최근 실적발표 25. 05/09
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 466 | 436 | 364 | 327 | 282 | 245 | 236 | 232 | 225 | 211 | 187 | 129 | 85 | 62 | 50 | 56 | 52 | 35 | 0 | 0 | 0 | 48 |
매출원가 | 339 | 320 | 269 | 245 | 213 | 193 | 199 | 201 | 204 | 192 | 163 | 126 | 84 | 64 | 63 | 58 | 59 | 47 | 0 | 0 | 0 | 49 |
매출총이익 | 127 | 116 | 95 | 82 | 69 | 51 | 38 | 31 | 22 | 19 | 24 | 3 | 0.43 | -2 | -13 | -2 | -7 | -12 | 0 | 0 | 0 | -1.08 |
판매관리비 | 142 | 132 | 117 | 112 | 111 | 110 | 108 | 104 | 94 | 89 | 84 | 87 | 75 | 58 | 46 | 26 | 25 | 24 | 0 | 0 | 0 | 19 |
연구개발비 | 191 | 174 | 164 | 143 | 134 | 119 | 97 | 87 | 76 | 65 | 62 | 59 | 48 | 42 | 38 | 29 | 23 | 19 | 0 | 0 | 0 | 13 |
영업이익 | -206 | -190 | -186 | -173 | -175 | -178 | -167 | -160 | -148 | -135 | -122 | -143 | -123 | -102 | -97 | -57 | -55 | -55 | 0 | 0 | 0 | -33 |
EBITDA | -161 | -146 | -145 | -132 | -136 | -139 | -129 | -124 | -116 | -92 | -61 | -121 | -106 | -106 | -124 | -52 | -44 | -44 | 0 | 0 | 0 | -23 |
영업외이익 | 5 | 4 | 2 | 2 | 1.36 | 3 | 3 | 3 | -2 | 10 | 34 | -1.06 | 0.03 | -17 | -40 | -6 | -0.96 | 0.19 | 0 | 0 | 0 | 3 |
법인세 | -0.05 | 0.76 | 1.10 | 2 | 3 | 4 | 2 | 2 | -0.86 | 3 | -3 | -6 | -3 | -8 | -0.26 | 0.42 | 0.45 | 0.47 | 0 | 0 | 0 | 0.35 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -207 | -190 | -188 | -177 | -181 | -183 | -169 | -163 | -155 | -136 | -96 | -149 | -128 | -117 | -139 | -64 | -57 | -55 | 0 | 0 | 0 | -30 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 308 | 275 | 297 | 345 | 370 | 166 | 144 | 201 | 212 | 246 | 336 | 547 | 608 | 692 | 794 | 109 | 35 | 54 | 0.92 | 0 | 0 | 98 |
단기투자 | 125 | 148 | 150 | 156 | 127 | 82 | 148 | 144 | 190 | 229 | 169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 39 | 36 | 22 | 50 | 31 | 35 | 23 | 25 | 51 | 37 | 58 | 40 | 33 | 14 | 13 | 22 | 2 | 3 | 0 | 0 | 0 | 1.19 |
재고자산 | 126 | 119 | 114 | 105 | 100 | 108 | 102 | 102 | 98 | 92 | 86 | 86 | 78 | 48 | 38 | 32 | 26 | 26 | 0 | 0 | 0 | 14 |
장기투자 | 84 | 61 | 61 | 46 | 69 | 79 | 82 | 74 | 48 | 9 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 0 | 0 | 0 |
유형자산 | 280 | 263 | 239 | 226 | 220 | 220 | 196 | 183 | 146 | 152 | 142 | 144 | 149 | 94 | 80 | 77 | 76 | 77 | 0 | 0 | 0 | 66 |
무형자산 | 127 | 130 | 133 | 135 | 138 | 139 | 141 | 144 | 148 | 151 | 143 | 143 | 146 | 101 | 13 | 14 | 14 | 14 | 0 | 0 | 0 | 1.33 |
이연세자산 | 4 | 3 | 1.42 | 2 | 3 | 4 | 3 | 4 | 4 | 4 | 3 | 4 | 7 | 6 | 6 | 3 | 2 | 2 | 0 | 0 | 0 | 2 |
기타자산 | 161 | 149 | 135 | 124 | 125 | 108 | 111 | 105 | 94 | 69 | 54 | 41 | 36 | 26 | 11 | 9 | 12 | 11 | 0.43 | 0 | 0 | 13 |
