최근 실적발표 25. 06/11
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.07/31 | 15.07/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 0.73 | 0.71 | 0.70 | 0.64 | 0.54 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.41 | -2 | -0.95 | -0.06 | 0.80 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 0 | 0 | 6 | 4 |
매출원가 | 0.18 | 0.23 | 0.19 | 0.15 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.55 | 0.48 | 0.51 | 0.48 | 0.46 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.41 | -2 | -0.95 | -0.06 | 0.80 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 0 | 0 | 6 | 4 |
판매관리비 | 11 | 9 | 9 | 9 | 8 | 8 | 8 | 9 | 11 | 12 | 8 | 17 | 23 | 22 | 27 | 17 | 11 | 10 | 10 | 9 | 10 | 10 | 9 | 9 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 4 | 0 | 0 | 3 | 3 |
연구개발비 | 7 | 5 | 5 | 4 | 4 | 3 | 5 | 6 | 7 | 8 | 9 | 9 | 8 | 8 | 7 | 5 | 4 | 4 | 3 | 2 | 1.41 | 1.07 | 0.90 | 1.03 | 2 | 2 | 1.37 | 1.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
영업이익 | -20 | -108 | -104 | -103 | -101 | -11 | -12 | -15 | -17 | -19 | -16 | -60 | -67 | -66 | -75 | -27 | -19 | -18 | -9 | -8 | -8 | -8 | -7 | -7 | -5 | -4 | -4 | -4 | -3 | -2 | -1.10 | 0.11 | 0 | 0 | 1.19 | -0.14 |
EBITDA | -24 | -52 | -42 | -37 | -31 | 2 | -7 | -2 | -8 | -12 | -11 | -125 | -133 | -130 | -135 | -24 | -16 | -15 | -8 | -8 | -5 | -4 | -4 | -3 | -3 | -2 | -1.22 | -2 | -0.44 | 0.15 | 0 | 2 | 0 | 0 | 3 | 0.83 |
영업외이익 | -5 | 55 | 62 | 66 | 83 | 26 | 18 | 19 | 15 | 13 | 11 | -66 | -68 | -66 | -62 | 1.23 | 2 | 0.43 | -2 | -2 | 1.20 | 2 | 1.02 | 2 | 0.84 | 0.34 | 0.99 | 0.63 | 0.49 | 0.50 | 0.27 | 0.10 | 0 | 0 | -0.03 | -0.24 |
법인세 | -2 | -3 | -3 | -3 | -3 | -0.26 | -0.25 | -0.26 | -0.27 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.01 | 0.02 | -0.02 | -0.02 | -0.02 | -0.02 | 8 | 8 | 8 | 8 | 0.07 | 0 | 0 | 0.45 | -0.26 |
중단손익 | 0 | 0 | 0 | 0 | 13 | 13 | 13 | 6 | 6 | 6 | 5 | -2 | -3 | -3 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -23 | -50 | -40 | -34 | -29 | 2 | -7 | -2 | -8 | -12 | -11 | -125 | -132 | -129 | -135 | -25 | -18 | -17 | -10 | -10 | -7 | -6 | -6 | -5 | -4 | -3 | -3 | -12 | -10 | -10 | -9 | 0.14 | 0 | 0 | 0.71 | -0.47 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.07/31 | 15.07/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 38 | 48 | 8 | 3 | 7 | 7 | 13 | 21 | 15 | 10 | 23 | 27 | 29 | 70 | 77 | 13 | 5 | 6 | 7 | 6 | 8 | 10 | 11 | 12 | 13 | 15 | 10 | 16 | 11 | 12 | 0 | 12 | 0 | 0 | 2 | 0 |
