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 | 35 | 33 | 32 | 30 | 31 | 32 | 41 | 52 | 62 | 72 | 69 | 57 | 43 | 29 | 19 | 15 | 12 | 12 | 13 | 14 | 16 | 16 | 16 | 17 | 17 | 17 | 16 | 15 | 14 | 12 | 11 | 10 | 9 | 9 | 9 | 11 | 13 | 18 | 19 | 17 |
매출원가 | 16 | 14 | 15 | 17 | 20 | 24 | 27 | 26 | 23 | 22 | 18 | 16 | 15 | 13 | 11 | 11 | 11 | 11 | 11 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 11 | 10 | 10 | 9 | 9 | 10 | 11 | 11 | 12 | 13 | 15 | 16 | 14 |
매출총이익 | 19 | 19 | 17 | 13 | 11 | 9 | 13 | 26 | 38 | 50 | 51 | 40 | 28 | 15 | 8 | 4 | 0.68 | 0.60 | 2 | 3 | 5 | 5 | 5 | 6 | 6 | 6 | 4 | 4 | 3 | 2 | 1.43 | 0.08 | -0.94 | -2 | -2 | -0.88 | 0.01 | 3 | 3 | 3 |
판매관리비 | 7 | 8 | 7 | 5 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 |
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 |
영업이익 | 3 | 5 | 8 | 3 | 6 | 3 | 3 | 15 | 24 | 37 | 39 | 29 | 18 | 6 | -1 | -4 | -11 | -40 | -40 | -40 | -34 | -4 | -3 | -2 | -1 | -1 | -3 | -3 | -4 | -6 | -7 | -8 | -9 | -23 | -23 | -30 | -30 | -11 | -10 | -10 |
EBITDA | 16 | 17 | 20 | 16 | 19 | 15 | 16 | 28 | 37 | 49 | 49 | 38 | 25 | 11 | 4 | -1 | -9 | -39 | -36 | -34 | -25 | 6 | 5 | 6 | 4 | 4 | 3 | 2 | 1 | 0 | -1 | -2 | -1 | -14 | -14 | -21 | -22 | 0 | -3 | 0 |
영업외이익 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 1.21 | 0.27 | -0.02 | 0.04 | -1.28 | -2 | -3 | -1.44 | -0.12 | 2 | 3 | 1.46 | 2 | -0.06 | -0.11 | -0.12 | -0.44 | -0.24 | -0.05 | 0.02 | 0.22 | 2 | 2 | 2 | 2 | 0.10 | 0.10 | 0.11 | 0.11 |
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 | 0 | 0 | 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 |
순이익 | 0 | 3 | 7 | 2 | 5 | 2 | 3 | 15 | 24 | 38 | 39 | 28 | 15 | 2 | -5 | -9 | -17 | -48 | -46 | -45 | -36 | -5 | -5 | -2 | -4 | -3 | -5 | -6 | -6 | -8 | -9 | -10 | -10 | -24 | -24 | -31 | -32 | -13 | -13 | -13 |
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 | 48 | 61 | 71 | 57 | 74 | 79 | 54 | 48 | 55 | 65 | 46 | 55 | 47 | 64 | 75 | 52 | 20 | 30 | 19 | 2 | 4 | 2 | 4 | 3 | 1.40 | 0 | 2 | 2 | 3 | 0.43 | 0.83 | 1.28 | 0.37 | 0.29 | 0.19 | 0 | 3 | 3 | 3 | 4 |
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 |
매출채권등 | 1.11 | 0.41 | 0.11 | 2 | 1.15 | 0.91 | 0.61 | 1.10 | 0.11 | 3 | 2 | 0.92 | 1.00 | 0.38 | 0.01 | 0.10 | 0.15 | 0.88 | 0.63 | 0.14 | 0.24 | 0 | 0.88 | 0 | 0.58 | 0 | 0.12 | 0 | 0.18 | 0.30 | 0 | 0 | 0.24 | 0 | 0 | 0 | 0.69 | 0 | 0 | 0 |
