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 | 188,448 | 187,442 | 182,719 | 178,093 | 174,870 | 171,842 | 171,970 | 169,728 | 160,741 | 156,735 | 147,211 | 132,101 | 130,509 | 127,004 | 130,938 | 139,639 | 122,250 | 122,485 | 115,793 | 115,786 | 135,068 | 137,237 | 144,810 | 145,128 | 145,828 | 147,049 | 146,365 | 144,197 | 144,421 | 145,588 | 147,769 | 153,035 | 153,434 | 149,184 | 136,527 | 136,481 | 137,278 | 135,725 | 152,352 | 152,764 | 154,233 |
매출원가 | 165,617 | 164,037 | 160,856 | 157,271 | 154,947 | 152,704 | 150,139 | 147,384 | 139,334 | 135,754 | 128,235 | 115,201 | 113,011 | 109,126 | 112,161 | 118,603 | 106,125 | 108,813 | 105,290 | 107,023 | 121,812 | 123,265 | 129,259 | 129,695 | 131,291 | 132,954 | 130,938 | 129,085 | 128,228 | 127,357 | 130,735 | 134,332 | 134,025 | 130,153 | 116,697 | 116,920 | 118,932 | 118,299 | 134,556 | 136,099 | 138,961 |
매출총이익 | 22,831 | 23,405 | 21,863 | 20,822 | 19,923 | 19,138 | 21,831 | 22,344 | 21,407 | 20,981 | 18,976 | 16,900 | 17,498 | 17,878 | 18,777 | 21,036 | 16,125 | 13,672 | 10,503 | 8,763 | 13,256 | 13,972 | 15,551 | 15,433 | 14,537 | 14,095 | 15,427 | 15,112 | 16,193 | 18,231 | 17,034 | 18,703 | 19,409 | 19,031 | 19,830 | 19,561 | 18,346 | 17,426 | 17,796 | 16,665 | 15,272 |
판매관리비 | 10,431 | 10,621 | 9,683 | 9,282 | 9,468 | 9,840 | 10,842 | 10,975 | 10,710 | 10,667 | 9,752 | 9,423 | 9,255 | 8,554 | 8,206 | 7,686 | 6,871 | 7,038 | 7,190 | 7,570 | 8,362 | 8,491 | 8,687 | 9,263 | 9,377 | 9,650 | 9,606 | 9,325 | 9,586 | 9,570 | 10,103 | 10,200 | 10,231 | 10,345 | 9,238 | 11,120 | 11,589 | 11,888 | 13,329 | 11,968 | 12,334 |
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 | 12,400 | 12,784 | 12,180 | 11,540 | 10,455 | 9,298 | 10,989 | 11,369 | 10,697 | 10,314 | 9,224 | 7,477 | 8,243 | 9,324 | 10,571 | 13,350 | 9,254 | 6,634 | 3,313 | 1,193 | 4,894 | 5,481 | 6,864 | 6,170 | 5,160 | 4,445 | 5,821 | 5,787 | 6,607 | 8,661 | 6,931 | 8,503 | 9,178 | 8,686 | 10,592 | 8,441 | 6,757 | 5,538 | 4,347 | 4,577 | 2,818 |
EBITDA | 21,629 | 21,799 | 25,609 | 25,521 | 24,377 | 23,489 | 24,489 | 24,916 | 23,940 | 24,099 | 23,858 | 22,559 | 24,355 | 25,791 | 27,258 | 29,796 | 25,426 | 22,114 | 18,400 | 16,116 | 19,962 | 22,401 | 24,536 | 24,507 | 24,160 | 22,812 | 23,615 | 20,140 | 19,463 | 20,505 | 19,420 | 23,141 | 23,807 | 22,548 | 22,919 | 20,182 | 17,968 | 16,378 | 20,538 | 18,915 | 15,067 |
영업외이익 | -3,296 | -3,374 | 1,123 | 1,555 | 2,048 | 2,303 | 1,992 | 2,258 | 2,032 | 2,495 | 3,177 | 3,317 | 4,185 | 4,416 | 4,493 | 4,171 | 3,650 | 2,665 | 2,066 | 1,755 | 1,758 | 2,802 | 3,194 | 3,855 | 4,796 | 4,628 | 4,247 | -2,124 | -4,456 | -4,629 | -3,344 | 2,519 | 4,281 | 4,042 | 3,759 | 3,721 | 3,214 | 3,378 | 3,045 | 3,173 | 3,254 |
