최근 실적발표 24. 11/08
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 731 | 668 | 619 | 595 | 696 | 753 | 700 | 608 | 377 | 182 | 84 | 27 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 5 |
매출원가 | 1,698 | 1,755 | 1,840 | 1,936 | 2,141 | 2,164 | 1,901 | 1,646 | 1,182 | 693 | 401 | 155 | 6 | 3 | 3 | 3 | 0 | 0 | 0 | 4 |
매출총이익 | -967 | -1,087 | -1,222 | -1,341 | -1,446 | -1,411 | -1,201 | -1,038 | -805 | -511 | -316 | -128 | -2 | 1.22 | 1.13 | 0.91 | 0 | 0 | 0 | 0.66 |
판매관리비 | 898 | 854 | 842 | 797 | 727 | 714 | 680 | 735 | 761 | 836 | 744 | 652 | 487 | 263 | 206 | 89 | 0 | 0 | 0 | 38 |
연구개발비 | 1,139 | 1,046 | 992 | 937 | 915 | 898 | 865 | 822 | 764 | 792 | 769 | 750 | 756 | 648 | 569 | 511 | 0 | 0 | 0 | 220 |
영업이익 | -3,025 | -3,007 | -3,057 | -3,100 | -3,112 | -3,047 | -2,769 | -2,594 | -2,330 | -2,139 | -1,829 | -1,530 | -1,244 | -910 | -774 | -599 | 0 | 0 | 0 | -258 |
EBITDA | -2,637 | -2,291 | -2,423 | -2,543 | -2,376 | -2,282 | -1,753 | -1,067 | -1,667 | -1,715 | -1,797 | -2,503 | -1,805 | -1,450 | -1,318 | -709 | 0 | 0 | 0 | -265 |
영업외이익 | 85 | 424 | 354 | 297 | 491 | 531 | 796 | 1,321 | 477 | 284 | -74 | -1,048 | -601 | -573 | -564 | -120 | 0 | 0 | 0 | -11 |
법인세 | 0.62 | 0.43 | 1.09 | 1.03 | 0.85 | 0.70 | 0.19 | 0.38 | 0.56 | 0.43 | 0.37 | 0.05 | 0.09 | -0.08 | -0.11 | -0.19 | 0 | 0 | 0 | 0.02 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -2,970 | -2,609 | -2,730 | -2,828 | -2,647 | -2,547 | -2,003 | -1,304 | -1,877 | -1,872 | -1,913 | -2,580 | -1,845 | -1,482 | -1,338 | -719 | 0 | 0 | 0 | -277 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 1,894 | 1,354 | 2,169 | 1,370 | 1,164 | 2,775 | 900 | 1,736 | 1,264 | 3,157 | 5,392 | 6,263 | 4,797 | 558 | 810 | 614 | 4 | 0.17 | 0 | 371 |
단기투자 | 1,578 | 1,863 | 1,825 | 2,490 | 3,258 | 2,474 | 2,078 | 2,177 | 2,078 | 1,137 | 0 | 0 | 0.51 | 0.51 | 0.51 | 0.51 | 0 | 0 | 0 | 0.51 |
매출채권등 | 98 | 101 | 127 | 52 | 23 | 21 | 3 | 20 | 3 | 1.29 | 0.87 | 3 | 28 | 28 | 0.64 | 0.26 | 0 | 0 | 0 | 0.41 |
재고자산 | 507 | 510 | 566 | 696 | 799 | 850 | 1,018 | 834 | 685 | 553 | 334 | 127 | 61 | 28 | 6 | 1.04 | 0 | 0 | 0 | 0.68 |
장기투자 | 601 | 739 | 688 | 543 | 480 | 288 | 442 | 530 | 514 | 278 | 0 | 0 | 0 | 0 | 0 | 0 | 2,070 | 0 | 0 | 8 |
유형자산 | 3,443 | 3,279 | 3,189 | 3,032 | 2,895 | 2,698 | 2,536 | 2,382 | 2,166 | 1,814 | 1,494 | 1,344 | 1,110 | 1,014 | 900 | 713 | 0 | 0 | 0 | 143 |
무형자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 |
기타자산 | 368 | 378 | 332 | 330 | 322 | 309 | 285 | 200 | 178 | 189 | 181 | 144 | 143 | 107 | 82 | 73 | 1.09 | 0.21 | 0 | 56 |
