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 | 18.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 82 | 55 | 26 | 10 | 3 | 0.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출원가 | 11 | 8 | 4 | 2 | 0.59 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출총이익 | 71 | 47 | 22 | 8 | 2 | 0.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
판매관리비 | 323 | 291 | 271 | 218 | 161 | 118 | 92 | 92 | 99 | 101 | 90 | 83 | 70 | 63 | 54 | 45 | 36 | 28 | 20 | 14 | 11 | 7 | 4 | 3 | 0 | 1.21 | 0 |
연구개발비 | 34 | 34 | 39 | 42 | 48 | 50 | 52 | 59 | 65 | 71 | 69 | 67 | 69 | 72 | 100 | 110 | 103 | 98 | 69 | 48 | 36 | 20 | 8 | 3 | 0 | 0.02 | 0 |
영업이익 | -286 | -277 | -288 | -253 | -207 | -167 | -144 | -151 | -165 | -172 | -159 | -149 | -139 | -135 | -154 | -154 | -139 | -126 | -89 | -62 | -125 | -106 | -91 | -85 | 0 | -1.23 | 0 |
EBITDA | -272 | -262 | -272 | -238 | -196 | -159 | -138 | -147 | -160 | -170 | -157 | -151 | -141 | -137 | -156 | -154 | -138 | -124 | -169 | -202 | -269 | -251 | -154 | -89 | 0 | -1.28 | 0 |
영업외이익 | 13 | 15 | 15 | 14 | 10 | 8 | 6 | 4 | 4 | 2 | 0.81 | -2 | -2 | -2 | -2 | 0.06 | 0.22 | 1.18 | -80 | -140 | -144 | -145 | -63 | -4 | 0 | -0.05 | 0 |
법인세 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 |
순이익 | -346 | -334 | -339 | -297 | -247 | -202 | -177 | -185 | -195 | -198 | -179 | -164 | -150 | -144 | -162 | -159 | -144 | -129 | -173 | -207 | -274 | -255 | -158 | -90 | 0 | -1.29 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 215 | 300 | 338 | 279 | 325 | 384 | 217 | 249 | 130 | 156 | 197 | 207 | 138 | 183 | 225 | 210 | 238 | 287 | 226 | 247 | 257 | 244 | 74 | 83 | 0 | 0.88 | 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 | 0 |
매출채권등 | 36 | 39 | 21 | 11 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
재고자산 | 26 | 15 | 9 | 9 | 10 | 9 | 0.11 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 0 | 0 | 0 | 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 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1.40 | 0.04 | 0 | 0 | 0 | 0 |
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 |
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 | 0 |
기타자산 | 15 | 23 | 17 | 17 | 14 | 15 | 17 | 13 | 11 | 5 | 2 | 3 | 8 | 3 | 1.04 | 2 | 5 | 4 | 1.18 | 2 | 6 | 12 | 5 | 2 | 0 | 0.02 | 0 |
자산총계 | 294 | 378 | 387 | 319 | 356 | 414 | 237 | 265 | 144 | 165 | 202 | 214 | 149 | 189 | 228 | 215 | 246 | 295 | 231 | 252 | 264 | 257 | 80 | 85 | 0 | 0.90 | 0 |
매입채무등 | 12 | 11 | 7 | 8 | 8 | 13 | 6 | 4 | 5 | 10 | 7 | 6 | 3 | 5 | 6 | 5 | 11 | 17 | 5 | 5 | 1.19 | 0.70 | 0.44 | 0.45 | 0 | 0.06 | 0 |
차입금 | 547 | 535 | 499 | 496 | 453 | 439 | 224 | 219 | 213 | 207 | 199 | 193 | 93 | 91 | 90 | 50 | 49 | 49 | 49 | 48 | 47 | 24 | 118 | 115 | 0 | 2 | 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 |
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 |
기타부채 | 74 | 86 | 68 | 49 | 44 | 35 | 25 | 24 | 16 | 23 | 23 | 22 | 16 | 21 | 29 | 28 | 22 | 35 | 21 | 11 | 7 | 5 | 114 | 54 | 0 | 0.18 | 0 |
부채총계 | 633 | 632 | 574 | 553 | 505 | 487 | 255 | 247 | 234 | 240 | 228 | 221 | 111 | 117 | 125 | 82 | 82 | 101 | 75 | 64 | 55 | 29 | 232 | 169 | 0 | 2 | 0 |
자본금+ 자본잉여금 |
1,019 | 1,009 | 1,002 | 869 | 863 | 856 | 831 | 824 | 675 | 652 | 646 | 614 | 608 | 601 | 597 | 589 | 584 | 579 | 488 | 486 | 486 | 484 | 6 | 6 | 0 | 0 | 0 |
이익잉여금 | -1,357 | -1,263 | -1,189 | -1,103 | -1,012 | -929 | -849 | -806 | -765 | -727 | -672 | -621 | -570 | -529 | -494 | -457 | -420 | -385 | -332 | -298 | -277 | -256 | -158 | -90 | 0 | -1 | 0 |
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 |
자본총계 | -338 | -254 | -187 | -234 | -149 | -73 | -18 | 18 | -90 | -75 | -26 | -7 | 38 | 72 | 103 | 132 | 164 | 194 | 156 | 188 | 209 | 228 | -152 | -84 | 0 | -1.29 | 0 |
주식수(만주) | 7,196 | 6,317 | 6,462 | 5,855 | 5,837 | 5,128 | 5,678 | 4,850 | 4,235 | 3,911 | 3,882 | 3,827 | 3,803 | 3,700 | 3,729 | 3,663 | 3,629 | 3,322 | 3,336 | 3,299 | 3,247 | 1,136 | 732 | 669 | 658 | 605 | 676 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -283 | -267 | -247 | -215 | -167 | -138 | -135 | -138 | -141 | -147 | -147 | -141 | -143 | -148 | -135 | -127 | -108 | -70 | -65 | -51 | -47 | -37 | -13 | -7 | 0 | -1.02 | 0 |
투자활동 | -0.11 | -0.14 | -0.61 | -2 | -1.46 | -2 | -2 | -0.77 | -1.19 | -1.04 | -0.73 | -0.61 | -0.23 | -0.33 | -0.35 | -0.52 | -0.53 | -1.04 | -1.02 | -0.87 | -26 | -25 | -25 | -25 | 0 | 0 | 0 |
재무활동 | 173 | 183 | 369 | 247 | 363 | 368 | 156 | 180 | 134 | 120 | 120 | 140 | 44 | 45 | 134 | 90 | 90 | 114 | 218 | 216 | 330 | 305 | 113 | 115 | 0 | 2 | 0 |
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 |
현금의증감 | -110 | -84 | 121 | 30 | 195 | 228 | 19 | 41 | -9 | -28 | -27 | -2 | -99 | -104 | -2 | -38 | -19 | 44 | 152 | 164 | 257 | 243 | 74 | 83 | 0 | 0.88 | 0 |
자본적지출 | -0.11 | -0.14 | -0.61 | -2 | -1.46 | -2 | -2 | -0.77 | -1.19 | -1.04 | -0.73 | -0.61 | -0.23 | -0.33 | -0.35 | -0.52 | -0.53 | -1.04 | -1.02 | -0.87 | -0.81 | -0.13 | -0.03 | 0 | 0 | 0 | 0 |
잉여현금 | -283 | -267 | -248 | -217 | -168 | -139 | -136 | -139 | -143 | -148 | -147 | -141 | -144 | -149 | -136 | -128 | -109 | -71 | -66 | -52 | -48 | -37 | -13 | -7 | 0 | -1.02 | 0 |