최근 실적발표 24. 11/12
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 | 17.12/31 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 3,876 | 4,049 | 4,211 | 4,365 | 4,554 | 4,743 | 4,994 | 5,235 | 5,148 | 4,771 | 4,238 | 3,700 | 3,305 | 3,094 | 2,924 | 2,765 | 2,531 | 2,523 | 2,553 | 2,510 | 0 | 0 | 0 | 2,533 | 1,953 | 1,746 |
매출원가 | 1,102 | 1,187 | 1,272 | 1,343 | 1,477 | 1,586 | 1,742 | 1,934 | 1,962 | 1,851 | 1,601 | 1,296 | 1,072 | 917 | 813 | 745 | 620 | 593 | 587 | 548 | 0 | 0 | 0 | 501 | 363 | 384 |
매출총이익 | 2,774 | 2,862 | 2,938 | 3,022 | 3,077 | 3,158 | 3,252 | 3,302 | 3,186 | 2,920 | 2,638 | 2,403 | 2,233 | 2,178 | 2,111 | 2,019 | 1,911 | 1,930 | 1,966 | 1,962 | 0 | 0 | 0 | 2,032 | 1,590 | 1,362 |
판매관리비 | 2,168 | 2,262 | 2,348 | 2,468 | 2,588 | 2,721 | 2,851 | 2,907 | 2,879 | 2,660 | 2,413 | 2,160 | 2,001 | 1,943 | 1,942 | 1,911 | 1,783 | 1,755 | 1,715 | 1,691 | 0 | 0 | 0 | 1,669 | 1,527 | 1,197 |
연구개발비 | 327 | 328 | 337 | 334 | 328 | 324 | 323 | 318 | 318 | 295 | 262 | 231 | 198 | 197 | 191 | 185 | 152 | 151 | 150 | 133 | 0 | 0 | 0 | 177 | 148 | 129 |
영업이익 | -92 | -141 | -184 | -261 | -299 | -391 | -502 | -475 | -469 | -376 | -239 | -137 | -90 | -180 | -249 | -538 | -492 | -356 | -272 | 6 | 0 | 0 | 0 | 36 | -165 | -333 |
EBITDA | 592 | 477 | 563 | 1,105 | 604 | 1,081 | 72 | -881 | -962 | -964 | 342 | 956 | 1,481 | 1,623 | 1,199 | 466 | -79 | -297 | -161 | 138 | 0 | 0 | 0 | 423 | -36 | -179 |
영업외이익 | 260 | 152 | 255 | 786 | 366 | 867 | -27 | -936 | -953 | -906 | 311 | 897 | 1,404 | 1,582 | 1,243 | 755 | 117 | -182 | -111 | -58 | 0 | 0 | 0 | 283 | 36 | 56 |
법인세 | 17 | 14 | 24 | 109 | -9 | 84 | -121 | -331 | -338 | -302 | 15 | 139 | 202 | 167 | 45 | -46 | -95 | -89 | -60 | -47 | 0 | 0 | 0 | 13 | -155 | -90 |
중단손익 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 0 | 0 | -12 | -2 | -1.14 | -3 | 0.73 | -21 | -59 | -58 | -49 | -49 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -13 | -160 | -107 | 266 | -63 | 263 | -517 | -1,170 | -1,156 | -1,031 | 33 | 598 | 1,094 | 1,218 | 927 | 270 | -233 | -401 | -291 | 23 | 0 | 0 | 0 | 247 | 37 | -183 |
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 | 17.12/31 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 1,720 | 1,602 | 1,507 | 1,297 | 1,252 | 1,327 | 1,399 | 1,417 | 1,607 | 1,796 | 1,853 | 2,119 | 3,405 | 3,476 | 3,916 | 3,366 | 3,472 | 2,448 | 2,029 | 840 | 0 | 0 | 0 | 885 | 757 | 0 |
