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 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 23,862 | 23,503 | 22,883 | 21,916 | 20,793 | 19,692 | 18,561 | 17,532 | 16,959 | 16,288 | 16,565 | 17,661 | 16,742 | 15,931 | 13,174 | 9,498 | 7,652 | 5,885 | 5,135 | 4,714 | 4,333 | 3,948 | 3,589 | 3,298 | 2,982 | 2,685 | 2,421 | 2,214 | 2,050 | 1,904 | 1,791 | 1,709 | 1,631 | 1,524 | 1,396 | 1,267 | 1,144 | 1,039 | 0 | 850 | 0 |
매출원가 | 15,258 | 15,251 | 14,998 | 14,411 | 13,654 | 12,884 | 12,150 | 11,540 | 11,445 | 11,209 | 11,813 | 13,241 | 12,700 | 12,228 | 10,015 | 6,764 | 5,195 | 3,722 | 3,104 | 2,824 | 2,590 | 2,353 | 2,144 | 1,994 | 1,818 | 1,655 | 1,500 | 1,375 | 1,284 | 1,206 | 1,152 | 1,133 | 1,113 | 1,060 | 990 | 897 | 814 | 745 | 0 | 624 | 0 |
매출총이익 | 8,603 | 8,252 | 7,885 | 7,505 | 7,139 | 6,808 | 6,412 | 5,992 | 5,514 | 5,080 | 4,751 | 4,420 | 4,041 | 3,703 | 3,158 | 2,733 | 2,457 | 2,162 | 2,031 | 1,890 | 1,743 | 1,595 | 1,445 | 1,304 | 1,163 | 1,029 | 921 | 839 | 766 | 698 | 639 | 576 | 519 | 465 | 406 | 370 | 329 | 294 | 0 | 226 | 0 |
판매관리비 | 4,136 | 4,109 | 4,215 | 4,228 | 3,967 | 3,888 | 3,728 | 3,745 | 3,537 | 3,332 | 3,001 | 2,600 | 2,305 | 2,130 | 1,910 | 1,689 | 1,505 | 1,268 | 1,151 | 1,062 | 972 | 909 | 833 | 750 | 679 | 608 | 550 | 504 | 463 | 431 | 398 | 426 | 408 | 386 | 359 | 289 | 261 | 235 | 0 | 207 | 0 |
연구개발비 | 2,830 | 2,833 | 2,814 | 2,721 | 2,640 | 2,474 | 2,304 | 2,136 | 1,922 | 1,735 | 1,534 | 1,384 | 1,246 | 1,112 | 996 | 882 | 807 | 748 | 715 | 674 | 639 | 606 | 547 | 497 | 448 | 395 | 358 | 322 | 294 | 282 | 273 | 269 | 263 | 247 | 225 | 200 | 180 | 165 | 0 | 145 | 0 |
영업이익 | 749 | 416 | -23 | -279 | -283 | -322 | -404 | -625 | -544 | -472 | -133 | 161 | 261 | 287 | 139 | -19 | -47 | -64 | -42 | 27 | 6 | -36 | -38 | -37 | -47 | -52 | -61 | -54 | -55 | -72 | -87 | -170 | -204 | -225 | -225 | -174 | -161 | -145 | 0 | -150 | 0 |
EBITDA | 1,688 | 1,337 | 1,023 | 507 | 398 | 378 | 246 | -46 | -86 | -99 | 229 | 416 | 771 | 788 | 578 | 427 | 493 | 468 | 452 | 505 | 81 | 61 | 47 | 43 | 39 | -9 | -23 | -15 | -16 | -34 | -49 | -132 | -166 | -190 | -193 | -147 | -137 | -123 | 0 | -132 | 0 |
영업외이익 | 432 | 393 | 469 | 202 | 100 | 143 | 143 | 95 | 64 | 33 | 90 | 29 | 307 | 320 | 270 | 292 | 401 | 405 | 379 | 373 | -26 | 6 | 8 | 18 | 38 | 0.98 | 0.16 | 2 | 1.47 | 0.25 | 0.25 | 0.25 | 1.39 | 0.75 | 0.80 | 0 | -0.04 | -0.78 | 0 | 0 | 0 |
법인세 | 86 | 124 | 57 | -8 | 57 | -41 | -32 | -12 | -11 | 7 | -4 | -1.36 | -4 | -5 | 3 | 3 | -1.08 | 3 | 3 | 3 | 3 | 1.20 | 2 | 2 | 2 | -0.05 | -0.19 | 0.15 | 1.37 | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 4 | 0 | 1.44 | 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 | 0 | 0 | 0 | 0 | 0 |
