최근 실적발표 25. 05/01
25.03/31 | 24.12/31 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 870 | 861 | 837 | 821 | 811 | 801 | 788 | 758 | 737 | 718 | 654 | 637 | 1,073 | 910 | 756 | 612 | 593 | 593 | 593 | 478 | 0 | 0 | 0 | 440 | 0 | 0 |
매출원가 | 462 | 461 | 451 | 448 | 447 | 445 | 444 | 424 | 412 | 408 | 387 | 378 | 641 | 542 | 442 | 360 | 349 | 349 | 349 | 281 | 0 | 0 | 0 | 252 | 0 | 0 |
매출총이익 | 409 | 400 | 386 | 374 | 364 | 356 | 345 | 334 | 325 | 310 | 267 | 259 | 432 | 368 | 314 | 252 | 244 | 244 | 244 | 197 | 0 | 0 | 0 | 188 | 0 | 0 |
판매관리비 | 336 | 341 | 343 | 343 | 339 | 340 | 344 | 350 | 357 | 362 | 341 | 314 | 431 | 341 | 273 | 211 | 198 | 198 | 196 | 158 | 0.00 | 0.00 | 0 | 145 | 0 | 0 |
연구개발비 | 36 | 35 | 35 | 32 | 32 | 32 | 32 | 32 | 31 | 30 | 29 | 30 | 52 | 45 | 38 | 29 | 20 | 20 | 20 | 16 | 0 | 0 | 0 | 14 | 0 | 0 |
영업이익 | 37 | 24 | 8 | -1.20 | -7 | -15 | -191 | -208 | -278 | -298 | -159 | -140 | -51 | -18 | 3 | 11 | 25 | 26 | 28 | 23 | 0.00 | 0.00 | 0 | 29 | 0 | 0 |
EBITDA | 192 | 175 | 149 | 153 | 137 | 121 | -16 | -56 | -95 | -78 | 36 | 46 | 178 | 156 | 96 | 83 | 70 | 61 | 106 | 93 | 0.00 | 0.00 | 0 | 87 | 0 | 0 |
영업외이익 | 9 | 0.90 | -14 | -4 | -17 | -26 | 10 | -15 | 12 | 45 | 25 | 38 | 42 | 32 | -11 | -12 | -39 | -50 | -7 | 2 | 0 | 0 | 0 | -12 | 0 | 0 |
법인세 | 2 | 3 | -0.60 | -2 | -4 | -7 | -5 | -9 | -15 | -18 | -23 | -23 | -21 | -17 | -11 | -6 | -7 | -7 | -7 | -6 | 0 | 0 | 0 | -4 | 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 | -10 | -36 | -66 | -65 | -81 | -97 | -235 | -270 | -301 | -277 | -146 | -145 | -209 | -182 | -205 | -158 | -195 | -204 | -160 | -119 | 0.00 | 0.00 | 0 | -122 | 0 | 0 |
25.03/31 | 24.12/31 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 186 | 176 | 134 | 124 | 122 | 131 | 102 | 89 | 90 | 75 | 60 | 92 | 87 | 85 | 102 | 102 | 752 | 0.38 | 0.62 | 120 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
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 |
매출채권등 | 220 | 245 | 219 | 207 | 209 | 221 | 224 | 221 | 219 | 221 | 201 | 199 | 199 | 214 | 179 | 191 | 0 | 0 | 0 | 157 | 0 | 0 | 0 | 0 | 0 | 0 |
재고자산 | 144 | 133 | 154 | 148 | 147 | 144 | 156 | 162 | 158 | 143 | 143 | 130 | 123 | 124 | 117 | 113 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 750 | 750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 178 | 177 | 178 | 173 | 169 | 167 | 163 | 165 | 165 | 164 | 162 | 165 | 170 | 170 | 134 | 89 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 0 | 0 | 0 |
무형자산 | 1,830 | 1,838 | 1,900 | 1,908 | 1,945 | 1,986 | 1,964 | 2,012 | 2,045 | 2,068 | 2,220 | 2,279 | 2,416 | 2,470 | 984 | 1,008 | 0 | 0 | 0 | 771 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.40 | 0.27 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 68 | 68 | 69 | 68 | 58 | 69 | 50 | 47 | 59 | 66 | 50 | 51 | 53 | 56 | 48 | 45 | 0.51 | 0.60 | 0.72 | 31 | 0.08 | 0 | 0 | 0 | 0 | 0 |
자산총계 | 2,626 | 2,636 | 2,654 | 2,627 | 2,649 | 2,719 | 2,659 | 2,696 | 2,735 | 2,739 | 2,835 | 2,917 | 3,049 | 3,118 | 1,563 | 1,547 | 753 | 751 | 751 | 1,244 | 0.09 | 0.01 | 0 | 0 | 0 | 0 |
