최근 실적발표 25. 05/14
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 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 45 | 48 | 106 | 118 | 111 | 104 | 78 | 54 | 54 | 54 | 9 | 10 | 13 | 18 | 17 | 18 | 15 | 9 | 11 | 12 | 12 | 18 | 16 | 12 | 11 | 4 | 3 | 3 | 3 | 2 | 1.32 | 0.72 | 0 | 0.34 | 0 | 0 |
매출원가 | 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 |
매출총이익 | 45 | 48 | 106 | 118 | 111 | 104 | 78 | 54 | 54 | 54 | 9 | 10 | 13 | 18 | 17 | 18 | 15 | 9 | 11 | 12 | 12 | 18 | 16 | 12 | 11 | 4 | 3 | 3 | 3 | 2 | 1.32 | 0.72 | 0 | 0.34 | 0 | 0 |
판매관리비 | 25 | 24 | 23 | 24 | 24 | 26 | 26 | 27 | 28 | 36 | 43 | 48 | 49 | 42 | 36 | 30 | 26 | 21 | 18 | 17 | 16 | 16 | 15 | 14 | 14 | 13 | 12 | 12 | 12 | 11 | 11 | 9 | 0 | 7 | 0 | 2 |
연구개발비 | 93 | 97 | 84 | 74 | 60 | 51 | 50 | 41 | 40 | 48 | 50 | 57 | 63 | 65 | 61 | 64 | 65 | 67 | 80 | 80 | 77 | 66 | 49 | 39 | 34 | 34 | 37 | 36 | 36 | 33 | 27 | 26 | 0 | 26 | 0 | 11 |
영업이익 | -74 | -73 | -1.10 | 16 | 22 | 21 | -3 | -13 | -26 | -42 | -96 | -106 | -99 | -88 | -79 | -76 | -76 | -79 | -86 | -85 | -80 | -63 | -48 | -41 | -38 | -43 | -46 | -45 | -45 | -42 | -37 | -34 | 0 | -33 | 0 | -13 |
EBITDA | -70 | -69 | 4 | 20 | 26 | 26 | 1.06 | -9 | -26 | -43 | -97 | -108 | -98 | -87 | -78 | -75 | -74 | -78 | -84 | -83 | -78 | -60 | -46 | -39 | -36 | -41 | -45 | -44 | -43 | -38 | -26 | -24 | 0 | -25 | 0 | -13 |
영업외이익 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | -0.52 | -2 | -2 | -2 | 0.04 | 0.16 | 0.16 | 0.25 | 1.25 | 0.83 | 2 | 2 | 1.23 | 2 | 2 | 2 | 2 | 1.14 | 0.80 | 0.46 | 1.44 | 3 | 11 | 10 | 0 | 8 | 0 | 0.17 |
법인세 | 0 | 0 | 0.10 | 3 | 3 | 3 | 2 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -70 | -69 | 4 | 17 | 23 | 23 | -2 | -10 | -27 | -46 | -102 | -113 | -103 | -90 | -79 | -76 | -74 | -78 | -85 | -83 | -79 | -61 | -47 | -39 | -36 | -42 | -45 | -44 | -44 | -39 | -26 | -24 | 0 | -25 | 0 | -13 |
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 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 49 | 53 | 76 | 64 | 82 | 76 | 94 | 78 | 96 | 109 | 50 | 45 | 72 | 113 | 113 | 72 | 77 | 85 | 125 | 65 | 64 | 30 | 46 | 71 | 49 | 34 | 41 | 49 | 53 | 88 | 26 | 37 | 0 | 11 | 0 | 6 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 34 | 11 | 28 | 39 | 42 | 2 | 6 | 24 | 52 | 48 | 32 | 57 | 81 | 91 | 18 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 24 | 52 | 53 | 79 | 77 | 97 | 3 | 2 | 2 | 1.08 | 0.91 | 2 | 2 | 3 | 2 | 2 | 9 | 5 | 7 | 4 | 3 | 8 | 5 | 2 | 0.46 | 0.38 | 0.33 | 0.79 | 1.22 | 1.01 | 0.54 | 0.23 | 0 | 0.30 | 0 | 0.01 |
재고자산 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 7 | 8 | 8 | 8 | 8 | 9 | 9 | 7 | 7 | 7 | 6 | 7 | 7 | 3 | 2 | 0.98 | 1.07 | 1.16 | 1.26 | 1.33 | 0 | 2 | 0 | 0.95 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.02 | 0.37 | 0 | 0.34 | 0.35 | 0.39 | 1.16 | 1.05 | 1.08 | 0.97 | 0.81 | 1.43 | 1.40 | 1.22 | 1.16 | 0.94 | 2 | 2 | 2 | 0.98 | 0.77 | 0 | 0.14 | 0 | 0 |
기타자산 | 2 | 2 | 2 | 4 | 4 | 5 | 6 | 14 | 9 | 9 | 7 | 10 | 15 | 14 | 11 | 10 | 10 | 11 | 13 | 14 | 10 | 8 | 6 | 9 | 9 | 9 | 1.22 | 2 | 1.22 | 2 | 3 | 1.22 | 0 | 1.25 | 0 | 0.32 |
자산총계 | 78 | 111 | 135 | 150 | 168 | 182 | 107 | 99 | 113 | 125 | 64 | 64 | 146 | 171 | 145 | 120 | 143 | 153 | 157 | 98 | 110 | 106 | 113 | 122 | 125 | 129 | 136 | 73 | 81 | 93 | 32 | 40 | 0 | 14 | 0 | 7 |