법인세 | 2,513 | 2,556 | 1,380 | 1,141 | 896 | 563 | 2,000 | 2,375 | 2,343 | 1,888 | 1,778 | 1,085 | 1,566 | 2,771 | 2,942 | 3,677 | 2,594 | 1,774 | 969 | 353 | 989 | 769 | 321 | 150 | 145 | 474 | 8,981 | 11,197 | 11,212 | 11,533 | 3,940 | 2,526 | 2,869 | 2,739 | -152 | -889 | -1,189 | -1,219 | 1,550 | 1,812 | 981 |
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 | -70 | -347 | -3,443 | -4,213 | -4,212 | -4,055 | -954 | -78 | -1.00 | 136 | 131 | 25 | 25 | 0 | 0 | 0 |
순이익 | 5,812 | 6,008 | 11,070 | 11,078 | 10,711 | 10,127 | 10,024 | 10,265 | 9,391 | 9,934 | 9,677 | 8,792 | 9,936 | 10,019 | 11,124 | 12,749 | 9,155 | 6,427 | 3,387 | 1,693 | 4,869 | 6,732 | 8,970 | 9,153 | 9,125 | 8,014 | 819 | -4,696 | -5,426 | -3,864 | 3,122 | 8,876 | 10,082 | 9,427 | 13,858 | 12,444 | 10,695 | 9,687 | 5,408 | 5,520 | 4,681 |
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 | 20,570 | 19,872 | 23,744 | 22,516 | 17,635 | 18,853 | 25,224 | 23,074 | 18,227 | 19,153 | 20,745 | 16,710 | 16,349 | 20,067 | 17,365 | 22,920 | 21,609 | 19,992 | 26,939 | 28,228 | 38,506 | 19,069 | 20,051 | 17,072 | 17,176 | 20,844 | 18,435 | 15,087 | 14,256 | 15,512 | 12,792 | 16,598 | 12,864 | 12,574 | 17,576 | 20,518 | 14,894 | 15,238 | 15,433 | 17,627 | 15,776 |
단기투자 | 51,436 | 53,627 | 52,930 | 51,096 | 49,527 | 46,689 | 45,875 | 43,996 | 42,264 | 45,773 | 40,615 | 38,603 | 38,347 | 35,258 | 31,668 | 30,655 | 32,354 | 35,255 | 34,524 | 32,105 | 33,940 | 30,775 | 34,742 | 34,974 | 33,251 | 32,816 | 29,348 | 28,929 | 28,267 | 28,834 | 27,853 | 28,429 | 34,163 | 27,968 | 28,667 | 24,047 | 27,478 | 26,214 | 26,765 | 25,574 | 25,950 |
매출채권등 | 14,936 | 12,827 | 13,782 | 13,406 | 13,774 | 12,378 | 13,923 | 14,068 | 13,702 | 13,333 | 14,021 | 12,417 | 11,946 | 7,394 | 8,091 | 8,167 | 9,126 | 8,035 | 9,939 | 7,946 | 7,536 | 6,797 | 6,924 | 10,362 | 12,116 | 6,549 | 10,376 | 9,663 | 10,769 | 8,164 | 10,013 | 9,796 | 10,898 | 8,700 | 10,737 | 10,461 | 8,988 | 8,337 | 10,486 | 10,604 | 11,569 |
재고자산 | 15,253 | 14,564 | 17,325 | 17,605 | 17,533 | 16,461 | 17,740 | 17,912 | 17,758 | 15,366 | 16,367 | 16,859 | 14,838 | 12,988 | 14,534 | 13,102 | 12,066 | 10,235 | 10,934 | 10,280 | 10,799 | 10,398 | 11,797 | 11,447 | 11,108 | 9,816 | 11,334 | 10,833 | 11,461 | 10,663 | 11,789 | 11,289 | 14,686 | 11,040 | 15,427 | 15,026 | 15,817 | 13,764 | 14,368 | 14,218 | 14,051 |
장기투자 | 53,411 | 53,576 | 56,967 | 55,481 | 54,251 | 55,656 | 55,536 | 54,265 | 54,124 | 50,767 | 49,461 | 47,960 | 46,810 | 45,844 | 43,879 | 44,389 | 42,668 | 40,189 | 38,237 | 36,723 | 33,469 | 34,917 | 34,239 | 34,604 | 33,714 | 34,298 | 33,241 | 31,784 | 32,029 | 30,281 | 29,841 | 28,385 | 31,956 | 25,997 | 29,525 | 28,110 | 29,424 | 27,701 | 27,136 | 26,303 | 26,561 |
