25.03/30 | 24.12/29 | 24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 22.12/31 | 22.10/02 | 22.07/03 | 22.04/03 | 21.12/31 | 20.12/31 | 19.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 15,302 | 15,455 | 15,459 | 15,475 | 15,486 | 15,444 | 15,545 | 15,419 | 15,212 | 14,950 | 0 | 0 | 0 | 15,054 | 14,467 | 14,324 |
매출원가 | 6,417 | 6,496 | 6,527 | 6,575 | 6,726 | 6,801 | 6,899 | 6,898 | 6,758 | 6,665 | 0 | 0 | 0 | 6,635 | 6,619 | 6,662 |
매출총이익 | 8,885 | 8,959 | 8,932 | 8,900 | 8,760 | 8,643 | 8,646 | 8,521 | 8,454 | 8,285 | 0 | 0 | 0 | 8,419 | 7,848 | 7,662 |
판매관리비 | 6,293 | 6,329 | 6,390 | 6,331 | 6,212 | 6,141 | 6,087 | 5,932 | 5,785 | 5,633 | 0 | 0 | 0 | 5,484 | 4,956 | 5,198 |
연구개발비 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | 1,849 | 1,841 | 1,818 | 1,874 | 2,422 | 2,512 | 2,583 | 2,636 | 2,704 | 2,675 | 0 | 0 | 0 | 2,920 | -979 | 1,846 |
EBITDA | 2,432 | 2,415 | 2,451 | 2,434 | 2,976 | 3,067 | 3,118 | 3,170 | 3,266 | 3,281 | 0 | 0 | 0 | 3,656 | -270 | 2,829 |
영업외이익 | -26 | -48 | -13 | -57 | -70 | -72 | -84 | -84 | -69 | -38 | 0 | 0 | 0 | 5 | -37 | 274 |
법인세 | 390 | 385 | 362 | 315 | 517 | 526 | 647 | 652 | 614 | 573 | 0 | 0 | 0 | 847 | -137 | 685 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 1,056 | 1,030 | 1,064 | 1,119 | 1,491 | 1,664 | 1,698 | 1,846 | 2,020 | 2,064 | 0 | 0 | 0 | 2,078 | -879 | 1,435 |
25.03/30 | 24.12/29 | 24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 22.12/31 | 22.10/02 | 22.07/03 | 22.04/03 | 21.12/31 | 20.12/31 | 19.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 1,057 | 1,070 | 1,057 | 1,014 | 1,155 | 1,382 | 1,062 | 1,231 | 9,386 | 1,231 | 0 | 0 | 0 | 740 | 618 | 0 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 2,312 | 2,165 | 2,394 | 2,240 | 2,160 | 2,073 | 2,109 | 2,096 | 2,109 | 2,122 | 0 | 0 | 0 | 2,074 | 1,858 | 0 |
재고자산 | 1,680 | 1,591 | 1,820 | 1,849 | 1,884 | 1,851 | 1,885 | 2,026 | 2,222 | 2,226 | 0 | 0 | 0 | 1,702 | 1,685 | 0 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 1,927 | 1,849 | 1,776 | 2,004 | 2,005 | 2,042 | 1,872 | 1,832 | 1,836 | 1,820 | 0 | 0 | 0 | 1,827 | 1,957 | 0 |
무형자산 | 17,722 | 17,317 | 18,184 | 17,735 | 18,410 | 18,890 | 18,461 | 18,759 | 19,071 | 19,038 | 0 | 0 | 0 | 20,511 | 21,936 | 0 |
이연세자산 | 199 | 184 | 228 | 206 | 171 | 158 | 156 | 143 | 168 | 147 | 0 | 0 | 0 | 189 | 193 | 0 |
기타자산 | 1,360 | 1,425 | 1,466 | 1,395 | 1,498 | 1,455 | 1,532 | 1,455 | 803 | 732 | 0 | 0 | 0 | 886 | 930 | 0 |