재고자산 | 1.23 | 0.96 | 0.86 | 0.70 | 1.26 | 1.31 | 2 | 2 | 3 | 2 | 1.41 | 3 | 0.85 | 0.99 | 0.47 | 0.70 | 1.25 | 0.34 | 0.47 | 1.05 | 2 | 0 | 0.42 | 0 | 0.65 | 0 | 0.40 | 0 | 0.66 | 0.36 | 0 | 0 | 0.52 | 0 | 0 | 0 | 0.45 | 0 | 0 | 0 |
장기투자 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 1.25 | 1.25 | 1.25 | 1.25 | 0 | 1.25 | 0 | 1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 250 | 196 | 126 | 137 | 101 | 102 | 121 | 120 | 130 | 126 | 127 | 130 | 132 | 104 | 90 | 67 | 63 | 43 | 44 | 45 | 49 | 79 | 81 | 82 | 84 | 0 | 86 | 87 | 87 | 89 | 89 | 90 | 92 | 93 | 94 | 0 | 110 | 124 | 130 | 140 |
무형자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 18 | 19 | 55 | 33 | 50 | 48 | 36 | 51 | 33 | 26 | 26 | 4 | 2 | 0.90 | 1.39 | 1.02 | 1.04 | 0.85 | 0.48 | 0.83 | 0.16 | 5 | 1.01 | 5 | 0.18 | 0 | 1.37 | 2 | 0.44 | 0.81 | 2 | 2 | 1.03 | 2 | 2 | 0 | 1.06 | 4 | 4 | 4 |
자산총계 | 321 | 280 | 256 | 233 | 231 | 234 | 217 | 224 | 225 | 226 | 206 | 196 | 186 | 174 | 171 | 122 | 86 | 76 | 66 | 49 | 56 | 86 | 88 | 90 | 87 | 0 | 89 | 91 | 92 | 90 | 92 | 94 | 94 | 95 | 97 | 0 | 115 | 130 | 137 | 147 |
매입채무등 | 4 | 3 | 0.68 | 1.00 | 0.36 | 2 | 3 | 4 | 4 | 2 | 2 | 3 | 1.10 | 0.42 | 2 | 4 | 5 | 4 | 5 | 6 | 5 | 0 | 5 | 0 | 6 | 0 | 5 | 0 | 4 | 6 | 0 | 0 | 5 | 0 | 0 | 0 | 4 | 0 | 0 | 0 |
차입금 | 119 | 96 | 72 | 54 | 52 | 54 | 38 | 43 | 45 | 46 | 30 | 31 | 32 | 33 | 34 | 31 | 37 | 37 | 37 | 38 | 38 | 37 | 38 | 41 | 37 | 0 | 39 | 41 | 42 | 42 | 44 | 44 | 66 | 65 | 63 | 0 | 78 | 78 | 82 | 82 |
이연수익 | 0.70 | 0.57 | 0.56 | 0.18 | 0.69 | 0.59 | 0.18 | 0.82 | 0.42 | 0.68 | 3 | 1.17 | 2 | 1.18 | 0.71 | 0.33 | 0.29 | 0.73 | 0 | 0.09 | 0 | 0 | 0.15 | 0 | 0.09 | 0 | 0.45 | 0 | 0.30 | 0.40 | 0 | 0 | 0.22 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 21 | 2 | 4 | 3 | 2 | 1.47 | 4 | 3 | 6 | 3 | 2 | 2 | 4 | 3 | 3 | 3 | 2 | 0.84 | 2 | 3 | 3 | 8 | 4 | 8 | 2 | 0 | 2 | 7 | 2 | 1.25 | 6 | 6 | 3 | 7 | 7 | 0 | 2 | 6 | 5 | 5 |
부채총계 | 145 | 102 | 77 | 58 | 55 | 58 | 45 | 51 | 55 | 52 | 37 | 37 | 39 | 38 | 40 | 38 | 44 | 42 | 45 | 47 | 46 | 45 | 48 | 49 | 46 | 0 | 47 | 48 | 48 | 49 | 50 | 50 | 73 | 72 | 71 | 0 | 84 | 83 | 87 | 87 |
자본금+ 자본잉여금 |
284 | 284 | 285 | 285 | 285 | 285 | 284 | 284 | 285 | 285 | 285 | 285 | 284 | 284 | 285 | 238 | 195 | 184 | 171 | 147 | 146 | 42 | 144 | 41 | 140 | 0 | 140 | 43 | 140 | 135 | 42 | 43 | 110 | 23 | 26 | 0 | 110 | 47 | 50 | 60 |
