최근 실적발표 25. 01/23
24.11/30 | 24.08/31 | 24.05/31 | 24.02/29 | 23.11/30 | 23.08/31 | 23.05/31 | 23.02/28 | 22.11/30 | 22.08/31 | 22.05/31 | 22.02/28 | 21.11/30 | 21.08/31 | 21.05/31 | 21.02/28 | 20.11/30 | 20.08/31 | 20.05/31 | 20.02/29 | 19.11/30 | 19.08/31 | 19.05/31 | 19.02/28 | 18.11/30 | 18.08/31 | 18.05/31 | 18.02/28 | 17.11/30 | 17.08/31 | 17.05/31 | 17.02/28 | 16.11/30 | 16.08/31 | 16.05/31 | 16.02/29 | 15.11/30 | 15.08/31 | 15.05/31 | 15.02/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 |
판매관리비 | 25 | 24 | 25 | 22 | 22 | 21 | 21 | 21 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 19 | 19 | 18 | 17 | 17 | 16 | 17 | 17 | 18 | 18 | 19 | 19 | 19 | 21 | 20 | 20 | 20 | 20 | 20 | 20 | 19 | 20 | 20 | 21 | 23 |
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 |
영업이익 | -38 | -37 | -38 | -39 | -40 | -43 | -48 | -49 | -48 | -46 | -43 | -39 | -37 | -36 | -35 | -34 | -33 | -33 | -29 | -27 | -27 | -25 | -25 | -26 | -27 | -25 | -28 | -29 | -32 | -33 | -29 | -28 | -29 | -30 | -30 | -30 | -32 | -46 | -44 | -42 |
EBITDA | -30 | -30 | -31 | -33 | -34 | -36 | -43 | -45 | -45 | -44 | -41 | -36 | -34 | -33 | -34 | -30 | -28 | -27 | -22 | -20 | -19 | -13 | -96 | -102 | -106 | -111 | -33 | -32 | -33 | -36 | -33 | -34 | -34 | -33 | -32 | -32 | -32 | -37 | -41 | -41 |
영업외이익 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 3 | 2 | 3 | 2 | 2 | 3 | 2 | 4 | 5 | 6 | 7 | 8 | 8 | 12 | -151 | -156 | -160 | -168 | -7 | -5 | -4 | -5 | -5 | -6 | -6 | -3 | -2 | -2 | -0.10 | 9 | 3 | 0.76 |
법인세 | 0.72 | 0.82 | 0.66 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | -0.03 | 0.03 | 0.14 | 0.14 | 0.14 | -1.47 | -1.31 | -1.05 | -0.78 | 1.10 | 1.09 | 1.19 | 1.28 | 1.34 | 1.09 | 0.82 | 0.53 | 0.24 | 0.30 | 0.32 | 0.31 | 0.34 | 0.35 | 0.27 | 0.28 | 0.29 | 0.23 | 0.21 | 0.15 | 0.28 | 0.27 | 0.32 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | -81 | -81 | -81 | -82 | -2 | -2 | -2 | -2 | -1.15 | -1.15 | -1.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -46 | -45 | -46 | -46 | -47 | -49 | -54 | -54 | -53 | -51 | -47 | -43 | -41 | -37 | -38 | -35 | -34 | -34 | -30 | -28 | -28 | -26 | -107 | -111 | -113 | -116 | -38 | -37 | -39 | -36 | -33 | -34 | -34 | -34 | -33 | -33 | -32 | -32 | -38 | -39 |
24.11/30 | 24.08/31 | 24.05/31 | 24.02/29 | 23.11/30 | 23.08/31 | 23.05/31 | 23.02/28 | 22.11/30 | 22.08/31 | 22.05/31 | 22.02/28 | 21.11/30 | 21.08/31 | 21.05/31 | 21.02/28 | 20.11/30 | 20.08/31 | 20.05/31 | 20.02/29 | 19.11/30 | 19.08/31 | 19.05/31 | 19.02/28 | 18.11/30 | 18.08/31 | 18.05/31 | 18.02/28 | 17.11/30 | 17.08/31 | 17.05/31 | 17.02/28 | 16.11/30 | 16.08/31 | 16.05/31 | 16.02/29 | 15.11/30 | 15.08/31 | 15.05/31 | 15.02/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 101 | 106 | 113 | 118 | 126 | 130 | 109 | 116 | 126 | 132 | 142 | 155 | 169 | 173 | 108 | 114 | 122 | 126 | 134 | 141 | 149 | 153 | 157 | 162 | 167 | 166 | 70 | 77 | 84 | 89 | 94 | 98 | 105 | 108 | 112 | 117 | 127 | 45 | 50 | 67 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 25 | 24 | 24 | 0 | 0 | 0 | 0 | 75 | 74 | 73 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 85 | 90 |