자산총계 | 1,255 | 1,184 | 1,153 | 1,189 | 1,182 | 941 | 950 | 981 | 991 | 989 | 1,001 | 1,005 | 1,057 | 981 | 955 | 266 | 168 | 188 | 301 | 0 | 0 | 195 |
매입채무등 | 70 | 53 | 42 | 26 | 26 | 29 | 25 | 26 | 23 | 12 | 13 | 14 | 15 | 3 | 2 | 4 | 4 | 3 | 0 | 0 | 0 | 6 |
차입금 | 490 | 468 | 470 | 474 | 477 | 177 | 162 | 163 | 153 | 153 | 149 | 148 | 149 | 128 | 125 | 125 | 27 | 27 | 0 | 0 | 0 | 28 |
이연수익 | 207 | 216 | 167 | 184 | 151 | 139 | 134 | 135 | 126 | 108 | 113 | 91 | 97 | 60 | 51 | 31 | 16 | 26 | 0 | 0 | 0 | 10 |
이연세부채 | 1.03 | 0.89 | 0.73 | 0.62 | 0.53 | 0.43 | 0.31 | 0.24 | 0.17 | 0.10 | 0.02 | 0.02 | 0.51 | 0.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 56 | 63 | 52 | 49 | 49 | 41 | 44 | 47 | 49 | 43 | 35 | 39 | 63 | 90 | 103 | 26 | 27 | 23 | 11 | 0 | 0 | 14 |
부채총계 | 824 | 802 | 733 | 733 | 703 | 387 | 365 | 370 | 351 | 316 | 311 | 291 | 325 | 282 | 281 | 186 | 74 | 80 | 11 | 0 | 0 | 59 |
자본금+ 자본잉여금 |
1,308 | 1,199 | 1,179 | 1,165 | 1,149 | 1,177 | 1,161 | 1,145 | 1,126 | 1,113 | 1,099 | 1,081 | 1,063 | 1,002 | 981 | 23 | 22 | 20 | 5 | 0 | 0 | 14 |
이익잉여금 | -874 | -814 | -761 | -709 | -668 | -624 | -573 | -532 | -487 | -441 | -404 | -369 | -332 | -305 | -308 | -220 | -204 | -188 | 0 | 0 | 0 | -133 |
기타포괄익 | -2 | -3 | 2 | -1 | -2 | 2 | -2 | -2 | 1 | 1 | -4 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 |
자본총계 | 431 | 382 | 420 | 455 | 479 | 555 | 586 | 611 | 640 | 673 | 691 | 713 | 733 | 698 | 674 | -195 | -180 | -167 | 5 | 0 | 0 | -119 |
주식수(만주) | 50,561 | 49,592 | 49,770 | 49,419 | 48,999 | 48,176 | 48,403 | 47,973 | 47,619 | 46,621 | 46,976 | 46,471 | 45,649 | 20,989 | 22,826 | 7,896 | 7,882 | 7,541 | 7,605 | 827 | 808 | 801 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -101 | -49 | -89 | -83 | -76 | -99 | -76 | -73 | -106 | -107 | -110 | -100 | -83 | -72 | -56 | -52 | -36 | -28 | 0 | 0 | 0 | -25 |
투자활동 | -75 | -98 | -19 | -34 | -29 | 12 | -122 | -279 | -285 | -346 | -354 | -171 | -160 | -92 | -19 | -15 | -35 | -37 | 0 | 0 | 0 | -21 |
재무활동 | 113 | 257 | 259 | 260 | 264 | 7 | 5 | 7 | -10 | 2 | -0.27 | 702 | 814 | 800 | 802 | 98 | 22 | 21 | 0 | 0 | 0 | -0.08 |
환율변동 | 0.19 | -0.60 | 1.25 | 0.38 | -0.60 | 0.04 | 0.84 | 0.03 | 5 | 4 | 6 | 6 | 1.04 | 2 | -0.07 | -0.02 | 0.87 | -0.15 | 0 | 0 | 0 | 0.31 |
현금의증감 | -62 | 109 | 152 | 144 | 158 | -79 | -192 | -346 | -396 | -446 | -458 | 438 | 572 | 638 | 727 | 31 | -48 | -44 | 0 | 0 | 0 | -46 |
자본적지출 | -77 | -67 | -56 | -66 | -61 | -55 | -59 | -47 | -49 | -42 | -42 | -39 | -28 | -26 | -19 | -15 | -23 | -25 | 0 | 0 | 0 | -21 |
잉여현금 | -177 | -116 | -145 | -149 | -137 | -154 | -135 | -120 | -154 | -149 | -151 | -139 | -111 | -97 | -75 | -67 | -58 | -53 | 0 | 0 | 0 | -46 |