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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 3,108 | 3,483 | 3,737 | 3,795 | 3,624 | 3,485 | 3,291 | 3,081 | 2,882 | 2,766 | 2,783 | 2,868 | 0 | 0 | 0 | 1,760 |
매출원가 | 495 | 544 | 567 | 550 | 525 | 480 | 435 | 391 | 383 | 396 | 398 | 409 | 0 | 0 | 0 | 179 |
매출총이익 | 2,613 | 2,939 | 3,170 | 3,245 | 3,098 | 3,005 | 2,857 | 2,690 | 2,499 | 2,370 | 2,386 | 2,459 | 0 | 0 | 0 | 1,581 |
판매관리비 | 1,995 | 2,341 | 2,595 | 2,713 | 2,732 | 2,646 | 2,621 | 2,584 | 2,567 | 2,415 | 2,346 | 2,421 | 0 | 0 | 0 | 1,795 |
연구개발비 | 99 | 116 | 129 | 145 | 177 | 188 | 211 | 220 | 299 | 296 | 284 | 273 | 0 | 0 | 0 | 116 |
영업이익 | 509 | 471 | 435 | 377 | 189 | 171 | 24 | -114 | -366 | -342 | -244 | -235 | 0 | 0 | 0 | -331 |
EBITDA | 0 | 0 | 0 | 422 | 0 | 0 | 0 | -83 | 0 | 0 | 0 | -204 | 0 | 0 | 0 | -308 |
영업외이익 | 53 | 38 | 35 | 39 | 39 | 36 | 36 | 27 | 23 | 23 | 21 | 20 | 0 | 0 | 0 | 16 |
법인세 | 117 | 91 | 71 | 31 | -13 | 3 | 5 | 22 | 20 | 22 | 29 | 18 | 0 | 0 | 0 | 1.04 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | 445 | 419 | 400 | 386 | 242 | 204 | 55 | -109 | -363 | -340 | -253 | -233 | 0 | 0 | 0 | -316 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 986 | 1,096 | 1,027 | 780 | 972 | 863 | 692 | 764 | 474 | 419 | 450 | 266 | 0 | 0 | 0 | 25 |
단기투자 | 149 | 117 | 166 | 246 | 178 | 188 | 188 | 166 | 376 | 107 | 6 | 133 | 0 | 0 | 0 | 30 |
매출채권등 | 38 | 16 | 17 | 21 | 31 | 19 | 27 | 41 | 35 | 33 | 29 | 49 | 0 | 0 | 0 | 102 |
재고자산 | 28 | 13 | 8 | 6 | 7 | 15 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 44 | 36 | 11 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 41 | 42 | 54 | 65 | 72 | 76 | 83 | 91 | 101 | 110 | 25 | 29 | 0 | 0 | 0 | 14 |
무형자산 | 257 | 0.06 | 0.06 | 0 | 10 | 10 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 |
이연세자산 | 0.91 | 2 | 2 | 0.85 | 14 | 1.11 | 11 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 179 | 164 | 232 | 297 | 204 | 177 | 207 | 158 | 144 | 175 | 134 | 126 | 0 | 0 | 0 | 126 |
자산총계 | 1,723 | 1,487 | 1,517 | 1,426 | 1,488 | 1,349 | 1,241 | 1,223 | 1,132 | 843 | 644 | 603 | 0 | 0 | 0 | 330 |
매입채무등 | 55 | 46 | 61 | 62 | 87 | 72 | 80 | 62 | 75 | 71 | 70 | 45 | 0 | 0 | 0 | 74 |
차입금 | 48 | 47 | 59 | 66 | 76 | 78 | 84 | 94 | 99 | 108 | 19 | 23 | 0 | 0 | 0 | 9 |
이연수익 | 344 | 333 | 368 | 397 | 528 | 472 | 477 | 517 | 513 | 467 | 441 | 394 | 0 | 0 | 0 | 294 |
이연세부채 | 96 | 76 | 62 | 32 | 5 | 2 | 9 | 9 | 17 | 14 | 13 | 7 | 0 | 0 | 0 | 10 |
기타부채 | 186 | 198 | 201 | 191 | 223 | 206 | 178 | 171 | 140 | 150 | 132 | 109 | 0 | 0 | 0 | 88 |
부채총계 | 878 | 823 | 914 | 910 | 1,119 | 989 | 974 | 998 | 1,014 | 996 | 818 | 729 | 0 | 0 | 0 | 610 |
자본금+ 자본잉여금 |
1,028 | 1,022 | 1,093 | 1,083 | 1,132 | 1,140 | 1,150 | 1,172 | 1,134 | 160 | 106 | 70 | 0 | 0 | 0 | -280 |
이익잉여금 | -336 | -377 | -503 | -584 | -781 | -795 | -903 | -970 | -1,022 | -1,000 | -958 | -861 | 0 | 0 | 0 | 0 |
기타포괄익 | 18 | 19 | 14 | 17 | 17 | 17 | 20 | 22 | 7 | 3 | 4 | 2 | 0 | 0 | 0 | 0 |
자본총계 | 711 | 664 | 603 | 516 | 368 | 361 | 267 | 224 | 118 | -837 | -848 | -789 | 0 | 0 | 0 | -280 |
주식수(만주) | 16,521 | 16,537 | 16,130 | 17,004 | 17,089 | 16,735 | 17,500 | 10,394 | 13,576 | 5,783 | 5,443 | 4,927 | 5,008 | 5,008 | 0 | 4,120 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 0 | 0 | 0 | 283 | 0 | 0 | 0 | 236 | 0 | 0 | 0 | 273 | 0 | 0 | 0 | 79 |
투자활동 | 0 | 0 | 0 | -133 | 0 | 0 | 0 | 0.20 | 0 | 0 | 0 | -109 | 0 | 0 | 0 | -62 |
재무활동 | 0 | 0 | 0 | -130 | 0 | 0 | 0 | 248 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | -21 |
환율변동 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 |
현금의증감 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 498 | 0 | 0 | 0 | 241 | 0 | 0 | 0 | -4 |
자본적지출 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -6 |
잉여현금 | 0 | 0 | 0 | 279 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | 268 | 0 | 0 | 0 | 74 |