25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.10/31 | 16.07/31 | 16.04/30 | 16.01/31 | 15.10/31 | 15.07/31 | 15.04/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 177 | 186 | 192 | 189 | 178 | 182 | 180 | 178 | 185 | 183 | 185 | 178 | 169 | 167 | 166 | 162 | 167 | 161 | 165 | 171 | 169 | 171 | 171 | 150 | 139 | 140 | 129 | 131 | 131 | 125 | 121 | 125 | 124 | 115 | 112 | 106 | 96 | 97 | 100 | 102 | 109 |
매출원가 | 155 | 164 | 170 | 173 | 174 | 172 | 174 | 171 | 166 | 165 | 165 | 159 | 158 | 157 | 153 | 150 | 156 | 156 | 162 | 164 | 159 | 161 | 157 | 140 | 121 | 113 | 102 | 101 | 100 | 97 | 95 | 96 | 94 | 89 | 89 | 88 | 84 | 83 | 82 | 83 | 84 |
매출총이익 | 21 | 22 | 21 | 16 | 4 | 10 | 6 | 7 | 19 | 18 | 20 | 19 | 10 | 10 | 13 | 12 | 10 | 5 | 3 | 8 | 9 | 10 | 15 | 9 | 17 | 27 | 27 | 30 | 32 | 28 | 26 | 29 | 30 | 26 | 23 | 19 | 12 | 14 | 18 | 19 | 25 |
판매관리비 | 25 | 27 | 27 | 28 | 26 | 25 | 26 | 25 | 25 | 24 | 22 | 21 | 20 | 20 | 19 | 21 | 21 | 21 | 21 | 22 | 23 | 22 | 21 | 19 | 18 | 17 | 16 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 14 | 14 | 14 | 14 |
연구개발비 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | -2 | -4 | -6 | -13 | -24 | -23 | 11 | 19 | 31 | 38 | 2 | -2 | -10 | -10 | -6 | -9 | -11 | -16 | -19 | -13 | -13 | -11 | -6 | -11 | -2 | 8 | 9 | 15 | 17 | 13 | 12 | 15 | 16 | 12 | 9 | 5 | -1.16 | 0.77 | 5 | 5 | 10 |
EBITDA | 11 | 26 | 23 | 20 | 9 | -7 | 24 | 27 | 40 | 46 | 13 | 9 | 4 | 4 | 8 | 5 | 3 | -8 | -12 | -6 | -10 | 2 | 4 | 2 | 13 | 17 | 22 | 22 | 24 | 20 | 19 | 23 | 28 | 24 | 20 | 20 | 10 | 12 | 15 | 10 | 15 |
영업외이익 | 3 | 19 | 19 | 23 | 22 | 6 | 3 | -2 | -2 | -2 | 0.68 | 2 | 3 | 4 | 4 | 4 | 3 | -2 | -4 | -3 | -7 | 3 | 0.82 | 5 | 7 | 2 | 5 | 0.50 | 0.49 | 0.51 | 0.59 | 2 | 5 | 5 | 6 | 10 | 7 | 7 | 7 | 0.83 | 0.68 |
법인세 | 1.24 | 6 | 4 | 3 | -0.64 | -7 | 4 | 5 | 9 | 10 | 0.82 | 0.00 | -2 | -2 | -0.27 | -1.50 | -2 | -7 | -8 | -7 | -7 | -2 | -1.10 | -2 | 0.80 | 2 | -7 | -7 | -5 | -5 | 4 | 6 | 8 | 6 | 5 | 6 | 2 | 3 | 4 | 2 | 4 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -2 | 8 | 8 | 6 | -2 | -10 | 9 | 10 | 19 | 22 | -0.24 | -2 | -6 | -6 | -3 | -6 | -7 | -14 | -16 | -12 | -15 | -8 | -6 | -6 | 3 | 7 | 20 | 21 | 20 | 17 | 7 | 9 | 12 | 10 | 8 | 9 | 3 | 5 | 7 | 4 | 7 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.10/31 | 16.07/31 | 16.04/30 | 16.01/31 | 15.10/31 | 15.07/31 | 15.04/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 2 | 1.13 | 3 | 1.09 | 1.40 | 0.53 | 4 | 11 | 10 | 12 | 0.86 | 1.00 | 0.96 | 0.82 | 0.44 | 0.78 | 2 | 2 | 0.50 | 0.88 | 1.26 | 0.87 | 0.62 | 0.94 | 1.49 | 1.28 | 0.61 | 0.51 | 0.49 | 0.55 | 0.49 | 2 | 0.23 | 0.07 | 0.04 | 0.10 | 0.05 | 0.06 | 0.04 | 0.03 | 0.08 |
