최근 실적발표 25. 05/20
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 | 19.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 11 | 12 | 17 | 22 | 27 | 33 | 37 | 42 | 45 | 46 | 44 | 40 | 38 | 35 | 35 | 34 | 32 | 31 | 0 | 0 | 29 |
매출원가 | 9 | 9 | 12 | 17 | 21 | 26 | 30 | 33 | 35 | 35 | 32 | 29 | 27 | 25 | 24 | 24 | 23 | 23 | 0 | 0 | 23 |
매출총이익 | 2 | 3 | 4 | 5 | 6 | 7 | 7 | 9 | 10 | 11 | 12 | 11 | 11 | 11 | 11 | 10 | 9 | 9 | 0 | 0 | 6 |
판매관리비 | 6 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 12 | 12 | 13 | 12 | 10 | 9 | 7 | 6 | 6 | 5 | 0 | 0 | 2 |
연구개발비 | 0.45 | 0.43 | 0.61 | 0.49 | 0.39 | 0.80 | 6 | 7 | 8 | 8 | 5 | 5 | 6 | 5 | 4 | 2 | 2 | 2 | 0 | 0 | 1.01 |
영업이익 | -4 | -5 | -6 | -6 | -6 | -8 | -17 | -18 | -18 | -16 | -9 | -9 | -7 | -5 | -2 | 0.44 | 0.11 | 1.18 | 0 | 0 | 2 |
EBITDA | -4 | -4 | -5 | -5 | -5 | -6 | -13 | -13 | -12 | -11 | -5 | -5 | -5 | -4 | 0.87 | 3 | 0 | 3 | 0 | 0 | 2 |
영업외이익 | 0.12 | 0.01 | 0 | 0 | 0 | 0.01 | 2 | 2 | 3 | 3 | 1.09 | 1.09 | 0 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0.00 |
법인세 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.04 | 0.48 | 0.52 | 0.51 | 0.51 | 0.08 | 0.04 | 0.04 | 0.02 | 0.12 | 0.18 | 0.21 | 0.26 | 0 | 0 | 0.44 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -6 | -6 | -6 | -7 | -7 | -9 | -17 | -17 | -16 | -14 | -8 | -8 | -7 | -6 | -0.63 | 2 | 1.30 | 2 | 0 | 0 | 1.17 |
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 | 19.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 7 | 0.02 | 0.03 | 0.03 | 0.30 | 1.23 | 0.08 | 0.13 | 0.27 | 1.34 | 4 | 1.36 | 2 | 2 | 1.15 | 2 | 0 | 1.40 | 0 | 0 | 0.97 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 4 | 2 | 2 | 2 | 2 | 4 | 4 | 5 | 7 | 7 | 8 | 8 | 8 | 10 | 7 | 9 | 0 | 7 | 0 | 0 | 4 |
재고자산 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 0 | 0.01 | 0.02 | 0.02 | 0.03 | 0.04 | 0.05 | 0.06 | 0.07 | 0.08 | 0.12 | 0.17 | 0.22 | 0.25 | 0.05 | 0.05 | 0 | 0.02 | 0 | 0 | 0.04 |
무형자산 | 0 | 0 | 3 | 3 | 4 | 0.86 | 10 | 10 | 11 | 4 | 13 | 12 | 11 | 12 | 2 | 2 | 0 | 3 | 0 | 0 | 3 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 1.11 | 0.32 | 0.15 | 0.30 | 0.77 | 0.82 | 0.62 | 0.82 | 0.66 | 0.82 | 0.23 | 0.67 | 1.39 | 0.36 | 0.69 | 0.53 | 0 | 0.23 | 0 | 0 | 0.15 |
자산총계 | 12 | 2 | 5 | 6 | 7 | 7 | 14 | 16 | 19 | 13 | 25 | 22 | 22 | 25 | 11 | 13 | 0 | 11 | 0 | 0 | 8 |
매입채무등 | 2 | 3 | 2 | 2 | 2 | 2 | 1.16 | 0.93 | 1.31 | 1.48 | 1.47 | 1.27 | 2 | 2 | 3 | 2 | 0 | 4 | 0 | 0 | 5 |
차입금 | 0.78 | 3 | 1.08 | 2 | 3 | 4 | 3 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 0 | 0.75 | 0 | 0 | 0 |
이연수익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 0.27 | 0 | 0 | 0 | 0 | 0.75 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 0.82 | 2 | 3 | 3 | 3 | 2 | 4 | 4 | 5 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 0 | 2 | 0 | 0 | 0.35 |
부채총계 | 3 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 10 | 7 | 7 | 8 | 8 | 8 | 9 | 9 | 0 | 7 | 0 | 0 | 6 |
자본금+ 자본잉여금 |
44 | 29 | 28 | 28 | 26 | 26 | 26 | 26 | 25 | 25 | 25 | 19 | 19 | 19 | 2 | 1 | 0 | 1 | 0 | 0 | 1 |
이익잉여금 | -35 | -34 | -30 | -28 | -27 | -28 | -20 | -18 | -16 | -19 | -7 | -5 | -5 | -3 | 1 | 3 | 0 | 3 | 0 | 0 | 1 |
기타포괄익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 9 | -5 | -2 | -0.65 | -0.51 | -1.39 | 6 | 8 | 9 | 6 | 18 | 14 | 14 | 16 | 3 | 4 | 0 | 4 | 0 | 0 | 2 |
주식수(만주) | 984 | 527 | 566 | 531 | 445 | 417 | 427 | 427 | 417 | 369 | 360 | 354 | 355 | 294 | 288 | 295 | 293 | 279 | 279 | 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 | 19.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -7 | -1.08 | 0.33 | -0.39 | -0.60 | -2 | -8 | -9 | -7 | -5 | -4 | -3 | -5 | -7 | -3 | -3 | 0 | -0.73 | 0 | 0 | 4 |
투자활동 | 0 | 0 | -0.01 | -0.01 | -0.01 | -0.01 | 2 | 0.89 | -1.12 | -1.13 | -11 | -10 | -8 | -8 | -0.55 | -0.53 | 0 | -0.48 | 0 | 0 | -4 |
재무활동 | 13 | -0.13 | -0.37 | 0.29 | 0.64 | 2 | 1.50 | 7 | 7 | 6 | 17 | 12 | 11 | 15 | 4 | 4 | 0 | 2 | 0 | 0 | 0 |
환율변동 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | 7 | -1.21 | -0.05 | -0.10 | 0.03 | -0.11 | -4 | -1.23 | -1.30 | -0.43 | 3 | -0.19 | -1.46 | 0.37 | 0.97 | 0.73 | 0 | 0.43 | 0 | 0 | 0.32 |
자본적지출 | 0 | 0 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.04 | -0.06 | -0.06 | -0.10 | -0.08 | -0.07 | -0.05 | 0 | 0 | 0 | 0 | 0 |
잉여현금 | -7 | -1.08 | 0.32 | -0.40 | -0.61 | -2 | -8 | -9 | -7 | -5 | -4 | -3 | -5 | -7 | -3 | -3 | 0 | -0.73 | 0 | 0 | 4 |