최근 실적발표 25. 05/16
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 | 17.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 10 | 13 | 22 | 29 | 46 | 65 | 77 | 94 | 115 | 137 | 171 | 184 | 179 | 166 | 146 | 141 | 138 | 138 | 139 | 148 | 169 | 185 | 199 | 198 | 186 | 179 | 0 | 0 | 0 | 88 |
매출원가 | 4 | 7 | 11 | 19 | 33 | 48 | 58 | 73 | 90 | 112 | 137 | 153 | 147 | 132 | 121 | 115 | 114 | 116 | 116 | 121 | 140 | 154 | 165 | 162 | 150 | 143 | 0 | 0 | 0 | 68 |
매출총이익 | 5 | 6 | 10 | 10 | 14 | 18 | 19 | 21 | 25 | 25 | 34 | 30 | 31 | 34 | 25 | 26 | 24 | 23 | 23 | 27 | 29 | 31 | 34 | 36 | 36 | 36 | 0 | 0 | 0 | 21 |
판매관리비 | 16 | 17 | 20 | 26 | 34 | 42 | 50 | 56 | 64 | 72 | 81 | 93 | 88 | 82 | 75 | 62 | 61 | 60 | 60 | 55 | 55 | 53 | 52 | 48 | 44 | 37 | 0 | 0 | 0 | 17 |
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 |
영업이익 | -11 | -12 | -11 | -17 | -22 | -26 | -38 | -168 | -174 | -184 | -181 | -71 | -63 | -53 | -52 | -38 | -39 | -49 | -48 | -40 | -37 | -25 | -20 | -14 | -10 | -2 | 0 | 0 | 0 | 3 |
EBITDA | -11 | -11 | -7 | -13 | -21 | -24 | -31 | -153 | -155 | -160 | -154 | -41 | -34 | -25 | -24 | -12 | -11 | -11 | -11 | -2 | -2 | -14 | -17 | -22 | -20 | -0.89 | 0 | 0 | 0 | 4 |
영업외이익 | 0.10 | 0.12 | 2 | 2 | -0.90 | -0.64 | 4 | 12 | 14 | 17 | 18 | 21 | 22 | 23 | 26 | 24 | 26 | 35 | 35 | 35 | 33 | 8 | 0.71 | -10 | -12 | 0.10 | 0 | 0 | 0 | 0.03 |
법인세 | 0 | 0 | 0.01 | 0.01 | 0.00 | 0 | -0.08 | -0.08 | -0.09 | -0.01 | 0.08 | 0.09 | 0.11 | 0.01 | 0.04 | 0.25 | 0.26 | 0.19 | 0.12 | 11 | 11 | 11 | 11 | 0.07 | 0.25 | 0.32 | 0 | 0 | 0 | 0.18 |
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 |
순이익 | -17 | -18 | -13 | -20 | -28 | -32 | -39 | -160 | -163 | -170 | -165 | -51 | -42 | -31 | -27 | -15 | -14 | -15 | -14 | -16 | -16 | -29 | -34 | -28 | -26 | -6 | 0 | 0 | 0 | 2 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 9 | 0.90 | 2 | 0.17 | 0.16 | 0.46 | 2 | 5 | 6 | 12 | 10 | 9 | 6 | 13 | 13 | 12 | 12 | 30 | 40 | 42 | 44 | 48 | 53 | 69 | 3 | 7 | 0 | 0 | 0 | 2 |
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 |
매출채권등 | 7 | 4 | 2 | 2 | 2 | 2 | 2 | 3 | 8 | 6 | 12 | 16 | 20 | 15 | 15 | 6 | 6 | 6 | 6 | 6 | 7 | 8 | 8 | 12 | 11 | 8 | 0 | 0 | 0 | 4 |
재고자산 | 14 | 14 | 16 | 17 | 18 | 21 | 23 | 30 | 37 | 41 | 48 | 61 | 69 | 67 | 62 | 34 | 35 | 36 | 37 | 39 | 43 | 43 | 47 | 48 | 36 | 30 | 0 | 0 | 0 | 14 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 0 | 0 | 0 | 0 | 0.92 |
유형자산 | 2 | 2 | 3 | 4 | 4 | 4 | 5 | 6 | 7 | 7 | 17 | 19 | 29 | 30 | 29 | 16 | 15 | 15 | 15 | 17 | 18 | 18 | 15 | 15 | 15 | 12 | 0 | 0 | 0 | 0.60 |
무형자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 124 | 125 | 127 | 113 | 17 | 17 | 9 | 9 | 9 | 9 | 18 | 18 | 15 | 15 | 9 | 0 | 0 | 0 | 5 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 7 | 7 | 10 | 10 | 11 | 11 | 16 | 17 | 18 | 23 | 23 | 36 | 32 | 35 | 34 | 18 | 24 | 25 | 21 | 16 | 14 | 18 | 17 | 11 | 14 | 12 | 0 | 0 | 0 | 3 |
