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 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 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 |
매출원가 | 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 |
매출총이익 | 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 |
판매관리비 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 9 | 9 | 8 | 8 | 8 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 7 | 5 | 5 | 0 | 0 | 0 | 1.14 | 1.25 |
연구개발비 | 13 | 18 | 24 | 28 | 25 | 25 | 31 | 31 | 34 | 36 | 34 | 35 | 38 | 37 | 34 | 31 | 29 | 26 | 23 | 22 | 21 | 20 | 19 | 18 | 17 | 17 | 16 | 23 | 20 | 18 | 0 | 0 | 0 | 8 | 6 |
영업이익 | -17 | -23 | -30 | -34 | -32 | -32 | -38 | -38 | -41 | -44 | -45 | -47 | -49 | -48 | -43 | -39 | -36 | -33 | -30 | -28 | -28 | -26 | -25 | -23 | -23 | -22 | -20 | -30 | -27 | -24 | 0 | 0 | 0 | -9 | -7 |
EBITDA | -17 | -22 | -30 | -33 | -31 | -31 | -40 | -37 | -36 | -38 | -36 | -40 | -46 | -47 | -45 | -45 | -41 | -35 | -30 | -26 | -24 | -25 | -21 | -19 | -17 | -18 | -19 | -30 | -31 | -25 | 0 | 0 | 0 | -8 | -6 |
영업외이익 | 0.33 | 0.59 | -0.25 | 0.62 | 0.23 | -0.40 | -2 | 0.39 | 4 | 6 | 7 | 5 | 2 | 0.37 | -4 | -6 | -6 | -3 | -1.18 | 2 | 3 | 0.03 | 4 | 3 | 6 | 4 | 1.17 | 0.13 | -4 | -1.45 | 0 | 0 | 0 | 0.88 | 0.40 |
법인세 | -3 | -3 | -5 | -5 | -5 | -4 | -5 | -5 | -5 | -6 | -7 | -7 | -8 | -7 | -7 | -6 | -6 | -5 | -5 | -5 | -5 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -3 | -2 | 0 | 0 | 0 | -2 | -1.18 |
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 |
순이익 | -15 | -19 | -26 | -28 | -27 | -28 | -35 | -33 | -31 | -32 | -30 | -34 | -39 | -41 | -39 | -40 | -36 | -31 | -26 | -22 | -20 | -21 | -17 | -16 | -13 | -14 | -15 | -26 | -28 | -23 | 0 | 0 | 0 | -6 | -5 |
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 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 4 | 7 | 11 | 12 | 13 | 17 | 18 | 25 | 31 | 42 | 51 | 47 | 53 | 60 | 71 | 73 | 79 | 87 | 101 | 48 | 48 | 52 | 58 | 65 | 70 | 77 | 78 | 81 | 81 | 87 | 0 | 0 | 18 | 20 | 14 |
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 | 15 |
매출채권등 | 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 |
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 |
장기투자 | 0 | 0.44 | 0 | 0 | 0 | 0.42 | 0 | 0 | 0 | 0.40 | 0 | 0 | 0 | 0.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 0.18 | 0.20 | 0.25 | 0.34 | 0.43 | 0.45 | 0.61 | 0.70 | 0.79 | 0.73 | 0.97 | 0.61 | 0.73 | 0.79 | 0.95 | 1.04 | 1.10 | 1.19 | 1.28 | 0.92 | 1.02 | 1.11 | 0.80 | 0.87 | 0.95 | 0.43 | 0.46 | 0.50 | 0.50 | 0.36 | 0 | 0 | 0.02 | 0.02 | 0.01 |
무형자산 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 2 | 3 | 2 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 0 | 0 | 2 | 1.38 | 0.93 |
이연세자산 | 4 | 5 | 5 | 4 | 7 | 5 | 10 | 8 | 7 | 6 | 5 | 10 | 9 | 7 | 5 | 9 | 12 | 10 | 8 | 7 | 10 | 9 | 7 | 6 | 5 | 4 | 5 | 5 | 3 | 4 | 0 | 0 | 2 | 2 | 1.18 |
기타자산 | 1.22 | 0.85 | 1.14 | 2 | 3 | 3 | 3 | 5 | 7 | 7 | 10 | 7 | 6 | 7 | 8 | 4 | 5 | 5 | 5 | 4 | 4 | 5 | 6 | 4 | 3 | 2 | 3 | 2 | 3 | 3 | 0 | 0 | 3 | 4 | 0.38 |
자산총계 | 12 | 15 | 20 | 20 | 25 | 28 | 34 | 41 | 49 | 58 | 69 | 67 | 71 | 78 | 90 | 92 | 101 | 108 | 120 | 64 | 67 | 70 | 76 | 80 | 82 | 87 | 90 | 91 | 90 | 96 | 0 | 0 | 26 | 27 | 32 |