유형자산 | 84,367 | 83,490 | 82,461 | 81,490 | 81,529 | 80,903 | 80,460 | 79,501 | 78,743 | 77,949 | 76,573 | 77,250 | 78,289 | 79,044 | 79,294 | 79,418 | 78,140 | 77,451 | 76,347 | 76,667 | 79,265 | 80,805 | 80,496 | 81,126 | 81,388 | 82,317 | 83,257 | 82,747 | 81,554 | 80,241 | 78,585 | 75,909 | 76,787 | 68,055 | 68,543 | 64,457 | 59,389 | 54,184 | 50,892 | 47,057 | 41,257 |
무형자산 | 4,520 | 4,551 | 4,745 | 4,778 | 4,823 | 4,862 | 4,907 | 4,950 | 4,968 | 4,945 | 4,968 | 5,013 | 5,058 | 5,087 | 5,126 | 5,169 | 5,185 | 5,230 | 5,245 | 5,282 | 5,225 | 5,337 | 5,408 | 5,457 | 5,518 | 5,579 | 5,651 | 5,720 | 5,790 | 5,849 | 5,854 | 5,989 | 6,193 | 6,149 | 6,354 | 6,433 | 5,891 | 5,947 | 6,083 | 6,181 | 6,297 |
이연세자산 | 21,234 | 21,254 | 21,007 | 21,088 | 21,704 | 22,339 | 20,289 | 20,640 | 20,676 | 20,539 | 20,572 | 21,038 | 21,287 | 21,152 | 22,245 | 22,408 | 23,090 | 24,136 | 23,970 | 24,654 | 24,441 | 24,640 | 23,783 | 23,987 | 24,303 | 24,082 | 23,242 | 23,285 | 23,538 | 23,544 | 30,723 | 32,425 | 34,263 | 33,172 | 35,025 | 35,627 | 36,374 | 36,860 | 34,007 | 34,287 | 34,486 |
기타자산 | 16,377 | 16,000 | 16,328 | 15,496 | 15,815 | 14,923 | 17,751 | 17,427 | 16,542 | 16,212 | 17,207 | 17,667 | 18,568 | 17,884 | 16,355 | 15,575 | 14,173 | 14,671 | 13,536 | 15,650 | 13,443 | 15,299 | 14,089 | 14,708 | 14,558 | 11,038 | 10,827 | 10,593 | 11,062 | 9,394 | 22,052 | 31,480 | 8,983 | 28,035 | 5,722 | 5,770 | 5,363 | 6,093 | 3,830 | 3,961 | 3,971 |
자산총계 | 282,104 | 279,761 | 289,289 | 282,956 | 276,591 | 273,064 | 281,705 | 275,833 | 267,004 | 264,037 | 260,529 | 253,517 | 251,492 | 244,718 | 238,557 | 241,803 | 238,411 | 235,194 | 239,671 | 237,535 | 246,624 | 228,037 | 231,529 | 233,737 | 233,132 | 227,339 | 225,711 | 218,641 | 218,726 | 212,482 | 229,502 | 240,300 | 230,793 | 221,690 | 217,576 | 210,449 | 203,618 | 194,338 | 189,000 | 185,812 | 179,918 |
매입채무등 | 26,948 | 25,680 | 29,629 | 28,762 | 29,393 | 28,114 | 30,387 | 29,800 | 28,931 | 27,486 | 26,886 | 25,890 | 25,240 | 20,391 | 18,648 | 21,431 | 20,446 | 19,928 | 20,914 | 15,154 | 20,031 | 21,018 | 21,406 | 22,717 | 24,560 | 22,297 | 25,147 | 24,660 | 26,039 | 23,929 | 23,265 | 23,404 | 28,725 | 23,333 | 28,628 | 26,959 | 26,766 | 24,062 | 25,188 | 24,247 | 25,187 |