단기투자 | 25 | 87 | 136 | 149 | 174 | 116 | 202 | 239 | 16 | 30 | 59 | 20 | 27 | 11 | 0 | 225 | 350 | 489 | 97 | 55 | 0 | 0 | 0 | 25 | 0 | 0 |
매출채권등 | 478 | 490 | 464 | 537 | 519 | 522 | 538 | 608 | 588 | 633 | 593 | 696 | 323 | 256 | 293 | 258 | 227 | 205 | 208 | 182 | 0 | 0 | 0 | 180 | 187 | 0 |
재고자산 | 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 |
장기투자 | 2,978 | 3,278 | 3,458 | 3,303 | 2,812 | 3,274 | 3,203 | 2,496 | 2,235 | 2,141 | 2,988 | 2,977 | 2,875 | 2,823 | 2,549 | 2,158 | 1,580 | 296 | 296 | 348 | 0 | 0 | 0 | 226 | 54 | 0 |
유형자산 | 401 | 409 | 425 | 455 | 478 | 495 | 462 | 511 | 584 | 586 | 577 | 571 | 290 | 274 | 280 | 275 | 266 | 269 | 271 | 305 | 0 | 0 | 0 | 260 | 254 | 0 |
무형자산 | 3,639 | 3,672 | 3,709 | 3,899 | 4,022 | 4,095 | 4,147 | 4,200 | 4,291 | 4,401 | 4,579 | 4,642 | 2,010 | 2,000 | 2,241 | 2,055 | 2,162 | 2,247 | 2,269 | 1,967 | 0 | 0 | 0 | 1,878 | 1,747 | 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 | 0.19 | 0 |
기타자산 | 597 | 666 | 661 | 731 | 761 | 721 | 804 | 922 | 1,121 | 1,161 | 1,246 | 1,279 | 498 | 448 | 458 | 825 | 423 | 417 | 421 | 400 | 0 | 0 | 0 | 277 | 173 | 0 |
자산총계 | 9,837 | 10,204 | 10,360 | 10,371 | 10,018 | 10,549 | 10,754 | 10,394 | 10,442 | 10,749 | 11,894 | 12,303 | 9,428 | 9,289 | 9,736 | 9,162 | 8,480 | 6,372 | 5,591 | 4,097 | 0 | 0 | 0 | 3,732 | 3,172 | 0 |
매입채무등 | 80 | 77 | 84 | 106 | 144 | 128 | 115 | 133 | 158 | 154 | 184 | 203 | 118 | 116 | 93 | 89 | 96 | 99 | 91 | 72 | 0 | 0 | 0 | 64 | 61 | 0 |
단기차입금 | 43 | 39 | 34 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 14 | 14 | 14 | 14 | 0 | 0 | 0 | 14 | 14 | 0 |
장기차입금 | 1,960 | 1,971 | 1,982 | 1,993 | 2,000 | 2,006 | 2,013 | 2,020 | 2,026 | 2,033 | 2,040 | 2,046 | 494 | 494 | 706 | 712 | 715 | 225 | 229 | 232 | 0 | 0 | 0 | 247 | 258 | 0 |
이연수익 | 117 | 121 | 128 | 143 | 166 | 161 | 173 | 157 | 159 | 170 | 178 | 165 | 173 | 148 | 298 | 138 | 268 | 243 | 216 | 179 | 0 | 0 | 0 | 150 | 144 | 0 |
이연세부채 | 85 | 172 | 211 | 165 | 61 | 178 | 203 | 76 | 109 | 82 | 308 | 386 | 179 | 172 | 83 | 79 | 32 | 65 | 71 | 51 | 0 | 0 | 0 | 144 | 115 | 0 |
기타부채 | 1,098 | 1,128 | 1,103 | 1,179 | 1,206 | 1,268 | 1,300 | 1,405 | 1,422 | 1,654 | 1,653 | 1,723 | 688 | 613 | 1,310 | 993 | 639 | 579 | 575 | 545 | 0 | 0 | 0 | 428 | 323 | 0 |