매입채무등 | 2 | 3 | 6 | 6 | 6 | 3 | 5 | 5 | 6 | 5 | 6 | 2 | 3 | 2 | 4 | 2 | 4 | 2 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 0.90 | 1.12 | 0 | 0 | 0.98 | 0.73 | 0.51 |
차입금 | 0.17 | 0.86 | 0.22 | 0.28 | 0.34 | 1.20 | 0.45 | 0.57 | 0.60 | 1.38 | 0.68 | 0.24 | 0.30 | 0.83 | 0.44 | 0.51 | 0.58 | 0.65 | 0.72 | 0.68 | 0.74 | 0.81 | 0.44 | 0.48 | 0.53 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
기타부채 | 5 | 6 | 9 | 10 | 9 | 9 | 7 | 9 | 11 | 14 | 10 | 8 | 10 | 9 | 8 | 6 | 5 | 6 | 5 | 4 | 3 | 4 | 3 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 0 | 0 | 0.69 | 1.25 | 1.21 |
부채총계 | 7 | 9 | 15 | 16 | 15 | 13 | 12 | 14 | 17 | 20 | 16 | 11 | 13 | 12 | 12 | 8 | 9 | 9 | 10 | 7 | 7 | 7 | 6 | 7 | 6 | 6 | 5 | 4 | 3 | 3 | 0 | 0 | 2 | 2 | 2 |
자본금+ 자본잉여금 |
231 | 231 | 228 | 223 | 224 | 223 | 222 | 221 | 220 | 219 | 219 | 218 | 217 | 215 | 213 | 212 | 210 | 210 | 208 | 147 | 144 | 144 | 142 | 141 | 141 | 141 | 140 | 140 | 139 | 138 | 0 | 0 | 48 | 47 | 46 |
이익잉여금 | -227 | -225 | -224 | -219 | -214 | -208 | -200 | -194 | -188 | -181 | -166 | -162 | -158 | -150 | -136 | -128 | -119 | -111 | -98 | -90 | -84 | -80 | -72 | -68 | -64 | -59 | -55 | -53 | -52 | -45 | 0 | 0 | -24 | -22 | -16 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 4 | 6 | 4 | 4 | 10 | 15 | 22 | 27 | 32 | 38 | 53 | 56 | 59 | 65 | 77 | 84 | 91 | 99 | 110 | 57 | 60 | 64 | 70 | 73 | 77 | 82 | 85 | 87 | 87 | 93 | 0 | 0 | 24 | 25 | 30 |
주식수(만주) | 14,203 | 9,863 | 5,666 | 5,666 | 5,286 | 5,279 | 5,240 | 5,238 | 5,219 | 5,219 | 5,219 | 5,219 | 5,218 | 5,218 | 5,216 | 5,216 | 5,117 | 3,509 | 3,293 | 3,247 | 3,247 | 3,222 | 3,222 | 3,222 | 3,222 | 3,181 | 3,181 | 3,181 | 3,181 | 3,181 | 3,181 | 3,181 | 3,181 | 3,181 | 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 | 18.09/30 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -21 | -23 | -21 | -27 | -28 | -32 | -33 | -29 | -32 | -30 | -34 | -34 | -34 | -34 | -33 | -31 | -28 | -26 | -21 | -24 | -24 | -24 | -25 | -20 | -18 | -16 | -15 | -13 | -12 | -9 | 0 | 0 | 0 | -10 | -5 |
투자활동 | 0.03 | 0.08 | 0.11 | 3 | 3 | 3 | 3 | 0.43 | 0.42 | 0.12 | -0.50 | -3 | -4 | -4 | -3 | -1.07 | -1.21 | -1.31 | -1.17 | -0.55 | -0.38 | -0.15 | -0.31 | -0.37 | -0.53 | -0.65 | -0.58 | -0.95 | -0.85 | -0.93 | 0 | 0 | 0 | 15 | -0.18 |
재무활동 | 7 | 8 | 6 | 1.34 | 1.37 | -0.05 | 0.02 | -0.09 | -0.13 | -0.16 | -0.26 | -0.30 | -0.30 | -0.10 | -0.10 | 60 | 62 | 62 | 62 | 2 | -0.11 | -0.05 | 0.00 | 0.20 | 0.20 | 0.21 | 79 | 78 | 78 | 78 | 0 | 0 | 0 | 0.20 | 0 |
환율변동 | 0.16 | 0.38 | -0.78 | 0.22 | -0.29 | -1.08 | -3 | -0.55 | 3 | 5 | 7 | 5 | 2 | 0.39 | -4 | -6 | -6 | -3 | -2 | 1.27 | 2 | -0.99 | 2 | 2 | 4 | 3 | 0.41 | -0.30 | -4 | -1.39 | 0 | 0 | 0 | 0.01 | 0.00 |
현금의증감 | -9 | -11 | -6 | -13 | -18 | -24 | -30 | -21 | -25 | -23 | -27 | -32 | -28 | -27 | -26 | 32 | 37 | 39 | 44 | -19 | -24 | -24 | -23 | -18 | -16 | -13 | 65 | 66 | 67 | 68 | 0 | 0 | 0 | 6 | -5 |
자본적지출 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.03 | -0.04 | -0.06 | -0.06 | -0.05 | -0.38 | -0.36 | -0.36 | -0.37 | -0.04 | -0.04 | -0.05 | -0.03 | -0.03 | -0.06 | -0.21 | -0.21 | -0.57 | -0.54 | -0.37 | 0 | 0 | 0 | -0.02 | -0.01 |
잉여현금 | -21 | -23 | -21 | -27 | -28 | -32 | -33 | -29 | -32 | -30 | -34 | -34 | -34 | -34 | -33 | -32 | -28 | -26 | -21 | -24 | -24 | -24 | -25 | -20 | -18 | -17 | -15 | -14 | -13 | -9 | 0 | 0 | 0 | -10 | -6 |