최근 실적발표 24. 11/18
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 | 18.07/05 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 116 | 71 | 74 | 54 | 76 | 85 | 80 | 173 | 151 | 142 | 130 | 35 | 28 | 30 | 32 | 31 | 26 | 23 | 22 | 18 | 10 | 5 | 0 | 4 | 0 | 0 |
매출원가 | 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 |
매출총이익 | 116 | 71 | 74 | 54 | 76 | 85 | 80 | 173 | 151 | 142 | 130 | 35 | 28 | 30 | 32 | 31 | 26 | 23 | 22 | 18 | 10 | 5 | 0 | 4 | 0 | 0 |
판매관리비 | 43 | 41 | 40 | 38 | 38 | 37 | 36 | 36 | 35 | 35 | 35 | 34 | 34 | 35 | 36 | 34 | 30 | 24 | 16 | 12 | 5 | 2 | 0.24 | 8 | 0 | 0 |
연구개발비 | 139 | 131 | 123 | 119 | 113 | 111 | 109 | 107 | 102 | 95 | 90 | 88 | 85 | 82 | 78 | 67 | 58 | 51 | 44 | 40 | 20 | 10 | 0 | 34 | 0 | 0 |
영업이익 | -67 | -101 | -89 | -102 | -74 | -63 | -65 | 30 | 14 | 13 | 6 | -86 | -90 | -86 | -82 | -70 | -62 | -51 | -38 | -33 | -14 | -7 | 0 | -34 | 0 | 0 |
EBITDA | -37 | -63 | -71 | -90 | -74 | -68 | -56 | 49 | 41 | 34 | 20 | -88 | -94 | -225 | -218 | -207 | -194 | -42 | -29 | -27 | -7 | -3 | 1 | -29 | 0 | 0 |
영업외이익 | 19 | 29 | 10 | 5 | -7 | -13 | 2 | 12 | 20 | 15 | 9 | -7 | -9 | -143 | -140 | -142 | -138 | 3 | 3 | 0.79 | 4 | 2 | 1.47 | 2 | 0 | 0 |
법인세 | 8 | 2 | 1.33 | 0 | 3 | 3 | 5 | 5 | 2 | 1.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
순이익 | -56 | -74 | -80 | -97 | -84 | -79 | -68 | 38 | 34 | 28 | 15 | -93 | -95 | -231 | -226 | -211 | -208 | -49 | -34 | -32 | -10 | -5 | 1 | -31 | 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 | 18.09/30 | 18.07/05 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 189 | 158 | 122 | 218 | 83 | 130 | 118 | 149 | 178 | 265 | 247 | 133 | 161 | 160 | 195 | 208 | 234 | 86 | 0.64 | 103 | 0.88 | 0.92 | 0.98 | 39 | 0 | 0 |
단기투자 | 301 | 373 | 442 | 207 | 283 | 217 | 212 | 214 | 131 | 59 | 5 | 12 | 12 | 33 | 21 | 24 | 26 | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 3 | 3 | 2 | 4 | 0.51 | 0.33 | 0.23 | 1.11 | 1.14 | 0.96 | 0.74 | 0.68 | 0.73 | 0.72 | 0.58 | 1.25 | 1.05 | 0.43 | 0 | 0.96 | 0 | 0 | 0 | 0.39 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135 | 0 | 134 | 133 | 132 | 0 | 0 | 0 |
유형자산 | 62 | 65 | 62 | 57 | 49 | 42 | 30 | 26 | 26 | 26 | 20 | 20 | 17 | 16 | 14 | 14 | 15 | 14 | 0 | 8 | 0 | 0 | 0 | 4 | 0 | 0 |
무형자산 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1.31 | 1.29 | 1.32 | 1.28 | 1.26 | 0.92 | 0.91 | 0.97 | 0.99 | 0 | 1.01 | 0 | 0 | 0 | 1.04 | 0 | 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 | 0 |
기타자산 | 21 | 27 | 24 | 21 | 20 | 19 | 17 | 16 | 16 | 15 | 7 | 7 | 7 | 6 | 5 | 6 | 7 | 6 | 0.08 | 5 | 0.07 | 0.10 | 0.14 | 17 | 357 | 56 |
자산총계 | 577 | 627 | 653 | 510 | 437 | 410 | 378 | 408 | 354 | 368 | 282 | 175 | 199 | 217 | 238 | 255 | 283 | 108 | 136 | 134 | 135 | 134 | 133 | 61 | 357 | 56 |