단기투자 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 20 | 20 | 17 | 25 | 25 | 20 | 19 | 23 | 21 | 21 | 20 | 23 | 27 | 26 | 23 | 21 | 26 | 25 | 19 | 25 | 27 | 27 | 18 | 24 | 20 | 20 | 14 | 15 | 17 | 13 | 11 | 11 | 15 | 9 | 9 | 13 | 12 | 9 | 7 | 8 | 12 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 74 | 82 | 82 | 80 | 96 | 79 | 79 | 73 | 73 | 73 | 73 | 65 | 64 | 64 | 64 | 63 | 62 | 62 | 61 | 61 | 60 | 76 | 76 | 79 | 81 | 76 | 43 | 46 | 46 | 44 | 36 | 37 | 31 | 27 | 24 | 24 | 24 | 22 | 22 | 31 | 31 |
유형자산 | 175 | 174 | 172 | 172 | 171 | 170 | 171 | 173 | 173 | 182 | 232 | 264 | 263 | 263 | 265 | 267 | 266 | 266 | 264 | 263 | 266 | 266 | 266 | 264 | 247 | 246 | 333 | 324 | 283 | 273 | 269 | 266 | 265 | 257 | 254 | 252 | 249 | 246 | 225 | 217 | 209 |
무형자산 | 6 | 6 | 7 | 7 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 13 | 13 | 13 | 13 | 13 | 14 | 14 | 0 | 0 | 0 | 8 | 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 | 0.95 | 0.95 | 6 | 6 | 6 | 0.98 | 0.98 | 0 | 0 | 0.39 | 0.38 | 0.32 | 0.57 | 0.57 | 0.57 | 0 | 0 | 4 | 3 | 0 | 1.45 | 2 | 0 | 0 | 0.44 |
기타자산 | 19 | 18 | 18 | 22 | 21 | 22 | 21 | 24 | 30 | 24 | 34 | 32 | 26 | 30 | 29 | 26 | 25 | 24 | 26 | 33 | 25 | 24 | 25 | 48 | 34 | 30 | 23 | 26 | 19 | 19 | 22 | 21 | 16 | 14 | 15 | 14 | 13 | 14 | 15 | 15 | 14 |
자산총계 | 297 | 301 | 299 | 307 | 322 | 300 | 301 | 313 | 316 | 321 | 369 | 393 | 391 | 394 | 392 | 388 | 395 | 392 | 390 | 402 | 399 | 409 | 400 | 416 | 383 | 373 | 421 | 412 | 367 | 351 | 339 | 336 | 327 | 311 | 305 | 302 | 300 | 292 | 269 | 271 | 266 |
매입채무등 | 21 | 18 | 22 | 25 | 26 | 22 | 24 | 21 | 22 | 19 | 26 | 27 | 27 | 25 | 26 | 26 | 24 | 20 | 20 | 22 | 20 | 18 | 20 | 32 | 27 | 19 | 16 | 19 | 18 | 13 | 15 | 15 | 14 | 12 | 14 | 13 | 12 | 13 | 12 | 12 | 12 |
차입금 | 55 | 58 | 41 | 41 | 60 | 52 | 41 | 41 | 41 | 41 | 106 | 133 | 139 | 145 | 133 | 123 | 132 | 135 | 126 | 126 | 127 | 130 | 109 | 112 | 97 | 97 | 80 | 74 | 111 | 116 | 105 | 101 | 108 | 103 | 91 | 90 | 105 | 99 | 90 | 85 | 88 |
이연수익 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 18 | 18 | 20 | 21 | 21 | 18 | 22 | 30 | 30 | 31 | 23 | 24 | 21 | 20 | 23 | 24 | 22 | 21 | 22 | 24 | 22 | 21 | 24 | 25 | 25 | 24 | 25 | 28 | 23 | 22 | 31 | 28 | 27 | 25 | 25 | 20 | 20 | 20 | 19 | 23 | 22 |
기타부채 | 10 | 10 | 14 | 15 | 15 | 12 | 13 | 14 | 15 | 18 | 21 | 13 | 12 | 13 | 11 | 12 | 13 | 14 | 15 | 12 | 13 | 16 | 14 | 7 | 8 | 8 | 70 | 54 | 49 | 41 | 40 | 42 | 36 | 35 | 37 | 38 | 31 | 31 | 14 | 14 | 11 |
부채총계 | 103 | 104 | 96 | 102 | 122 | 105 | 101 | 106 | 108 | 110 | 177 | 197 | 200 | 203 | 193 | 184 | 191 | 189 | 183 | 184 | 182 | 185 | 167 | 177 | 157 | 148 | 191 | 174 | 201 | 192 | 191 | 186 | 186 | 176 | 167 | 161 | 169 | 163 | 136 | 133 | 134 |
자본금+ 자본잉여금 |
167 | 167 | 167 | 166 | 165 | 165 | 165 | 165 | 163 | 163 | 161 | 162 | 161 | 161 | 160 | 160 | 159 | 159 | 159 | 162 | 161 | 161 | 160 | 161 | 160 | 160 | 160 | 159 | 95 | 94 | 94 | 95 | 93 | 92 | 91 | 92 | 91 | 91 | 91 | 90 | 90 |