단기투자 | 0 | 17 | 59 | 68 | 65 | 67 | 61 | 60 | 69 | 79 | 71 | 37 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 25 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 0.41 | 0.20 | 0.20 | 0.43 | 0.44 | 0.38 | 0.23 | 0.21 | 0.25 | 0.27 | 0.14 | 0.16 | 0.63 | 0.62 | 0.71 | 0.84 | 0.73 | 0.48 | 0.55 | 0.39 | 0.40 | 0.44 | 0.35 | 0.73 | 0.88 | 0.36 | 4 | 4 | 2 | 0.23 | 0 | 0.26 | 0 | 0 | 0.26 | 0 |
재고자산 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2 | 12 | 9 | 16 | 19 | 22 | 15 | 13 | 8 | 5 | 5 | 5 | 5 | 6 | 6 | 93 | 90 | 89 | 77 | 79 | 77 | 78 | 77 | 77 | 77 | 76 | 30 | 20 | 18 | 12 | 0 | 13 | 0 | 0 | 2 | 0 |
유형자산 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 42 | 43 | 43 | 2 | 44 | 44 | 44 | 44 | 48 | 48 | 49 | 49 | 49 | 49 | 50 | 50 | 51 | 51 | 0 | 51 | 0 | 0 | 51 | 0 |
무형자산 | 29 | 2 | 5 | 5 | 5 | 5 | 2 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0.41 | 0.32 | 0.32 | 2 | 0.18 | 0.16 | 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 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0 | 0.01 | 0.02 | 0 | 9 | 0 | 0 | 9 | 0 |
기타자산 | 37 | 2 | 5 | 3 | 3 | 3 | 3 | 3 | 0.51 | 0.84 | 0.95 | 46 | 4 | 2 | 2 | 44 | 6 | 5 | 4 | 5 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 0 | 0.69 | 0 | 0 | 0.08 | 0 |
자산총계 | 108 | 83 | 88 | 97 | 102 | 106 | 96 | 99 | 96 | 99 | 103 | 118 | 113 | 123 | 130 | 154 | 146 | 146 | 135 | 136 | 137 | 139 | 140 | 142 | 143 | 144 | 117 | 117 | 115 | 78 | 0 | 86 | 0 | 0 | 64 | 0 |
매입채무등 | 8 | 3 | 3 | 3 | 3 | 0.58 | 0.49 | 0.36 | 0.65 | 0.44 | 1.44 | 0.63 | 0.94 | 1.18 | 1.20 | 1.30 | 0.81 | 0.52 | 1.19 | 0.92 | 0.73 | 0.60 | 0.65 | 0.86 | 0.76 | 0.54 | 0.88 | 0.64 | -0.26 | 0.09 | 0 | 24 | 0 | 0 | 0.06 | 0 |
차입금 | 0.69 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 15 | 15 | 15 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 15 | 15 | 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 | 0 |
이연세부채 | 9 | 0 | 0 | 0 | 0.61 | 0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 5 | 5 | 5 | 5 | 5 | 1.07 | 0.50 | 2 | 0.82 | 2 | 2 | 5 | 2 | 7 | 1.49 | 2 | 4 | 10 | 4 | 5 | 0.88 | 0.72 | 0.79 | 2 | 0.89 | 0.87 | 0.62 | 0.71 | 0.39 | 25 | 0 | 0.32 | 0 | 0 | 15 | 0 |
부채총계 | 24 | 10 | 10 | 11 | 11 | 4 | 0.99 | 2 | 1.46 | 2 | 3 | 21 | 18 | 23 | 17 | 17 | 5 | 11 | 5 | 6 | 2 | 1.32 | 1.44 | 17 | 17 | 16 | 2 | 1.36 | 0.13 | 25 | 0 | 24 | 0 | 0 | 15 | 0 |
자본금+ 자본잉여금 |
297 | 281 | 281 | 280 | 280 | 263 | 262 | 264 | 264 | 263 | 263 | 263 | 255 | 254 | 265 | 159 | 152 | 143 | 130 | 129 | 129 | 129 | 129 | 113 | 118 | 118 | 103 | 104 | 103 | 41 | 0 | 51 | 0 | 0 | 49 | 0 |
이익잉여금 | -220 | -215 | -211 | -202 | -197 | -165 | -171 | -167 | -169 | -167 | -164 | -165 | -161 | -155 | -153 | -41 | -28 | -26 | -18 | -16 | -11 | -9 | -7 | -6 | -4 | -3 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타포괄익 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 0 | 2 | 0 | 0 | 0 | 0 |
