 7,906 | 7,906 | 7,906 | 7,906 | 7,906 | 7,906 | 7,906 | 7,906 | 7,906 | 7,906 | 1,581 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 161 | 152 | 157 | 136 | 120 | 122 | 120 | 40 | 15 | -6 | -63 | -75 | -66 | -87 | -137 | -157 | -103 | -10 | 139 | 220 | 189 | 114 | 0.41 | -18 | 114 | 0 | 0 | 0 | 85 |
투자활동 | -46 | -45 | -46 | -41 | -40 | -37 | -68 | -71 | -70 | -70 | -36 | -32 | -31 | -80 | -78 | -74 | -73 | -27 | -33 | -39 | -43 | -26 | -17 | -7 | -40 | 0 | 0 | 0 | -27 |
재무활동 | -82 | -87 | -239 | -178 | -234 | -219 | -52 | -56 | 241 | 220 | 235 | 239 | -35 | 44 | 45 | 58 | 134 | 77 | 75 | 55 | -22 | -19 | -14 | -4 | -19 | 0 | 0 | 0 | -120 |
환율변동 | 3 | 0.38 | 0.20 | -1.21 | 0.29 | 2 | 1.05 | 0.40 | 2 | 0.85 | 2 | 2 | 0.58 | 3 | 2 | 0.13 | -0.84 | -3 | -2 | -1.49 | -1.20 | -0.63 | -1.23 | -1.05 | -0.56 | 0 | 0 | 0 | -2 |
현금의증감 | 36 | 20 | -128 | -84 | -153 | -132 | 1.20 | -87 | 189 | 145 | 138 | 134 | -132 | -121 | -168 | -173 | -43 | 37 | 178 | 234 | 123 | 69 | -31 | -30 | 54 | 0 | 0 | 0 | -64 |
자본적지출 | -7 | -6 | -6 | -5 | -4 | -4 | -4 | -5 | -5 | -4 | -4 | -3 | -2 | -2 | -1.41 | -1.28 | -1.49 | -3 | -5 | -5 | -6 | -4 | -2 | -0.96 | -7 | 0 | 0 | 0 | -6 |
잉여현금 | 154 | 146 | 151 | 131 | 116 | 118 | 116 | 35 | 10 | -10 | -67 | -78 | -68 | -89 | -139 | -159 | -105 | -13 | 135 | 215 | 184 | 111 | -2 | -19 | 108 | 0 | 0 | 0 | 79 |