자산총계 | 26,257 | 25,601 | 26,925 | 26,443 | 27,283 | 27,851 | 27,077 | 27,542 | 35,595 | 27,316 | 0 | 0 | 0 | 27,929 | 29,177 | 0 |
매입채무등 | 2,332 | 2,254 | 2,274 | 2,437 | 2,602 | 2,489 | 2,281 | 2,354 | 1,781 | 1,829 | 0 | 0 | 0 | 1,827 | 1,579 | 0 |
차입금 | 8,738 | 8,607 | 8,701 | 8,478 | 8,555 | 8,286 | 8,198 | 8,436 | 7,676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 2,474 | 2,335 | 2,541 | 2,488 | 2,732 | 2,763 | 2,898 | 2,921 | 3,287 | 2,808 | 0 | 0 | 0 | 2,787 | 2,149 | 0 |
기타부채 | 2,660 | 2,737 | 2,765 | 2,862 | 2,773 | 3,102 | 2,807 | 2,791 | 2,569 | 2,709 | 0 | 0 | 0 | 2,916 | 7,093 | 0 |
부채총계 | 16,204 | 15,933 | 16,281 | 16,265 | 16,662 | 16,640 | 16,184 | 16,502 | 15,313 | 7,346 | 0 | 0 | 0 | 7,530 | 10,821 | 0 |
자본금+ 자본잉여금 |
15,915 | 15,907 | 15,996 | 15,996 | 15,954 | 16,159 | 16,150 | 16,117 | 25,521 | 25,425 | 0 | 0 | 0 | 24,872 | 21,928 | 0 |
이익잉여금 | -163 | -93 | 7 | 17 | 342 | 429 | 485 | 430 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타포괄익 | -5,699 | -6,146 | -5,359 | -5,835 | -5,675 | -5,377 | -5,742 | -5,507 | -5,239 | -5,455 | 0 | 0 | 0 | -4,473 | -3,572 | 0 |
자본총계 | 10,053 | 9,668 | 10,644 | 10,178 | 10,621 | 11,211 | 10,893 | 11,040 | 20,282 | 19,970 | 0 | 0 | 0 | 20,399 | 18,356 | 0 |
주식수(만주) | 192,500 | 192,300 | 192,400 | 192,000 | 192,000 | 185,000 | 192,000 | 183,800 | 171,600 | 171,600 | 171,600 | 171,600 | 171,600 | 171,616 | 0 | 0 |
25.03/30 | 24.12/29 | 24.09/29 | 24.06/30 | 24.03/31 | 23.12/31 | 23.10/01 | 23.07/02 | 23.04/02 | 22.12/31 | 22.10/02 | 22.07/03 | 22.04/03 | 21.12/31 | 20.12/31 | 19.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 1,910 | 1,769 | 1,926 | 2,351 | 2,653 | 3,168 | 2,862 | 2,924 | 2,989 | 2,525 | 0 | 0 | 0 | 334 | 3,397 | 2,998 |
투자활동 | -440 | -425 | -558 | -607 | -599 | -488 | -390 | -393 | -389 | -390 | 0 | 0 | 0 | -171 | -83 | -2,155 |
재무활동 | -1,549 | -1,565 | -1,361 | -1,925 | -10,241 | -2,527 | -2,207 | -2,116 | 6,015 | -1,583 | 0 | 0 | 0 | 0 | -3,457 | -685 |
환율변동 | -19 | -91 | -12 | -36 | -44 | -2 | 0 | -22 | -58 | -61 | 0 | 0 | 0 | -41 | 9 | -11 |
현금의증감 | -98 | -312 | -5 | -217 | -8,231 | 151 | 265 | 393 | 8,557 | 491 | 0 | 0 | 0 | 122 | -134 | 147 |
자본적지출 | -460 | -434 | -539 | -594 | -581 | -469 | -399 | -382 | -379 | -375 | 0 | 0 | 0 | -218 | -229 | -289 |
잉여현금 | 1,450 | 1,335 | 1,387 | 1,757 | 2,072 | 2,699 | 2,463 | 2,542 | 2,610 | 2,150 | 0 | 0 | 0 | 116 | 3,168 | 2,709 |