자본총계 | 81 | 69 | 74 | 82 | 86 | 102 | 95 | 100 | 99 | 100 | 103 | 101 | 98 | 103 | 116 | 122 | 127 | 121 | 116 | 117 | 122 | 124 | 125 | 111 | 118 | 119 | 106 | 107 | 105 | 43 | 0 | 53 | 0 | 0 | 49 | 0 |
주식수(만주) | 2,523 | 2,415 | 2,406 | 2,374 | 2,377 | 2,440 | 2,364 | 2,326 | 2,337 | 2,315 | 2,301 | 1,976 | 1,975 | 1,971 | 1,894 | 1,652 | 1,666 | 1,617 | 1,582 | 1,576 | 1,581 | 1,579 | 1,564 | 1,327 | 1,392 | 1,348 | 1,256 | 1,248 | 1,254 | 1,254 | 1,254 | 1,248 | 1,254 | 0 | 1,248 | 0 |
25.04/30 | 25.01/31 | 24.10/31 | 24.07/31 | 24.04/30 | 24.01/31 | 23.10/31 | 23.07/31 | 23.04/30 | 23.01/31 | 22.10/31 | 22.07/31 | 22.04/30 | 22.01/31 | 21.10/31 | 21.07/31 | 21.04/30 | 21.01/31 | 20.10/31 | 20.07/31 | 20.04/30 | 20.01/31 | 19.10/31 | 19.07/31 | 19.04/30 | 19.01/31 | 18.10/31 | 18.07/31 | 18.04/30 | 18.01/31 | 17.10/31 | 17.07/31 | 17.04/30 | 17.01/31 | 16.07/31 | 15.07/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -11 | -8 | -9 | -8 | -6 | -7 | -10 | -11 | -11 | -20 | -22 | -26 | -31 | -24 | -19 | -16 | -10 | -8 | -6 | -5 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | -2 | -2 | -1.21 | 0 | -2 | 0 | 0 | 0.07 | -0.57 |
투자활동 | 42 | 50 | 5 | -11 | -2 | 5 | 0.45 | 21 | 7 | -30 | -23 | -64 | -57 | -27 | -39 | -8 | -9 | -9 | 3 | -1.03 | -0.53 | -0.80 | -26 | -31 | -27 | -26 | -0.83 | 4 | -1.47 | -3 | 0 | -11 | 0 | 0 | -4 | -9 |
재무활동 | -0.09 | -0.13 | -1.03 | -0.18 | -0.19 | -0.19 | 0.60 | -15 | -9 | -9 | -9 | 104 | 112 | 114 | 128 | 30 | 16 | 14 | -0.05 | -0.10 | -0.06 | -0.05 | 31 | 31 | 33 | 32 | 2 | 2 | 2 | 4 | 0 | 22 | 0 | 0 | 0.27 | 10 |
환율변동 | 0.03 | -0.02 | 0.17 | -0.02 | 0.09 | -0.14 | -0.24 | -0.15 | -0.43 | -0.36 | -0.40 | -0.31 | -0.06 | 0.16 | 0.13 | 0.12 | 0.04 | 0.03 | -0.03 | -0.02 | -0.38 | -0.26 | -0.34 | -0.30 | 0.00 | -0.10 | 0.04 | 0.00 | 0.06 | 0.03 | 0 | 0 | 0 | 0 | 0.00 | -0.10 |
현금의증감 | 31 | 41 | -5 | -19 | -8 | -3 | -10 | -5 | -14 | -60 | -55 | 14 | 24 | 64 | 70 | 7 | -4 | -3 | -4 | -6 | -5 | -5 | 0.69 | -4 | 2 | 3 | -1.43 | 4 | -1.12 | 0.12 | 0 | 9 | 0 | 0 | -3 | 0.52 |
자본적지출 | 0 | -0.13 | -0.15 | -0.14 | -0.14 | -0.01 | 0 | 49 | 49 | 49 | 49 | 0.00 | 0.19 | 0.19 | 0.16 | 4 | 3 | 3 | 3 | -0.53 | -0.53 | -0.80 | -0.69 | -0.40 | -0.50 | -0.04 | -0.51 | -0.71 | -0.80 | -1.40 | 0 | -2 | 0 | 0 | -2 | -9 |
잉여현금 | -11 | -9 | -9 | -8 | -6 | -7 | -10 | 39 | 38 | 29 | 27 | -26 | -31 | -24 | -19 | -12 | -7 | -5 | -3 | -5 | -4 | -5 | -4 | -4 | -4 | -3 | -3 | -3 | -3 | -3 | 0 | -3 | 0 | 0 | -1.48 | -9 |