부채총계 | 3,383 | 3,508 | 3,543 | 3,616 | 3,606 | 3,772 | 3,834 | 3,821 | 3,903 | 4,124 | 4,393 | 4,554 | 1,652 | 1,543 | 2,490 | 2,011 | 1,764 | 1,225 | 1,194 | 1,092 | 0 | 0 | 0 | 1,048 | 916 | 0 |
이익잉여금 | -340 | -96 | 46 | 1 | -327 | 64 | 153 | -265 | -264 | -200 | 669 | 905 | 892 | 831 | 1,023 | 694 | 185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타포괄익 | -10 | -6 | -7 | -11 | -7 | -7 | -15 | -13 | -30 | -13 | 1 | 4 | 5 | 6 | 4 | -6 | -12 | -14 | -18 | -12 | 0 | 0 | 0 | -13 | -8 | 0 |
자본총계 | 5,760 | 6,008 | 6,133 | 6,078 | 5,741 | 6,117 | 6,267 | 5,932 | 5,904 | 5,990 | 6,919 | 7,175 | 7,209 | 7,179 | 6,688 | 6,598 | 6,194 | 4,648 | 3,917 | 2,535 | 0 | 0 | 0 | 2,284 | 2,000 | 0 |
주식수(만주) | 8,612 | 8,609 | 8,596 | 8,585 | 8,584 | 8,585 | 8,887 | 8,885 | 8,918 | 8,987 | 8,976 | 8,956 | 8,923 | 8,913 | 8,876 | 8,533 | 8,531 | 8,495 | 8,495 | 8,495 | 8,495 | 8,495 | 8,495 | 8,495 | 0 | 0 |
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 | 17.12/31 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 291 | 210 | 228 | 190 | 162 | 53 | -71 | -83 | -193 | -66 | 96 | 137 | 214 | 275 | 169 | 155 | 228 | 218 | 288 | 252 | 0 | 0 | 0 | 369 | 140 | 121 |
투자활동 | 280 | 158 | 33 | -87 | -304 | -297 | -211 | -495 | -2,985 | -2,979 | -3,337 | -2,900 | -253 | -1,085 | -1,149 | -1,872 | -1,721 | -1,134 | -946 | -422 | 0 | 0 | 0 | -45 | -161 | 35 |
재무활동 | -103 | -77 | -153 | -223 | -217 | -242 | -181 | -113 | 1,384 | 1,381 | 1,187 | 1,409 | -28 | 1,848 | 2,875 | 4,352 | 4,290 | 2,689 | 1,860 | 124 | 0 | 0 | 0 | -198 | 247 | 68 |
환율변동 | 2 | -1.48 | 0.06 | 1.12 | 2 | 0.38 | -4 | -6 | -9 | -6 | -3 | -2 | 2 | 4 | 5 | 2 | -0.25 | -2 | -3 | -0.12 | 0 | 0 | 0 | -0.12 | 2 | -0.67 |
현금의증감 | 470 | 291 | 108 | -120 | -356 | -485 | -467 | -696 | -1,803 | -1,670 | -2,056 | -1,355 | -65 | 1,042 | 1,900 | 2,636 | 2,797 | 1,772 | 1,199 | -46 | 0 | 0 | 0 | 127 | 228 | 223 |
자본적지출 | -91 | -94 | -164 | -141 | -154 | -174 | -131 | -140 | -133 | -124 | -100 | -90 | -89 | -73 | -66 | -61 | -62 | -66 | -94 | -95 | 0 | 0 | 0 | -55 | -46 | -26 |
잉여현금 | 200 | 116 | 64 | 48 | 8 | -121 | -202 | -223 | -326 | -190 | -4 | 47 | 125 | 202 | 103 | 94 | 166 | 152 | 194 | 157 | 0 | 0 | 0 | 315 | 94 | 95 |