이익잉여금 | -108 | -106 | -106 | -109 | -109 | -109 | -112 | -111 | -114 | -111 | -115 | -126 | -138 | -148 | -154 | -154 | -153 | -150 | -149 | -145 | -136 | 0 | -103 | 0 | -99 | 0 | -98 | 0 | -96 | -94 | 0 | 0 | -89 | 0 | 0 | 0 | -79 | 0 | 0 | 0 |
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 |
자본총계 | 176 | 178 | 179 | 176 | 176 | 176 | 172 | 173 | 171 | 174 | 170 | 159 | 146 | 136 | 131 | 84 | 42 | 34 | 22 | 2 | 10 | 42 | 41 | 41 | 41 | 0 | 42 | 43 | 44 | 41 | 42 | 43 | 21 | 23 | 26 | 0 | 31 | 47 | 50 | 60 |
주식수(만주) | 2,058 | 2,058 | 2,058 | 2,058 | 2,058 | 2,058 | 2,058 | 2,058 | 2,058 | 2,058 | 2,058 | 1,286 | 1,286 | 900 | 720 | 304 | 58 | 5 | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 11 | 12 | 7 | -0.41 | -4 | -6 | -2 | 14 | 27 | 41 | 43 | 31 | 21 | 6 | -0.19 | -4 | -6 | -3 | -2 | -0.64 | 0.21 | 0.37 | 0.80 | 3 | 4 | 2 | 3 | 2 | 0.63 | 1.08 | -2 | -2 | -4 | -4 | -3 | -3 | -0.06 | 0.34 | 2 | 7 |
투자활동 | -99 | -68 | -21 | 3 | 18 | 15 | 3 | -32 | -29 | -51 | -65 | -68 | -72 | -62 | -47 | -23 | -19 | -0.08 | 0.00 | -0.01 | -0.02 | -0.05 | -0.09 | -0.10 | -0.13 | -0.09 | -0.30 | -0.28 | -0.26 | -0.23 | -0.03 | -0.03 | 0.36 | 0.37 | 6 | 6 | 5 | 5 | 0.00 | 0 |
재무활동 | 60 | 37 | 32 | 8 | 7 | 7 | 8 | 11 | 10 | 9 | -9 | 39 | 77 | 91 | 104 | 78 | 41 | 29 | 17 | -2 | 2 | 1.31 | 0.40 | -2 | -6 | -1.38 | -2 | -0.57 | 2 | -3 | 0.54 | 0.30 | 1.40 | 4 | -2 | -2 | -8 | -10 | -6 | -11 |
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 |
현금의증감 | -27 | -19 | 18 | 11 | 21 | 16 | 10 | -7 | 8 | -0.74 | -31 | 2 | 26 | 35 | 57 | 51 | 17 | 26 | 16 | -3 | 2 | 2 | 3 | 3 | -3 | 3 | 3 | 3 | 3 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | -3 | 0 | 0 | 0 |
자본적지출 | -102 | -71 | -25 | -0.19 | 16 | 13 | 2 | -33 | -29 | -51 | -65 | -68 | -72 | -62 | -47 | -23 | -19 | -0.11 | -0.05 | -0.07 | -0.07 | -0.14 | -0.14 | -0.17 | -0.13 | -0.31 | -0.31 | -0.27 | -0.27 | -0.01 | -0.03 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 |
잉여현금 | -90 | -59 | -17 | -0.60 | 11 | 6 | 0.30 | -19 | -2 | -10 | -22 | -37 | -51 | -56 | -47 | -27 | -25 | -4 | -2 | -0.71 | 0.15 | 0.23 | 0.67 | 2 | 4 | 2 | 2 | 1.37 | 0.37 | 1.06 | -2 | -2 | -4 | -4 | -3 | -3 | -0.07 | 0.33 | 2 | 7 |