자산총계 | 38 | 29 | 34 | 33 | 35 | 38 | 48 | 61 | 75 | 90 | 165 | 265 | 281 | 286 | 267 | 102 | 109 | 123 | 129 | 129 | 134 | 153 | 157 | 181 | 94 | 78 | 0 | 0 | 0 | 30 |
매입채무등 | 10 | 10 | 11 | 15 | 13 | 12 | 12 | 17 | 17 | 15 | 16 | 27 | 31 | 23 | 17 | 12 | 8 | 18 | 18 | 12 | 11 | 11 | 12 | 26 | 24 | 20 | 0 | 0 | 0 | 16 |
차입금 | 0.78 | 9 | 10 | 6 | 9 | 9 | 9 | 8 | 11 | 20 | 22 | 19 | 28 | 32 | 19 | 12 | 13 | 12 | 12 | 12 | 13 | 13 | 11 | 11 | 72 | 49 | 0 | 0 | 0 | 0.73 |
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 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 2 | 1.22 | 3 | 3 | 4 | 3 | 9 | 12 | 13 | 12 | 21 | 31 | 26 | 27 | 24 | 17 | 21 | 20 | 17 | 8 | 10 | 11 | 12 | 8 | 10 | 7 | 0 | 0 | 0 | 4 |
부채총계 | 15 | 22 | 24 | 27 | 28 | 27 | 33 | 39 | 44 | 51 | 64 | 82 | 92 | 89 | 67 | 43 | 45 | 53 | 49 | 35 | 36 | 39 | 35 | 51 | 106 | 79 | 0 | 0 | 0 | 20 |
자본금+ 자본잉여금 |
302 | 281 | 275 | 268 | 269 | 268 | 268 | 265 | 265 | 264 | 259 | 250 | 241 | 230 | 223 | 49 | 48 | 40 | 39 | 38 | 34 | 32 | 32 | 31 | -28 | -11 | 0 | 0 | 0 | 6 |
이익잉여금 | -279 | -275 | -266 | -262 | -262 | -257 | -253 | -243 | -234 | -225 | -158 | -83 | -71 | -56 | -49 | -32 | -29 | -25 | -21 | -16 | -14 | -10 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
기타포괄익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 23 | 6 | 9 | 6 | 7 | 11 | 15 | 22 | 31 | 39 | 101 | 167 | 171 | 175 | 174 | 17 | 19 | 15 | 18 | 22 | 19 | 22 | 25 | 31 | -28 | -11 | 0 | 0 | 0 | 9 |
주식수(만주) | 1,217 | 121 | 164 | 46 | 35 | 36 | 50 | 14 | 14 | 6 | 5 | 4 | 4 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -10 | -7 | -8 | -7 | -4 | -2 | -3 | -8 | -13 | -26 | -28 | -36 | -34 | -37 | -41 | -25 | -26 | -12 | -7 | -21 | -31 | -37 | -42 | -26 | -18 | -14 | 0 | 0 | 0 | 3 |
투자활동 | -0.13 | -0.24 | 0.44 | 0.13 | 0.07 | 0.03 | -1.06 | 13 | 13 | 12 | 7 | -17 | -18 | -20 | -15 | -5 | -5 | -4 | -4 | -6 | -5 | -4 | -14 | -12 | -12 | -10 | 0 | 0 | 0 | -0.89 |
재무활동 | 19 | 7 | 8 | 2 | -2 | -10 | -4 | -9 | 0.07 | 14 | 18 | 50 | 45 | 39 | 28 | -1.10 | -1.02 | -1.06 | -1.02 | -1.10 | 77 | 81 | 105 | 106 | 29 | 29 | 0 | 0 | 0 | -2 |
환율변동 | 0.00 | 0.00 | 0.01 | -0.02 | 0.01 | 0.19 | 0.18 | -0.09 | -0.18 | -0.21 | 0.08 | 0.33 | 0.57 | 0.48 | 0.50 | 0.60 | 0.84 | 0.17 | -0.21 | -0.27 | -0.56 | 0.09 | 0.10 | 0.13 | -0.03 | -0.08 | 0 | 0 | 0 | 0.04 |
현금의증감 | 8 | 0.44 | -0.13 | -4 | -6 | -12 | -8 | -4 | -0.07 | -0.68 | -3 | -3 | -6 | -18 | -27 | -30 | -31 | -17 | -13 | -28 | 41 | 40 | 49 | 68 | -0.32 | 5 | 0 | 0 | 0 | 0.39 |
자본적지출 | -0.13 | -0.24 | -0.55 | -0.85 | -0.97 | -1.01 | -2 | -2 | -2 | -3 | -4 | -4 | -5 | -4 | -3 | -2 | -1.22 | -2 | -2 | -3 | -3 | -2 | -12 | -11 | -11 | -11 | 0 | 0 | 0 | -0.29 |
잉여현금 | -10 | -7 | -9 | -8 | -5 | -3 | -5 | -10 | -15 | -29 | -32 | -40 | -39 | -42 | -43 | -27 | -28 | -14 | -9 | -23 | -33 | -39 | -54 | -37 | -29 | -24 | 0 | 0 | 0 | 3 |