최근 실적발표 25. 06/12
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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 23 | 22 | 21 | 21 | 21 | 20 | 20 | 19 | 19 | 19 | 20 | 21 | 21 | 21 | 21 | 21 | 20 | 20 | 19 | 19 | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
매출원가 | 16 | 16 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 15 | 14 | 14 | 14 | 13 | 13 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
매출총이익 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 6 | 8 | 8 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
판매관리비 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 4 |
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 | -0.10 | -0.37 | -0.52 | -0.62 | -0.65 | -0.52 | -0.14 | 0.22 | 0.28 | 0.33 | 0.06 | -0.66 | -0.51 | -0.77 | -0.88 | -0.84 | -2 | -2 | -2 | -1.24 | 0.24 | 1.37 | 2 | 2 | 2 | 1.49 | 1.14 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
EBITDA | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1.50 | 3 | 3 | 3 | 3 | 1.25 | 0.41 | 0.27 | 0.90 | 2 | 4 | 5 | 5 | 4 | 4 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
영업외이익 | 0.13 | 0.11 | 0.37 | 0.21 | 0.05 | 0.07 | -0.11 | -0.14 | -0.09 | -0.16 | -0.23 | -0.09 | 0.80 | 1.12 | 1.42 | 1.34 | 0.70 | 0.17 | 0.01 | 0.18 | 0.09 | 0.68 | 0.54 | 0.49 | 0.35 | 0.05 | 0.09 | 0.11 | 0.10 | 0.13 | 0.10 | 0.09 | 0.09 | 0.06 | 0.02 | 0.03 | 0.02 | 0.03 | 0.05 | 0.05 | 0.06 |
법인세 | 0.01 | -0.13 | -0.08 | -0.14 | -0.24 | -0.14 | -0.13 | -0.06 | -0.04 | -0.04 | -0.13 | -0.29 | -0.17 | -0.18 | -0.14 | -0.16 | -0.38 | -0.58 | -0.59 | -0.36 | 0.01 | 0.51 | 0.66 | 0.59 | 1.21 | 1.03 | -1.45 | -1.24 | -2 | -2 | 0.96 | 0.98 | 0.94 | 0.87 | 0.79 | 0.80 | 0.34 | 0.43 | 0.60 | 0.71 | 1.02 |
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 | 0.00 |
순이익 | -0.08 | -0.25 | -0.19 | -0.41 | -0.52 | -0.48 | -0.34 | -0.08 | 0.00 | -0.02 | -0.26 | -0.71 | 0.27 | 0.28 | 0.42 | 0.40 | -0.90 | -1.45 | -1.45 | -0.91 | 0.13 | 1.37 | 2 | 2 | 0.68 | 0.34 | 2 | 3 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1.33 |
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 | 3 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 3 | 2 | 4 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 5 | 4 | 7 | 4 | 6 | 5 | 7 | 6 | 8 | 7 | 8 | 7 | 7 | 7 | 5 | 5 | 6 | 6 | 5 | 5 | 5 | 4 | 4 |
투자자산 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1.43 | 1.17 | 1.44 | 1.46 | 1.48 |
매출채권등 | 4 | 4 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 |
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 |
유형자산 | 76 | 76 | 77 | 77 | 78 | 77 | 78 | 78 | 79 | 79 | 80 | 80 | 81 | 81 | 82 | 83 | 83 | 84 | 84 | 85 | 85 | 74 | 71 | 53 | 52 | 52 | 51 | 51 | 50 | 50 | 50 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 48 | 48 |
무형자산 | 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 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.10 | 0 | 0.01 | 0 | 0.01 | 0.05 | 0.02 | 0.01 | 0.05 | 0.06 | 0.03 | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 4 | 4 | 4 | 0.70 | 2 |
기타자산 | 5 | 6 | 5 | 7 | 5 | 6 | 5 | 6 | 5 | 6 | 5 | 6 | 5 | 6 | 5 | 6 | 5 | 6 | 4 | 5 | 3 | 5 | 4 | 5 | 3 | 4 | 3 | 4 | 3 | 4 | 3 | 4 | 4 | 5 | 4 | 3 | 4 | 5 | 5 | 5 | 4 |
자산총계 | 88 | 88 | 88 | 90 | 90 | 91 | 91 | 92 | 92 | 92 | 93 | 94 | 94 | 95 | 96 | 98 | 98 | 99 | 99 | 100 | 101 | 88 | 86 | 69 | 68 | 67 | 67 | 67 | 66 | 65 | 65 | 65 | 64 | 63 | 64 | 64 | 66 | 66 | 66 | 63 | 62 |
