최근 실적발표 24. 10/31
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 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 3,364 | 3,158 | 2,945 | 2,799 | 2,628 | 2,433 | 2,343 | 2,225 | 2,215 | 2,206 | 2,069 | 1,919 | 1,660 | 1,403 | 1,149 | 924 | 772 | 0 | 0 | 508 | 325 |
매출원가 | 754 | 713 | 676 | 649 | 620 | 583 | 564 | 548 | 557 | 561 | 535 | 497 | 424 | 359 | 296 | 240 | 201 | 0 | 0 | 122 | 73 |
매출총이익 | 2,610 | 2,445 | 2,269 | 2,150 | 2,008 | 1,850 | 1,779 | 1,677 | 1,658 | 1,646 | 1,535 | 1,422 | 1,237 | 1,044 | 853 | 684 | 571 | 0 | 0 | 386 | 252 |
판매관리비 | 574 | 561 | 546 | 537 | 499 | 474 | 452 | 415 | 392 | 350 | 362 | 389 | 350 | 308 | 224 | 156 | 134 | 0 | 0 | 87 | 75 |
연구개발비 | 1,430 | 1,386 | 1,340 | 1,254 | 1,161 | 1,075 | 971 | 873 | 799 | 701 | 614 | 533 | 420 | 333 | 249 | 201 | 174 | 0 | 0 | 107 | 87 |
영업이익 | -1,174 | -1,196 | -1,272 | -1,259 | -1,206 | -1,206 | -1,062 | -924 | -762 | -539 | -512 | -495 | -424 | -398 | -328 | -266 | -223 | 0 | 0 | -76 | -88 |
EBITDA | -652 | -710 | -794 | -806 | -787 | -835 | -759 | -682 | -569 | -379 | -369 | -366 | -316 | -308 | -258 | -216 | -180 | 0 | 0 | -43 | -76 |
영업외이익 | 172 | 156 | 152 | 141 | 124 | 101 | 64 | 33 | 10 | 0.32 | -0.79 | -2 | -0.36 | 2 | 3 | 2 | 0.65 | 0 | 0 | 5 | -0.52 |
법인세 | 2 | 2 | 0.78 | 0.45 | 3 | 3 | 4 | 4 | 1.01 | -0.34 | -0.05 | -0.32 | -8 | -7 | -7 | -7 | 0.03 | 0 | 0 | 0.01 | 0.00 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -1,040 | -1,077 | -1,154 | -1,152 | -1,118 | -1,139 | -1,032 | -924 | -778 | -554 | -518 | -492 | -407 | -382 | -313 | -253 | -219 | 0 | 0 | -71 | -88 |
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 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 603 | 966 | 866 | 678 | 580 | 520 | 828 | 2,977 | 3,022 | 3,075 | 3,133 | 3,004 | 1,926 | 1,780 | 1,601 | 894 | 802 | 0 | 0 | 301 | 234 |
단기투자 | 1,720 | 1,446 | 1,544 | 1,515 | 1,576 | 1,600 | 1,413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 57 | 57 |
매출채권등 | 386 | 346 | 332 | 506 | 285 | 257 | 265 | 379 | 186 | 187 | 180 | 307 | 169 | 217 | 234 | 247 | 157 | 0 | 0 | 91 | 51 |
재고자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 1,559 | 1,189 | 1,059 | 1,043 | 959 | 905 | 851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 1,269 | 1,398 | 1,407 | 1,360 | 1,372 | 1,360 | 1,181 | 1,118 | 979 | 850 | 625 | 493 | 448 | 447 | 415 | 206 | 180 | 0 | 0 | 143 | 94 |
무형자산 | 181 | 185 | 190 | 195 | 199 | 194 | 185 | 189 | 184 | 187 | 174 | 178 | 182 | 98 | 100 | 102 | 0 | 0 | 0 | 2 | 0.51 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 971 | 941 | 917 | 870 | 783 | 764 | 748 | 711 | 668 | 620 | 604 | 579 | 549 | 532 | 467 | 399 | 342 | 0 | 0 | 165 | 106 |