매입채무등 | 2 | 7 | 6 | 3 | 3 | 1.38 | 1.10 | 1.31 | 0.58 | 0.62 | 3 | 2 | 5 | 1.10 | 3 | 2 | 4 | 1.16 | 2 | 2 | 9 | 4 | 3 | 1.04 | 0.56 | 4 | 1.36 | 0.71 | 0.98 | 3 | 2 | 1.37 | 0 | 1.14 | 0 | 2 |
차입금 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 56 | 7 | 7 | 8 | 8 | 8 | 6 | 5 | 6 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 30 | 35 | 44 | 51 | 57 | 62 | 38 | 31 | 32 | 33 | 14 | 10 | 10 | 11 | 11 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 0.17 | 0.17 | 0.10 | 0.39 | 0.39 | 0.39 | 2 | 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 |
기타부채 | 8 | 18 | 15 | 10 | 5 | 7 | 7 | 6 | 9 | 9 | 8 | 9 | 61 | 15 | 12 | 9 | 13 | 12 | 14 | 17 | 13 | 22 | 12 | 7 | 6 | 10 | 9 | 6 | 5 | 5 | 5 | 5 | 0 | 6 | 0 | 6 |
부채총계 | 44 | 64 | 70 | 69 | 71 | 75 | 53 | 44 | 48 | 49 | 32 | 28 | 83 | 83 | 33 | 29 | 25 | 21 | 24 | 24 | 27 | 32 | 19 | 13 | 11 | 13 | 11 | 7 | 6 | 9 | 7 | 7 | 0 | 7 | 0 | 7 |
자본금+ 자본잉여금 |
508 | 506 | 505 | 503 | 500 | 498 | 496 | 494 | 492 | 490 | 473 | 465 | 462 | 455 | 450 | 406 | 416 | 410 | 392 | 314 | 305 | 274 | 267 | 266 | 257 | 255 | 253 | 182 | 183 | 182 | 0 | 0 | 0 | 0 | 0 | 0 |
이익잉여금 | -474 | -460 | -439 | -422 | -404 | -391 | -442 | -439 | -427 | -414 | -441 | -429 | -400 | -367 | -338 | -316 | -297 | -278 | -259 | -240 | -223 | -199 | -174 | -157 | -144 | -139 | -128 | -117 | -107 | -97 | -82 | -72 | 0 | -45 | 0 | -18 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | 34 | 46 | 66 | 81 | 96 | 107 | 54 | 55 | 65 | 76 | 32 | 36 | 62 | 88 | 112 | 90 | 119 | 132 | 133 | 74 | 82 | 75 | 93 | 109 | 113 | 116 | 125 | 65 | 75 | 85 | -82 | -72 | 0 | -45 | 0 | -18 |
주식수(만주) | 5,537 | 5,403 | 5,412 | 5,395 | 5,352 | 5,298 | 5,271 | 5,257 | 5,252 | 3,758 | 3,588 | 3,297 | 3,260 | 3,089 | 3,213 | 2,967 | 2,941 | 2,238 | 2,193 | 2,063 | 1,955 | 1,816 | 1,865 | 1,766 | 1,722 | 1,600 | 1,747 | 1,437 | 1,436 | 258 | 33 | 33 | 33 | 31 | 31 | 25 |
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 | 18.06/30 | 18.03/31 | 17.12/31 | 17.09/30 | 17.06/30 | 17.03/31 | 16.12/31 | 16.09/30 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -33 | -23 | -18 | -14 | -14 | -33 | 29 | 12 | 8 | -8 | -80 | -84 | -77 | -64 | -53 | -70 | -78 | -86 | -87 | -75 | -62 | -50 | -46 | -42 | -39 | -40 | -39 | -44 | -44 | -39 | -36 | -32 | 0 | -29 | 0 | -10 |
투자활동 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 50 | 34 | 11 | 28 | -11 | 8 | -9 | -22 | -14 | 10 | 46 | 26 | 33 | 30 | 41 | -16 | -36 | -83 | -90 | -18 | -23 | -0.03 | -0.26 | -0.47 | 0 | -0.83 | 0 | -0.23 |
재무활동 | 0 | 0 | 0.00 | 0.22 | 0.22 | 0.22 | 14 | 20 | -33 | -30 | 7 | 30 | 84 | 84 | 50 | 98 | 105 | 131 | 120 | 43 | 45 | 16 | 10 | 80 | 71 | 70 | 144 | 74 | 73 | 116 | 50 | 50 | 0 | 34 | 0 | 15 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
현금의증감 | -33 | -23 | -18 | -14 | -14 | -33 | 43 | 32 | 24 | -3 | -62 | -26 | -5 | 27 | -12 | 6 | 13 | 55 | 80 | -6 | 15 | -4 | 5 | 22 | -3 | -53 | 15 | 12 | 6 | 77 | 14 | 18 | 0 | 5 | 0 | 5 |
자본적지출 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.09 | 0.08 | 0 | -0.27 | -0.24 | -0.31 | -0.31 | -3 | -3 | -3 | -2 | -0.05 | -0.03 | -0.03 | -0.03 | -0.26 | -0.47 | 0 | -0.83 | 0 | -0.23 |
잉여현금 | -33 | -23 | -18 | -14 | -14 | -33 | 29 | 12 | 8 | -8 | -80 | -84 | -77 | -64 | -53 | -70 | -78 | -86 | -87 | -75 | -63 | -50 | -49 | -45 | -41 | -42 | -39 | -44 | -44 | -39 | -36 | -32 | 0 | -30 | 0 | -10 |