매입채무등 | 22 | 19 | 21 | 25 | 20 | 20 | 14 | 13 | 13 | 13 | 13 | 12 | 12 | 9 | 10 | 10 | 10 | 8 | 0.18 | 7 | 0.00 | 0.00 | 0.01 | 4 | 31 | 0 |
단기차입금 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 22 | 17 | 14 | 3 | 29 | 23 | 20 | 19 | 2 | 2 | 0 | 1.41 | 0 | 0 | 0 | 0 | 94 | 0 |
장기차입금 | 13 | 14 | 12 | 13 | 14 | 14 | 13 | 12 | 14 | 14 | 6 | 7 | 4 | 5 | 4 | 4 | 5 | 6 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 122 | 171 | 188 | 216 | 117 | 122 | 130 | 141 | 183 | 194 | 129 | 99 | 114 | 120 | 125 | 132 | 141 | 148 | 0 | 161 | 0 | 0 | 0 | 65 | 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 |
기타부채 | 35 | 32 | 29 | 28 | 37 | 34 | 19 | 26 | 9 | 6 | 3 | 30 | 5 | 3 | 2 | 2 | 4 | 12 | 8 | 3 | 4 | 4 | 4 | 1.27 | 211 | 35 |
부채총계 | 195 | 239 | 252 | 285 | 190 | 192 | 178 | 195 | 241 | 243 | 166 | 151 | 164 | 161 | 162 | 167 | 161 | 176 | 8 | 175 | 4 | 4 | 4 | 70 | 336 | 35 |
이익잉여금 | -627 | -618 | -600 | -597 | -571 | -545 | -520 | -500 | -487 | -466 | -452 | -538 | -521 | -494 | -467 | -444 | -440 | -263 | 0 | -233 | 3 | 2 | 1 | -202 | -2 | -2 |
기타포괄익 | 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 |
자본총계 | 383 | 388 | 401 | 225 | 248 | 218 | 200 | 213 | 113 | 125 | 116 | 24 | 35 | 56 | 76 | 87 | 122 | -68 | 5 | -42 | 5 | 5 | 5 | -10 | 21 | 21 |
주식수(만주) | 10,310 | 10,305 | 8,465 | 8,465 | 8,039 | 7,667 | 7,667 | 6,563 | 6,563 | 6,491 | 6,340 | 6,291 | 6,291 | 6,290 | 6,290 | 4,800 | 6,290 | 3,309 | 3,309 | 3,309 | 3,309 | 116 | 1,796 | 3,309 | 312 | 312 |
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 | 18.07/05 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -20 | -17 | 9 | 18 | -92 | -86 | -31 | 100 | 106 | 108 | 39 | -85 | -80 | -90 | -86 | -81 | -31 | 48 | 60 | 71 | 42 | -5 | -0.33 | 21 | 0 | 0 |
투자활동 | -45 | -183 | -269 | -31 | -181 | -182 | -219 | -210 | -121 | -31 | 11 | 7 | 9 | -38 | 6 | -16 | -32 | 8 | -23 | -5 | 13 | 0 | 0 | -14 | 0 | 0 |
재무활동 | 172 | 223 | 260 | 85 | 191 | 144 | 124 | 124 | 18 | 14 | -3 | -3 | -2 | 208 | 208 | 208 | 207 | -2 | -2 | -2 | -0.50 | 0 | 0 | 24 | 0 | 0 |
환율변동 | -3 | 3 | 3 | -1.40 | -13 | -11 | -3 | 1.48 | 14 | 14 | 5 | 5 | 0.89 | -6 | -5 | -7 | -2 | 0.12 | 0.07 | -0.06 | 0.02 | -0.04 | 0 | 0.13 | 0 | 0 |
현금의증감 | 107 | 23 | -0.12 | 71 | -83 | -124 | -127 | 14 | 3 | 91 | 47 | -80 | -73 | 80 | 128 | 111 | 144 | 54 | 33 | 64 | 54 | -6 | 0.98 | 31 | 0 | 0 |
자본적지출 | -24 | -27 | -36 | -31 | -24 | -19 | -9 | -6 | -5 | -5 | -6 | -5 | -5 | -5 | -6 | -7 | -7 | -6 | -3 | -2 | -0.25 | 0 | 0 | -0.34 | 0 | 0 |
잉여현금 | -44 | -45 | -26 | -12 | -116 | -105 | -40 | 94 | 101 | 102 | 34 | -90 | -85 | -94 | -92 | -88 | -38 | 43 | 56 | 69 | 42 | -5 | -0.33 | 20 | 0 | 0 |