매입채무등 | 52 | 57 | 53 | 52 | 53 | 59 | 53 | 61 | 66 | 68 | 61 | 62 | 53 | 59 | 47 | 47 | 1.40 | 0.97 | 0.25 | 39 | 0.00 | 0.00 | 0 | 0 | 0 | 0 |
차입금 | 720 | 720 | 720 | 719 | 719 | 721 | 720 | 721 | 726 | 850 | 853 | 856 | 859 | 861 | 2,107 | 2,063 | 2 | 0 | 0 | 1,698 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 92 | 97 | 89 | 94 | 96 | 103 | 86 | 74 | 78 | 83 | 73 | 64 | 72 | 73 | 59 | 50 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 54 | 61 | 64 | 70 | 77 | 84 | 89 | 98 | 109 | 116 | 121 | 136 | 149 | 161 | 73 | 78 | 0.00 | 0.00 | 0.00 | 64 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 151 | 143 | 153 | 128 | 186 | 202 | 167 | 178 | 167 | 155 | 153 | 141 | 158 | 180 | 176 | 149 | 88 | 98 | 27 | 121 | 0.08 | 0 | 0 | 0 | 0 | 0 |
부채총계 | 1,069 | 1,077 | 1,079 | 1,063 | 1,131 | 1,169 | 1,116 | 1,132 | 1,147 | 1,272 | 1,260 | 1,258 | 1,292 | 1,334 | 2,462 | 2,387 | 91 | 99 | 27 | 1,960 | 0.08 | 0.00 | 0 | 0 | 0 | 0 |
자본금+ 자본잉여금 |
2,124 | 2,141 | 2,135 | 2,130 | 2,062 | 2,056 | 2,052 | 2,045 | 2,039 | 1,882 | 1,875 | 1,867 | 1,853 | 1,845 | 8 | 7 | 0 | 0 | 5 | 7 | 0 | 0 | 0 | 0 | 0 | 0 |
이익잉여금 | -541 | -542 | -557 | -543 | -531 | -505 | -490 | -478 | -450 | -409 | -255 | -208 | -149 | -132 | -938 | -888 | -88 | -98 | 0 | -730 | 0 | 0 | 0 | 0 | 0 | 0 |
기타포괄익 | -79 | -93 | -60 | -80 | -74 | -65 | -82 | -68 | -68 | -76 | -119 | -79 | -35 | -21 | 29 | 39 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 1,504 | 1,506 | 1,519 | 1,508 | 1,457 | 1,485 | 1,479 | 1,499 | 1,521 | 1,398 | 1,501 | 1,580 | 1,669 | 1,693 | -901 | -842 | -88 | -98 | 5 | -719 | 0.00 | 0.00 | 0 | 0 | 0 | 0 |
주식수(만주) | 22,691 | 20,499 | 20,667 | 20,219 | 19,972 | 19,636 | 19,922 | 19,918 | 18,770 | 18,114 | 18,133 | 18,099 | 18,077 | 18,077 | 666 | 654 | 9,375 | 5,699 | 647 | 645 | 2,012 | 2,012 | 2,012 | 630 | 0 | 0 |
25.03/31 | 24.12/31 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 129 | 99 | 105 | 112 | 104 | 95 | 53 | 16 | 25 | 39 | 2 | 27 | 65 | 53 | 66 | 54 | 33 | 33 | 33 | 40 | 0 | 0 | 0 | 15 | 0 | 0 |
투자활동 | -38 | -44 | -77 | -74 | -70 | -65 | -33 | -38 | -39 | -40 | -2,218 | -2,214 | -2,207 | -2,199 | -10 | -313 | -32 | -32 | -32 | -76 | 0 | 0 | 0 | -26 | 0 | 0 |
재무활동 | -25 | -3 | -1.40 | -2 | -2 | 23 | 20 | 17 | 18 | -7 | 1,533 | 1,535 | 1,023 | 1,025 | -513 | 239 | 83 | 82 | 82 | 119 | 0 | 0 | 0 | 15 | 0 | 0.01 |
환율변동 | -1.10 | -7 | 4 | -2 | -0.40 | 2 | 2 | 2 | -2 | -3 | -7 | -7 | -0.40 | 0.60 | 2 | 3 | 1.00 | 1.00 | 1.00 | -0.40 | 0 | 0 | 0 | -2 | 0 | 0 |
현금의증감 | 65 | 45 | 32 | 35 | 32 | 56 | 42 | -3 | 3 | -10 | -690 | -659 | -1,433 | -1,433 | -769 | -18 | 9 | 8 | 8 | 82 | 0 | 0 | 0 | 2 | 0 | 0.01 |
자본적지출 | -45 | -49 | -49 | -45 | -42 | -37 | -37 | -35 | -33 | -33 | -28 | -29 | -23 | -15 | -9 | -23 | -5 | -5 | -5 | -20 | 0 | 0 | 0 | -17 | 0 | 0 |
잉여현금 | 84 | 50 | 56 | 67 | 62 | 58 | 17 | -19 | -8 | 6 | -26 | -2 | 42 | 39 | 57 | 30 | 28 | 28 | 28 | 20 | 0 | 0 | 0 | -2 | 0 | 0 |