차입금 | 132,678 | 129,732 | 127,851 | 126,436 | 122,237 | 121,741 | 118,873 | 118,043 | 114,421 | 114,699 | 112,607 | 110,387 | 109,805 | 109,379 | 108,953 | 110,888 | 111,247 | 109,894 | 117,566 | 127,173 | 126,500 | 103,324 | 104,466 | 106,561 | 107,084 | 104,951 | 102,340 | 98,259 | 98,818 | 94,219 | 92,673 | 89,089 | 90,901 | 75,123 | 79,100 | 75,320 | 71,149 | 63,111 | 57,403 | 53,517 | 48,258 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 56,052 | 58,759 | 57,647 | 55,857 | 54,360 | 54,902 | 53,718 | 52,018 | 49,421 | 49,567 | 51,269 | 48,865 | 49,384 | 49,133 | 50,635 | 51,608 | 52,275 | 55,695 | 53,183 | 51,715 | 55,776 | 57,738 | 56,886 | 57,370 | 56,850 | 57,314 | 57,316 | 57,086 | 58,411 | 58,134 | 70,087 | 82,082 | 64,953 | 79,159 | 64,833 | 64,167 | 64,378 | 66,842 | 71,274 | 72,378 | 69,650 |
부채총계 | 215,678 | 214,171 | 215,127 | 211,055 | 205,990 | 204,757 | 202,978 | 199,861 | 192,773 | 191,752 | 190,762 | 185,142 | 184,429 | 178,903 | 178,236 | 183,927 | 183,968 | 185,517 | 191,663 | 194,042 | 202,307 | 182,080 | 182,758 | 186,648 | 188,494 | 184,562 | 184,803 | 180,005 | 183,268 | 176,282 | 186,025 | 194,575 | 184,579 | 177,615 | 172,561 | 166,446 | 162,293 | 154,015 | 153,865 | 150,142 | 143,095 |
자본금+ 자본잉여금 |
20,355 | 20,853 | 19,353 | 19,613 | 19,369 | 19,142 | 26,071 | 26,091 | 26,337 | 26,442 | 26,672 | 27,276 | 27,030 | 27,076 | 26,941 | 26,859 | 26,681 | 26,556 | 26,162 | 26,101 | 26,028 | 26,088 | 25,942 | 25,779 | 25,675 | 25,577 | 25,517 | 25,479 | 25,351 | 25,385 | 25,796 | 26,343 | 27,027 | 26,998 | 27,256 | 27,750 | 27,478 | 27,622 | 27,760 | 28,177 | 28,835 |
이익잉여금 | 55,140 | 53,472 | 62,050 | 59,807 | 57,688 | 55,391 | 56,322 | 53,517 | 51,318 | 49,251 | 47,910 | 45,554 | 43,879 | 41,937 | 40,212 | 37,806 | 34,988 | 31,962 | 29,134 | 25,104 | 25,885 | 26,860 | 27,609 | 25,807 | 23,939 | 22,322 | 20,865 | 18,873 | 17,028 | 17,627 | 24,230 | 28,547 | 28,195 | 26,168 | 25,417 | 23,785 | 21,508 | 20,285 | 14,912 | 14,512 | 14,825 |
기타포괄익 | -11,122 | -11,253 | -10,468 | -10,787 | -10,459 | -10,247 | -7,918 | -7,953 | -7,778 | -7,901 | -9,313 | -8,876 | -8,814 | -9,269 | -13,003 | -12,996 | -13,326 | -13,488 | -11,955 | -11,901 | -11,800 | -11,156 | -8,997 | -8,770 | -8,849 | -9,039 | -8,321 | -8,171 | -8,081 | -8,011 | -7,783 | -9,369 | -9,250 | -9,330 | -7,953 | -7,905 | -8,054 | -8,036 | -8,034 | -7,543 | -7,331 |
자본총계 | 64,373 | 63,072 | 70,935 | 68,633 | 66,598 | 64,286 | 74,475 | 71,655 | 69,877 | 67,792 | 65,269 | 63,954 | 62,095 | 59,744 | 54,150 | 51,669 | 48,343 | 45,030 | 43,341 | 39,304 | 40,113 | 41,792 | 44,554 | 42,816 | 40,765 | 38,860 | 38,061 | 36,181 | 34,298 | 35,001 | 42,243 | 45,521 | 45,972 | 43,836 | 44,720 | 43,630 | 40,932 | 39,871 | 34,638 | 35,146 | 36,329 |
주식수(만주) | 100,200 | 112,900 | 113,100 | 114,700 | 116,200 | 136,900 | 137,800 | 138,900 | 140,200 | 145,400 | 145,700 | 146,500 | 147,000 | 146,800 | 146,700 | 146,800 | 146,400 | 144,200 | 143,900 | 143,200 | 144,000 | 143,900 | 144,200 | 143,800 | 143,600 | 143,100 | 143,100 | 143,100 | 143,000 | 149,200 | 147,200 | 151,900 | 153,200 | 157,000 | 157,400 | 158,100 | 158,000 | 164,000 | 161,800 | 166,000 | 168,600 |