자산총계 | 6,688 | 6,471 | 6,315 | 6,168 | 5,754 | 5,599 | 5,471 | 5,375 | 5,038 | 4,919 | 4,716 | 4,561 | 3,272 | 3,074 | 2,816 | 1,848 | 1,490 | 0 | 0 | 760 | 542 |
매입채무등 | 43 | 39 | 49 | 60 | 87 | 73 | 120 | 71 | 45 | 78 | 54 | 64 | 21 | 11 | 8 | 12 | 17 | 0 | 0 | 3 | 18 |
단기차입금 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기차입금 | 1,626 | 1,712 | 1,699 | 1,652 | 1,634 | 1,646 | 1,456 | 1,484 | 1,415 | 1,388 | 1,248 | 1,182 | 196 | 206 | 185 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 4,190 | 3,974 | 3,907 | 3,780 | 3,397 | 3,266 | 3,161 | 3,037 | 2,712 | 2,524 | 2,472 | 2,375 | 2,171 | 2,040 | 1,824 | 1,555 | 1,300 | 0 | 0 | 589 | 401 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 650 | 635 | 597 | 608 | 516 | 450 | 489 | 478 | 442 | 378 | 375 | 346 | 278 | 274 | 207 | 168 | 119 | 0 | 0 | 94 | 49 |
부채총계 | 6,510 | 6,359 | 6,252 | 6,099 | 5,634 | 5,435 | 5,226 | 5,070 | 4,614 | 4,368 | 4,148 | 3,968 | 2,666 | 2,532 | 2,224 | 1,735 | 1,437 | 0 | 0 | 686 | 468 |
이익잉여금 | -3,776 | -3,537 | -3,331 | -3,060 | -2,737 | -2,459 | -2,177 | -1,908 | -1,618 | -1,321 | -1,144 | -984 | -841 | -767 | -627 | -492 | -484 | 0 | 0 | -239 | -168 |
기타포괄익 | 16 | -6 | -6 | 2 | -16 | -14 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 190 | 122 | 72 | 76 | 126 | 168 | 248 | 306 | 424 | 547 | 561 | 585 | 594 | 527 | 573 | -252 | -314 | 0 | 0 | -137 | -113 |
주식수(만주) | 65,096 | 64,281 | 63,502 | 61,644 | 61,935 | 61,268 | 60,663 | 59,555 | 59,777 | 59,392 | 58,852 | 50,585 | 57,593 | 57,130 | 29,107 | 18,210 | 18,345 | 18,033 | 16,954 | 16,305 | 14,727 |
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 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 781 | 646 | 523 | 458 | 434 | 389 | 387 | 369 | 372 | 486 | 651 | 659 | 716 | 720 | 645 | 524 | 382 | 0 | 0 | 99 | 101 |
투자활동 | -819 | -254 | -556 | -2,825 | -2,938 | -3,005 | -2,737 | -441 | -322 | -243 | -176 | -147 | -194 | -146 | -126 | -97 | -44 | 0 | 0 | -84 | -83 |
재무활동 | 59 | 55 | 71 | 67 | 63 | 60 | 44 | 44 | 1,043 | 1,051 | 1,058 | 1,598 | 602 | 585 | 578 | 165 | 160 | 0 | 0 | 53 | 152 |
환율변동 | 1.49 | -1.42 | 0.17 | 0.74 | -0.24 | 1.24 | 1.23 | 1.29 | 2 | 0.75 | -0.06 | -0.06 | 0.16 | 0.22 | 0.17 | 0.17 | 0.06 | 0 | 0 | 0.01 | 0 |
현금의증감 | 23 | 446 | 38 | -2,299 | -2,441 | -2,555 | -2,305 | -27 | 1,096 | 1,295 | 1,532 | 2,110 | 1,124 | 1,160 | 1,098 | 592 | 498 | 0 | 0 | 68 | 170 |
자본적지출 | -181 | -205 | -276 | -321 | -413 | -493 | -466 | -426 | -314 | -184 | -123 | -93 | -100 | -123 | -117 | -104 | -79 | 0 | 0 | -83 | -66 |
잉여현금 | 600 | 442 | 247 | 138 | 21 | -104 | -79 | -57 | 58 | 303 | 528 | 566 | 616 | 597 | 528 | 420 | 303 | 0 | 0 | 16 | 35 |