최근 실적발표 25. 06/11
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 805 | 759 | 712 | 665 | 622 | 580 | 539 | 502 | 464 | 424 | 379 | 333 | 290 | 253 | 221 | 196 | 0 | 152 | 0 | 81 |
매출원가 | 91 | 85 | 78 | 71 | 65 | 60 | 58 | 57 | 56 | 52 | 47 | 39 | 33 | 30 | 27 | 24 | 0 | 18 | 0 | 9 |
매출총이익 | 713 | 674 | 633 | 594 | 558 | 520 | 481 | 445 | 408 | 373 | 333 | 294 | 257 | 223 | 194 | 172 | 0 | 134 | 0 | 72 |
판매관리비 | 586 | 577 | 562 | 547 | 536 | 507 | 488 | 476 | 460 | 428 | 397 | 350 | 295 | 254 | 294 | 269 | 0 | 241 | 0 | 141 |
연구개발비 | 251 | 240 | 229 | 217 | 205 | 201 | 192 | 184 | 175 | 156 | 141 | 125 | 108 | 97 | 117 | 112 | 0 | 107 | 0 | 59 |
영업이익 | -124 | -143 | -158 | -170 | -183 | -187 | -199 | -216 | -227 | -211 | -206 | -181 | -146 | -129 | -217 | -209 | 0 | -214 | 0 | -128 |
EBITDA | -63 | -72 | -104 | -124 | -145 | -154 | -157 | -177 | -191 | -164 | -175 | -170 | -151 | -155 | -226 | -212 | 0 | -189 | 0 | -130 |
영업외이익 | 49 | 60 | 45 | 38 | 31 | 27 | 35 | 32 | 30 | 42 | 26 | 8 | -8 | -28 | -10 | -4 | 0 | 25 | 0 | -1.17 |
법인세 | -87 | -77 | -63 | 233 | 277 | 265 | 264 | 7 | 3 | 4 | -0.36 | -1.30 | -0.26 | -2 | 3 | 4 | 0 | 3 | 0 | 1.20 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 12 | -6 | -51 | -365 | -428 | -426 | -428 | -191 | -200 | -173 | -179 | -172 | -153 | -155 | -229 | -217 | 0 | -192 | 0 | -131 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 256 | 228 | 177 | 439 | 420 | 288 | 285 | 273 | 316 | 295 | 372 | 411 | 887 | 885 | 825 | 276 | 0 | 283 | 0 | 343 |
단기투자 | 849 | 765 | 740 | 644 | 641 | 748 | 704 | 713 | 622 | 641 | 556 | 519 | 47 | 50 | 100 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 201 | 265 | 198 | 165 | 135 | 167 | 136 | 106 | 126 | 130 | 98 | 89 | 68 | 77 | 57 | 47 | 0 | 40 | 0 | 25 |
재고자산 | 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 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 5 | 4 | 4 | 3 | 3 | 3 | 4 | 5 | 6 | 7 | 6 | 5 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
무형자산 | 32 | 34 | 36 | 38 | 33 | 10 | 10 | 11 | 11 | 12 | 13 | 13 | 14 | 14 | 0.52 | 0.61 | 0 | 0.80 | 0 | 0 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 99 | 104 | 98 | 87 | 89 | 105 | 77 | 71 | 71 | 71 | 63 | 63 | 62 | 62 | 47 | 43 | 0 | 39 | 0 | 24 |
자산총계 | 1,442 | 1,399 | 1,253 | 1,376 | 1,322 | 1,321 | 1,227 | 1,189 | 1,164 | 1,169 | 1,120 | 1,115 | 1,099 | 1,091 | 1,029 | 366 | 0 | 363 | 0 | 392 |
매입채무등 | 11 | 8 | 2 | 3 | 3 | 2 | 5 | 4 | 3 | 5 | 6 | 5 | 6 | 5 | 5 | 2 | 0 | 3 | 0 | 2 |
차입금 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 477 | 469 | 397 | 377 | 357 | 362 | 311 | 295 | 291 | 283 | 247 | 226 | 216 | 212 | 175 | 154 | 0 | 134 | 0 | 80 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 101 | 101 | 83 | 308 | 347 | 351 | 318 | 59 | 54 | 57 | 53 | 54 | 59 | 75 | 39 | 36 | 0 | 32 | 0 | 20 |
부채총계 | 589 | 578 | 482 | 688 | 707 | 715 | 634 | 358 | 349 | 344 | 306 | 285 | 281 | 292 | 219 | 192 | 0 | 169 | 0 | 101 |
자본금+ 자본잉여금 |
2,013 | 1,952 | 1,892 | 1,834 | 1,769 | 1,719 | 1,659 | 1,610 | 1,542 | 1,497 | 1,454 | 1,413 | 1,355 | 1,321 | 1,292 | 201 | 0 | 187 | 0 | 67 |
이익잉여금 | -1,203 | -1,168 | -1,162 | -1,192 | -1,204 | -1,161 | -1,113 | -828 | -778 | -726 | -687 | -638 | -579 | -553 | -508 | -466 | 0 | -398 | 0 | -206 |
기타포괄익 | -1 | -9 | -5 | 1 | 3 | 2 | 2 | 2 | 1 | -1 | -3 | 3 | 6 | 8 | -1 | -11 | 0 | -20 | 0 | 4 |
자본총계 | 808 | 776 | 725 | 643 | 568 | 560 | 547 | 784 | 765 | 771 | 764 | 778 | 782 | 775 | 784 | -276 | 0 | -231 | 0 | -135 |
주식수(만주) | 16,449 | 16,058 | 16,743 | 16,634 | 15,815 | 15,428 | 15,512 | 15,364 | 15,169 | 14,840 | 14,888 | 14,779 | 14,664 | 7,975 | 6,701 | 5,342 | 5,274 | 5,034 | 5,030 | 4,730 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.01/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 4 | -64 | -102 | 69 | 84 | 35 | -2 | 3 | -60 | -77 | -67 | -76 | -56 | -50 | -56 | -60 | 0 | -74 | 0 | -60 |
투자활동 | -202 | -30 | -44 | 63 | -21 | -86 | -132 | -187 | -572 | -606 | -478 | -487 | -63 | -54 | -100 | -50 | 0 | -0.84 | 0 | 0 |
재무활동 | 31 | 33 | 36 | 38 | 43 | 45 | 42 | 44 | 61 | 97 | 95 | 747 | 734 | 701 | 698 | 44 | 0 | 13 | 0 | 271 |
환율변동 | 2 | 1.50 | 2 | -4 | -4 | -4 | 2 | -0.49 | -0.13 | -4 | -0.71 | 3 | 3 | 7 | -0.46 | -0.41 | 0 | 1.00 | 0 | -0.23 |
현금의증감 | -165 | -60 | -109 | 165 | 102 | -10 | -89 | -140 | -572 | -589 | -450 | 187 | 618 | 604 | 541 | -67 | 0 | -60 | 0 | 211 |
자본적지출 | -4 | -4 | -3 | -3 | -2 | -2 | -2 | -3 | -4 | -6 | -9 | -7 | -5 | -4 | 0 | 0 | 0 | 0 | 0 | 0 |
잉여현금 | 0.22 | -68 | -105 | 66 | 82 | 33 | -4 | -0.14 | -65 | -83 | -75 | -82 | -62 | -53 | -56 | -60 | 0 | -74 | 0 | -60 |