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 | 23,038 | 20,129 | 19,646 | 19,381 | 20,996 | 20,930 | 22,897 | 21,492 | 17,025 | 16,043 | 17,228 | 11,988 | 16,026 | 15,188 | 15,072 | 26,352 | 16,375 | 16,670 | 13,450 | 8,772 | 16,663 | 15,021 | 17,578 | 14,698 | 14,727 | 15,256 | 16,114 | 15,322 | 15,735 | 17,328 | 14,458 | 18,147 | 18,756 | 16,607 | 14,889 | 11,627 | 11,286 | 11,769 | 12,636 | 10,416 | 8,460 |
투자활동 | -21,093 | -20,517 | -16,567 | -16,826 | -16,315 | -14,663 | -19,011 | -16,479 | -16,235 | -17,882 | -16,387 | -17,572 | -17,280 | -16,355 | -15,946 | -16,500 | -18,240 | -21,826 | -18,027 | -15,095 | -13,758 | -10,899 | -15,879 | -18,863 | -19,912 | -20,763 | -19,386 | -23,689 | -25,329 | -27,572 | -34,405 | -37,227 | -35,808 | -35,643 | -31,530 | -28,726 | -28,882 | -27,710 | -24,113 | -19,082 | -17,990 |
재무활동 | 1,095 | 1,938 | -5,216 | -3,403 | -4,368 | -6,353 | 1,510 | 1,988 | 550 | 383 | 1,231 | -1,855 | -3,725 | 1,744 | -7,395 | -15,327 | -14,511 | 5,552 | 11,827 | 19,251 | 17,926 | -4,677 | 497 | 6,587 | 8,762 | 11,454 | 8,517 | 6,699 | 11,306 | 12,584 | 17,611 | 17,590 | 15,697 | 17,077 | 17,409 | 18,881 | 17,676 | 13,608 | 10,659 | 8,411 | 7,316 |
환율변동 | -374 | -503 | -128 | -285 | -78 | 54 | 83 | 36 | -177 | -138 | -224 | -211 | 81 | -152 | 64 | 200 | 86 | -222 | -293 | -469 | -446 | 2 | -155 | -12 | -343 | -299 | -267 | -106 | 289 | 348 | 97 | -59 | -262 | -213 | -317 | -550 | -928 | -1,524 | -1,595 | -1,768 | -1,222 |
현금의증감 | 2,664 | 1,047 | -2,263 | -1,134 | 237 | -31 | 5,479 | 7,038 | 1,163 | -1,594 | 1,848 | -7,650 | -4,898 | 425 | -8,205 | -5,275 | -16,290 | 174 | 6,957 | 12,459 | 20,385 | -553 | 2,041 | 2,410 | 3,234 | 5,648 | 4,978 | -1,774 | 2,001 | 2,688 | -2,239 | -1,549 | -1,617 | -2,172 | 451 | 1,232 | -848 | -3,857 | -2,413 | -2,023 | -3,436 |
자본적지출 | -15,582 | -15,217 | -14,139 | -13,417 | -12,390 | -11,577 | -10,661 | -9,314 | -8,355 | -6,953 | -6,166 | -6,179 | -6,565 | -7,718 | -8,770 | -8,303 | -7,337 | -7,134 | -7,196 | -8,326 | -9,861 | -10,694 | -10,471 | -11,684 | -12,946 | -14,633 | -15,972 | -17,790 | -19,977 | -20,966 | -22,576 | -23,583 | -23,788 | -25,325 | -24,378 | -24,377 | -23,978 | -20,814 | -19,169 | -15,896 | -12,829 |
잉여현금 | 7,456 | 4,912 | 5,507 | 5,964 | 8,606 | 9,353 | 12,236 | 12,178 | 8,670 | 9,090 | 11,062 | 5,809 | 9,461 | 7,470 | 6,302 | 18,049 | 9,038 | 9,536 | 6,254 | 446 | 6,802 | 4,327 | 7,107 | 3,014 | 1,781 | 623 | 142 | -2,468 | -4,242 | -3,638 | -8,118 | -5,436 | -5,032 | -8,718 | -9,489 | -12,750 | -12,692 | -9,045 | -6,533 | -5,480 | -4,369 |