매입채무등 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1.45 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 0.16 | 0.11 | 0.05 | 3 | 0.04 | 0.05 | 0.06 | 0.07 | 0.02 | 0.07 | 0.05 | 0.08 | 0.10 | 0.11 | 0.08 | 0.08 | 0.10 | 0.10 | 0.07 | 0.04 | 0.08 |
차입금 | 28 | 28 | 29 | 29 | 30 | 30 | 31 | 32 | 32 | 32 | 32 | 33 | 33 | 34 | 35 | 35 | 37 | 37 | 38 | 38 | 39 | 25 | 23 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 12 | 12 | 12 | 7 | 8 | 8 | 8 | 7 | 9 |
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 | 0.15 | 0.44 | 0.73 | 1.02 | 1.31 | 2 | 2 | 2 | 2 |
이연세부채 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 6 | 6 | 5 | 5 | 5 | 5 | 8 | 8 | 8 | 4 | 5 |
예수부채 | 1.09 | 1.04 | 1.04 | 1.08 | 1.12 | 1.05 | 1.01 | 1.01 | 0.99 | 0.98 | 1.04 | 1.05 | 0.99 | 0.81 | 0.84 | 0.83 | 0.81 | 0.87 | 0.81 | 0.81 | 0.81 | 0.82 | 0.86 | 0.88 | 1.35 | 1.35 | 1.35 | 1.34 | 1.33 | 1.32 | 1.08 | 1.04 | 1.03 | 0.90 | 0.90 | 0.90 | 0.81 | 0.70 | 0.78 | 0.78 | 0.78 |
기타부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 2 | 0 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | -4 | -3 | -4 | 2 | 1.12 | 2 | 1.00 | 3 | -0.01 |
부채총계 | 35 | 36 | 36 | 37 | 38 | 38 | 38 | 39 | 39 | 39 | 40 | 41 | 41 | 42 | 42 | 43 | 45 | 46 | 46 | 47 | 47 | 33 | 31 | 14 | 14 | 14 | 14 | 13 | 12 | 12 | 15 | 15 | 15 | 15 | 15 | 16 | 19 | 20 | 20 | 16 | 17 |
자본금+ 자본잉여금 |
4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
이익잉여금 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 49 | 50 | 49 | 49 | 49 | 49 | 50 | 50 | 50 | 50 | 50 | 49 | 49 | 48 | 49 | 48 | 46 | 45 | 45 | 44 | 44 | 43 | 43 | 43 | 42 | 42 | 41 |
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 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 54 | 54 | 54 | 53 | 53 | 53 | 54 | 54 | 55 | 55 | 55 | 54 | 53 | 53 | 53 | 53 | 53 | 50 | 50 | 49 | 49 | 48 | 48 | 47 | 47 | 47 | 46 | 45 |
주식수(만주) | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 201 |
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 | 2 | 2 | 1.48 | 1.43 | 2 | 1.34 | 1.44 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 1.20 | 1.07 | -0.15 | -0.68 | 0.62 | 2 | 3 | 4 | 3 | 3 | 4 | 3 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 4 |
투자활동 | 0.10 | -0.01 | -0.21 | -0.06 | -2 | -0.65 | -0.49 | -0.82 | -0.78 | -1.14 | -1.04 | -0.86 | -1.15 | -0.92 | -2 | -2 | -3 | -5 | -6 | -6 | -7 | -6 | -5 | -4 | -5 | -4 | -3 | -3 | -2 | -3 | -3 | -3 | -3 | -3 | -2 | -3 | -3 | -3 | -3 | -2 | -3 |
재무활동 | -0.95 | -1.24 | -1.32 | -1.31 | -1.29 | -1.28 | -1.27 | -1.25 | -1.24 | -1.23 | -1.21 | -1.20 | -1.19 | -1.17 | -1.16 | -1.15 | -1.13 | 4 | 4 | 4 | 4 | -0.19 | -0.18 | -0.17 | -0.18 | -0.13 | 0.11 | 0.14 | 0.14 | 0.26 | -0.98 | -1.02 | -0.93 | -0.95 | -0.03 | -0.03 | -0.12 | -0.21 | 0.55 | 0.55 | 0.52 |
환율변동 | 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 |
현금의증감 | 1.08 | 0.72 | -0.05 | 0.07 | -1.14 | -0.59 | -0.32 | 0.15 | 0.37 | 0.30 | 0.67 | -0.36 | -0.20 | -0.36 | -2 | -2 | -4 | -2 | -1.13 | -0.86 | 0.31 | -2 | -2 | -2 | -1.13 | -0.61 | 0.77 | 0.20 | 1.43 | 0.40 | -0.31 | 0.15 | 0.55 | 0.49 | 2 | 1.14 | 1.26 | 2 | 2 | 2 | 2 |
자본적지출 | -2 | -2 | -3 | -2 | -2 | -1.11 | -0.71 | -1.05 | -1.32 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -4 | -5 | -6 | -7 | -6 | -5 | -4 | -4 | -4 | -3 | -3 | -2 | -2 | -3 | -2 | -2 | -2 | -2 | -3 | -3 | -3 | -3 | -2 | -3 |
잉여현금 | -0.21 | -0.29 | -1.15 | -1.05 | -0.31 | 0.22 | 0.72 | 1.18 | 1.07 | 0.98 | 1.00 | -0.04 | 0.26 | 0.10 | -0.99 | -1.19 | -3 | -5 | -5 | -5 | -4 | -2 | -2 | -1.33 | -0.59 | -0.39 | 0.75 | 0.14 | 1.13 | 0.86 | 1.38 | 2 | 2 | 2 | 2 | 1.45 | 1.44 | 2 | 1.29 | 2 | 2 |