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 | 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 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 3 | 4 | 3 | 4 | 3 | 3 | 5 | 5 | 4 | 7 | 32 | 29 | 27 | 28 | 28 | 27 | 26 | 27 | 98 | 96 | 95 | 94 | 93 | 91 | 91 | 90 | 253 | 254 | 1.10 | 260 | 242 | 245 | 242 | 249 | 249 | 241 | 244 | 249 | 263 | 261 |
유형자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 45 | 0 | 46 | 43 | 44 | 43 | 44 | 44 | 43 | 44 | 44 | 47 | 47 |
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 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 0 | 10 | 9 | 10 | 9 | 10 | 10 | 10 | 10 | 10 | 11 | 10 |
기타자산 | 6 | 6 | 6 | 6 | 4 | 5 | 4 | 5 | 5 | 4 | 5 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 7 | 7 | 7 | 314 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 10 | 10 | 10 | 10 |
자산총계 | 110 | 115 | 122 | 127 | 133 | 138 | 143 | 151 | 159 | 167 | 179 | 188 | 199 | 204 | 213 | 218 | 224 | 229 | 235 | 240 | 246 | 250 | 252 | 255 | 261 | 263 | 385 | 394 | 399 | 413 | 395 | 405 | 408 | 420 | 424 | 419 | 434 | 442 | 465 | 486 |
매입채무등 | 1.37 | 0.96 | 1.28 | 0.57 | 0.70 | 2 | 0.61 | 0.52 | 0.77 | 0.81 | 0.66 | 0.54 | 0.68 | 0.65 | 0.56 | 0.56 | 0.90 | 0.97 | 0.53 | 0.59 | 0.88 | 0.57 | 0.49 | 0.71 | 0.71 | 0.71 | 0.75 | 0.54 | 0.59 | 3 | 2 | 1.29 | 0.65 | 2 | 2 | 1.31 | 3 | 3 | 2 | 2 |
차입금 | 152 | 148 | 144 | 140 | 137 | 133 | 130 | 127 | 124 | 121 | 119 | 117 | 116 | 115 | 113 | 112 | 110 | 109 | 108 | 106 | 104 | 102 | 100 | 98 | 97 | 95 | 93 | 92 | 90 | 89 | 87 | 86 | 85 | 84 | 83 | 81 | 80 | 79 | 78 | 93 |
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 |
이연세부채 | 0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.41 | 1.24 | 1.06 | 0.89 | 0.67 | 0.60 | 0.44 | 0.30 | 0 | 21 | 22 | 0.14 | 22 | 20 | 20 | 20 | 21 | 21 | 20 | 21 | 21 | 22 | 22 |
기타부채 | 4 | 4 | 4 | 2 | 4 | 3 | 4 | 3 | 5 | 4 | 3 | 2 | 4 | 2 | 1.37 | 0.81 | 3 | 2 | 1.30 | 0.87 | 2 | 2 | 1.40 | 0.80 | 3 | 2 | 1.49 | 0.85 | 24 | 0.22 | 0.21 | 0.21 | 2 | 0.28 | 0.30 | 0.40 | 0.45 | 0.52 | 0.55 | 0.55 |
부채총계 | 157 | 153 | 149 | 143 | 142 | 138 | 134 | 130 | 129 | 126 | 123 | 120 | 121 | 117 | 115 | 113 | 114 | 113 | 111 | 109 | 108 | 106 | 103 | 100 | 100 | 98 | 117 | 114 | 115 | 113 | 109 | 108 | 108 | 107 | 105 | 103 | 104 | 103 | 103 | 117 |
자본금+ 자본잉여금 |
2,083 | 2,081 | 2,081 | 2,078 | 2,076 | 2,073 | 2,071 | 2,069 | 2,067 | 2,065 | 2,063 | 2,060 | 2,060 | 2,059 | 2,057 | 2,055 | 2,054 | 2,052 | 2,049 | 2,048 | 2,048 | 2,046 | 2,045 | 2,043 | 2,043 | 2,041 | 2,039 | 2,038 | 2,035 | 2,033 | 2,031 | 2,028 | 2,025 | 2,023 | 2,022 | 2,020 | 2,019 | 2,017 | 2,016 | 2,014 |
이익잉여금 | -2,105 | -2,094 | -2,083 | -2,070 | -2,059 | -2,049 | -2,038 | -2,023 | -2,013 | -2,000 | -1,984 | -1,969 | -1,959 | -1,949 | -1,937 | -1,927 | -1,919 | -1,912 | -1,899 | -1,892 | -1,885 | -1,877 | -1,869 | -1,864 | -1,858 | -1,851 | -1,763 | -1,753 | -1,745 | -1,735 | -1,725 | -1,716 | -1,706 | -1,699 | -1,691 | -1,682 | -1,672 | -1,665 | -1,659 | -1,649 |