이익잉여금 | 11 | 16 | 21 | 24 | 19 | 14 | 19 | 24 | 27 | 30 | 16 | 20 | 14 | 14 | 22 | 28 | 26 | 25 | 31 | 40 | 39 | 45 | 53 | 57 | 60 | 58 | 50 | 55 | 48 | 42 | 35 | 38 | 31 | 29 | 32 | 33 | 23 | 22 | 27 | 27 | 23 |
기타포괄익 | -6 | -7 | -7 | -6 | -6 | -6 | -6 | -4 | -4 | -4 | -8 | -7 | -7 | -6 | -6 | -7 | -6 | -7 | -8 | -7 | -9 | -8 | -7 | -5 | -5 | -4 | 9 | 12 | 12 | 10 | 7 | 6 | 4 | 2 | 3 | 5 | 5 | 3 | 3 | 7 | 6 |
자본총계 | 172 | 176 | 181 | 184 | 178 | 173 | 178 | 184 | 186 | 189 | 169 | 174 | 168 | 169 | 176 | 181 | 179 | 178 | 182 | 194 | 191 | 198 | 206 | 213 | 215 | 214 | 219 | 226 | 155 | 147 | 136 | 139 | 129 | 123 | 126 | 129 | 119 | 117 | 121 | 125 | 119 |
주식수(만주) | 1,782 | 1,779 | 1,771 | 1,836 | 1,836 | 1,762 | 1,760 | 1,762 | 1,759 | 1,837 | 1,751 | 1,833 | 1,751 | 1,744 | 1,755 | 1,824 | 1,746 | 1,740 | 1,766 | 1,849 | 1,763 | 1,757 | 1,758 | 1,755 | 1,822 | 1,748 | 1,620 | 1,655 | 1,502 | 1,498 | 1,431 | 1,498 | 1,471 | 1,420 | 1,416 | 1,506 | 1,417 | 1,414 | 1,411 | 1,495 | 1,412 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.10/31 | 16.07/31 | 16.04/30 | 16.01/31 | 15.10/31 | 15.07/31 | 15.04/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 27 | 15 | 18 | 8 | -11 | -5 | -16 | -9 | -2 | 2 | 15 | 4 | 4 | 3 | 10 | 17 | 9 | -0.90 | -11 | -14 | -18 | -6 | 1.37 | -0.53 | 15 | 19 | 18 | 22 | 23 | 18 | 18 | 24 | 23 | 15 | 14 | 8 | 3 | 8 | 8 | 9 | 12 |
투자활동 | -13 | -11 | -9 | -8 | -8 | -10 | 91 | 117 | 115 | 119 | 19 | -7 | -5 | -7 | -10 | -5 | -3 | 7 | 4 | 8 | -6 | -20 | -24 | -31 | -58 | -57 | -51 | -54 | -19 | -24 | -26 | -27 | -20 | -15 | -12 | -10 | -17 | -22 | -26 | -37 | -36 |
재무활동 | -14 | -4 | -9 | -9 | 10 | 3 | -72 | -98 | -104 | -109 | -34 | 4 | 0.95 | 3 | 0.53 | -12 | -6 | -5 | 7 | 6 | 25 | 27 | 22 | 32 | 44 | 38 | 33 | 31 | -3 | 6 | 8 | 5 | -3 | 0.03 | -3 | 1.36 | 14 | 13 | 18 | 29 | 24 |
환율변동 | 0.04 | 0 | -0.01 | -0.05 | -0.05 | -0.03 | -0.01 | -0.06 | -0.12 | -0.31 | -0.33 | -0.21 | -0.21 | 0.00 | 0.04 | 0.07 | 0.18 | 0.10 | -0.01 | -0.18 | -0.29 | -0.24 | -0.14 | -0.08 | 0.00 | -0.02 | -0.02 | 0.03 | -0.01 | 0.03 | 0.01 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | 0.68 | 0.61 | -0.64 | -10 | -8 | -12 | 3 | 10 | 9 | 12 | 0.42 | 0.22 | -0.63 | -1.03 | -0.06 | -0.10 | 0.33 | 0.97 | -0.12 | -0.07 | -0.23 | -0.41 | 0.01 | 0.44 | 1.00 | 0.73 | 0.12 | -1.32 | 0.27 | 0.48 | 0.45 | 2 | 0.18 | 0.01 | 0.00 | 0.06 | -0.03 | -0.04 | -0.05 | -0.02 | 0.01 |
자본적지출 | -10 | -11 | -9 | -8 | -9 | -10 | -10 | -11 | -11 | -10 | -10 | -9 | -9 | -8 | -10 | -11 | -11 | -10 | -11 | -11 | -13 | -14 | -16 | -18 | -30 | -32 | -28 | -27 | -14 | -13 | -13 | -13 | -12 | -13 | -31 | -39 | -43 | -49 | -35 | -35 | -33 |
잉여현금 | 17 | 5 | 8 | -0.08 | -19 | -15 | -26 | -20 | -14 | -8 | 5 | -6 | -5 | -5 | -0.23 | 6 | -1.47 | -11 | -22 | -26 | -32 | -21 | -15 | -18 | -15 | -13 | -10 | -5 | 9 | 5 | 6 | 11 | 11 | 3 | -17 | -31 | -40 | -40 | -27 | -27 | -21 |