자산총계 | 8,489 | 8,223 | 8,897 | 8,513 | 8,941 | 9,415 | 7,261 | 7,879 | 6,888 | 7,129 | 7,402 | 7,882 | 6,139 | 1,736 | 1,800 | 1,403 | 2,075 | 0.38 | 0 | 580 |
매입채무등 | 139 | 114 | 101 | 109 | 105 | 140 | 146 | 229 | 80 | 129 | 66 | 41 | 9 | 14 | 9 | 17 | 0 | 0 | 0 | 13 |
단기차입금 | 7 | 7 | 8 | 8 | 9 | 10 | 10 | 11 | 10 | 5 | 4 | 4 | 3 | 3 | 0 | 0 | 0 | 0.30 | 0 | 0 |
장기차입금 | 2,076 | 2,076 | 2,074 | 2,075 | 2,073 | 2,074 | 2,072 | 2,073 | 2,070 | 1,995 | 1,994 | 1,993 | 5 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 0.24 | 0 | 0 | 0 | 0 | 0.42 |
기타부채 | 2,523 | 1,859 | 1,977 | 1,469 | 1,349 | 1,232 | 1,401 | 1,217 | 1,497 | 1,291 | 1,507 | 1,934 | 1,277 | 348 | 1,563 | 210 | 72 | 0.06 | 0 | 114 |
부채총계 | 4,745 | 4,056 | 4,160 | 3,661 | 3,535 | 3,455 | 3,629 | 3,530 | 3,657 | 3,419 | 3,572 | 3,972 | 1,294 | 369 | 1,573 | 227 | 72 | 0.36 | 0 | 127 |
이익잉여금 | -12,515 | -11,523 | -10,880 | -10,199 | -9,545 | -8,914 | -8,150 | -7,370 | -6,898 | -6,368 | -6,147 | -6,066 | -5,020 | -4,496 | -4,234 | -1,357 | 0 | 0 | 0 | -638 |
기타포괄익 | 13 | -4 | -2 | 5 | -10 | -10 | -8 | -12 | -13 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 2,684 | 3,516 | 4,232 | 4,852 | 5,406 | 5,960 | 3,632 | 4,350 | 3,231 | 3,710 | 3,829 | 3,909 | 4,845 | -4,469 | -4,228 | -1,319 | 5 | 0.02 | 0 | -621 |
주식수(만주) | 232,397 | 231,036 | 230,187 | 208,177 | 228,444 | 191,245 | 183,172 | 169,325 | 169,096 | 168,681 | 168,154 | 74,039 | 121,703 | 3,629 | 3,265 | 2,482 | 2,427 | 831 | 806 | 2,059 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -1,961 | -2,012 | -2,205 | -2,490 | -2,664 | -2,720 | -2,533 | -2,226 | -1,890 | -1,613 | -1,334 | -1,058 | -938 | -816 | -707 | -570 | 0 | 0 | 0 | -235 |
투자활동 | 942 | -474 | -601 | -947 | -1,992 | -2,234 | -3,525 | -3,682 | -3,410 | -2,128 | -511 | -421 | -403 | -415 | -452 | -460 | 0 | 0 | 0 | -104 |
재무활동 | 1,747 | 1,063 | 4,074 | 3,071 | 4,556 | 4,538 | 1,529 | 1,347 | 1,734 | 6,341 | 6,438 | 7,136 | 5,635 | 1,502 | 1,602 | 1,291 | 0 | 0 | 0 | 621 |
환율변동 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | 728 | -1,423 | 1,268 | -366 | -100 | -416 | -4,529 | -4,561 | -3,567 | 2,600 | 4,593 | 5,658 | 4,294 | 272 | 442 | 261 | 0 | 0 | 0 | 282 |
자본적지출 | -865 | -898 | -867 | -911 | -928 | -1,025 | -1,132 | -1,075 | -907 | -710 | -512 | -421 | -403 | -415 | -452 | -460 | 0 | 0 | 0 | -104 |
잉여현금 | -2,826 | -2,910 | -3,072 | -3,400 | -3,592 | -3,745 | -3,664 | -3,301 | -2,797 | -2,322 | -1,846 | -1,479 | -1,341 | -1,231 | -1,159 | -1,030 | 0 | 0 | 0 | -340 |