기타포괄익 | -25 | -24 | -24 | -24 | -24 | -24 | -25 | -25 | -24 | -24 | -23 | -23 | -23 | -23 | -21 | -23 | -24 | -24 | -26 | -25 | -25 | -25 | -26 | -24 | -24 | -24 | -8 | -4 | -6 | 2 | -20 | -15 | -19 | -11 | -11 | -22 | -18 | -13 | 5 | 3 |
자본총계 | -47 | -38 | -27 | -16 | -8 | 0.04 | 9 | 21 | 30 | 41 | 56 | 68 | 78 | 87 | 98 | 105 | 111 | 116 | 124 | 131 | 138 | 144 | 150 | 155 | 161 | 166 | 268 | 280 | 284 | 300 | 286 | 297 | 300 | 313 | 319 | 316 | 329 | 339 | 362 | 368 |
주식수(만주) | 33,445 | 33,452 | 33,438 | 33,436 | 33,405 | 33,415 | 33,401 | 33,394 | 33,323 | 33,333 | 33,323 | 33,294 | 33,154 | 33,164 | 33,140 | 33,129 | 32,926 | 32,959 | 32,911 | 32,828 | 32,578 | 32,605 | 32,524 | 32,474 | 32,248 | 32,250 | 32,230 | 32,229 | 32,165 | 32,168 | 32,166 | 32,142 | 31,977 | 31,996 | 31,978 | 31,934 | 31,785 | 31,786 | 31,786 | 31,778 |
24.11/30 | 24.08/31 | 24.05/31 | 24.02/29 | 23.11/30 | 23.08/31 | 23.05/31 | 23.02/28 | 22.11/30 | 22.08/31 | 22.05/31 | 22.02/28 | 21.11/30 | 21.08/31 | 21.05/31 | 21.02/28 | 20.11/30 | 20.08/31 | 20.05/31 | 20.02/29 | 19.11/30 | 19.08/31 | 19.05/31 | 19.02/28 | 18.11/30 | 18.08/31 | 18.05/31 | 18.02/28 | 17.11/30 | 17.08/31 | 17.05/31 | 17.02/28 | 16.11/30 | 16.08/31 | 16.05/31 | 16.02/29 | 15.11/30 | 15.08/31 | 15.05/31 | 15.02/28 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -13 | -12 | -10 | -9 | -8 | -8 | -9 | -11 | -12 | -12 | -12 | -12 | -10 | -11 | -11 | -11 | -10 | -8 | -7 | -6 | -6 | -8 | -9 | -9 | -10 | -9 | -9 | -8 | -8 | -6 | -5 | -5 | -9 | -11 | -12 | -13 | -11 | -12 | -12 | -10 |
투자활동 | 9 | 14 | 15 | -8 | -10 | -9 | -16 | -12 | -12 | -42 | 35 | 27 | 40 | 83 | 9 | 14 | 5 | 0.92 | 44 | 45 | 54 | 49 | 10 | 12 | 4 | 1.01 | 6 | 11 | 6 | 3 | -0.70 | -9 | 2 | -5 | -5 | -0.50 | -0.96 | 3 | 7 | 5 |
재무활동 | -0.17 | -0.17 | -0.02 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | -0.73 | -0.73 | -0.73 | -0.73 | -2 | -2 | -2 | -2 | -1.20 | -1.20 | -1.20 | -1.20 | 0 | 0 | 0 | 0 | -0.20 | -4 | -4 | -4 | -4 | -0.83 | -0.83 | -17 | -17 | -16 | -16 | 0 |
환율변동 | -0.06 | -0.02 | 0.01 | 0.03 | -0.02 | -0.21 | -0.52 | -0.50 | -0.39 | -0.34 | -0.28 | 0.24 | 0.42 | 0.70 | 1.45 | 0.66 | 0.31 | 0.20 | -0.24 | -0.11 | 0.01 | -0.05 | -0.16 | -0.08 | -0.09 | -0.10 | 0.14 | 0.11 | 0.15 | 0.11 | -0.13 | 0.02 | -0.03 | 0.08 | -0.11 | -0.15 | -0.38 | -0.49 | -0.31 | -0.30 |
현금의증감 | -4 | 1.49 | 6 | -17 | -18 | -18 | -25 | -23 | -27 | -56 | 21 | 14 | 30 | 72 | -2 | 3 | -7 | -9 | 35 | 37 | 47 | 40 | -0.49 | 2 | -7 | -8 | -3 | 3 | -2 | -7 | -10 | -19 | -11 | -17 | -18 | -30 | -29 | -26 | -22 | -5 |
자본적지출 | 0.74 | 0.89 | 0.76 | 0.74 | 0.56 | 0.41 | 0.54 | 0.56 | 0 | 0.20 | 0.20 | 0.20 | 0.20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 |
잉여현금 | -12 | -12 | -9 | -8 | -7 | -8 | -8 | -10 | -12 | -11 | -12 | -11 | -10 | -11 | -11 | -11 | -10 | -8 | -7 | -6 | -6 | -8 | -9 | -9 | -10 | -9 | -9 | -8 | -8 | -6 | -5 | -5 | -9 | -11 | -12 | -13 | -11 | -12 | -12 | -10 |