순이익 | 1,129 | 757 | 459 | 10 | -206 | -132 | -238 | -541 | -504 | -489 | -77 | 166 | 537 | 574 | 358 | 213 | 310 | 303 | 308 | 375 | -44 | -53 | -53 | -38 | -26 | -62 | -72 | -63 | -62 | -79 | -90 | -172 | -205 | -226 | -229 | -180 | -169 | -152 | 0 | -154 | 0 |
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 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 8,300 | 7,799 | 5,753 | 4,996 | 5,112 | 4,746 | 5,061 | 4,544 | 4,332 | 4,020 | 3,994 | 4,444 | 4,515 | 4,581 | 3,022 | 3,158 | 2,119 | 1,973 | 1,962 | 1,047 | 654 | 663 | 569 | 583 | 765 | 1,428 | 776 | 735 | 694 | 754 | 741 | 489 | 475 | 379 | 399 | 490 | 201 | 224 | 0 | 252 | 0 |
단기투자 | 3,604 | 3,636 | 3,380 | 4,072 | 3,453 | 3,249 | 2,987 | 3,427 | 2,768 | 2,669 | 2,458 | 1,387 | 1,577 | 1,822 | 1,387 | 1,158 | 1,287 | 1,282 | 683 | 657 | 678 | 709 | 690 | 631 | 522 | 319 | 279 | 243 | 268 | 253 | 239 | 102 | 105 | 91 | 43 | 0.60 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 1,508 | 3,964 | 3,715 | 3,226 | 3,689 | 2,055 | 1,898 | 2,416 | 1,762 | 1,473 | 1,342 | 1,172 | 1,212 | 1,156 | 1,110 | 1,025 | 847 | 879 | 522 | 589 | 564 | 1,506 | 1,391 | 365 | 1,195 | 807 | 701 | 621 | 588 | 309 | 266 | 321 | 242 | 226 | 237 | 179 | 200 | 204 | 0 | 145 | 0 |
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 | 0 | 0 | 0 | 0 | 0 |
장기투자 | 0 | 0 | 0 | 0 | 426 | 297 | 413 | 573 | 803 | 1,019 | 1,333 | 1,526 | 1,451 | 947 | 523 | 464 | 399 | 447 | 529 | 537 | 565 | 461 | 481 | 465 | 538 | 168 | 177 | 204 | 191 | 124 | 63 | 27 | 15 | 20 | 30 | 0 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 0 | 0 | 0 | 0 | 268 | 283 | 344 | 702 | 742 | 754 | 758 | 732 | 724 | 722 | 709 | 690 | 646 | 617 | 564 | 262 | 243 | 239 | 246 | 291 | 130 | 122 | 98 | 91 | 89 | 87 | 91 | 88 | 90 | 86 | 89 | 87 | 85 | 81 | 0 | 64 | 0 |
무형자산 | 13,656 | 13,451 | 13,395 | 13,681 | 13,528 | 13,822 | 13,868 | 13,981 | 13,589 | 14,130 | 14,704 | 776 | 788 | 764 | 446 | 454 | 408 | 396 | 370 | 335 | 339 | 354 | 347 | 339 | 341 | 341 | 72 | 73 | 73 | 74 | 76 | 76 | 77 | 79 | 81 | 83 | 78 | 74 | 0 | 51 | 0 |
이연세자산 | 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 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 9,287 | 8,696 | 9,370 | 8,094 | 6,078 | 6,624 | 6,766 | 5,720 | 5,126 | 4,819 | 4,538 | 4,990 | 3,643 | 3,824 | 4,152 | 2,920 | 2,409 | 2,219 | 1,373 | 1,123 | 958 | 722 | 679 | 607 | 482 | 370 | 277 | 221 | 182 | 140 | 115 | 107 | 48 | 53 | 65 | 55 | 35 | 35 | 0 | 31 | 0 |
자산총계 | 36,355 | 37,547 | 35,613 | 34,070 | 32,555 | 31,076 | 31,337 | 31,364 | 29,121 | 28,885 | 29,127 | 15,026 | 13,909 | 13,816 | 11,349 | 9,870 | 8,114 | 7,812 | 6,004 | 4,551 | 4,001 | 4,654 | 4,403 | 3,281 | 3,973 | 3,555 | 2,380 | 2,187 | 2,084 | 1,742 | 1,591 | 1,211 | 1,052 | 933 | 945 | 895 | 598 | 619 | 0 | 542 | 0 |
매입채무등 | 6,156 | 8,060 | 8,137 | 6,795 | 7,188 | 5,860 | 6,148 | 6,011 | 5,221 | 4,811 | 4,900 | 4,234 | 4,109 | 4,250 | 4,293 | 3,248 | 2,874 | 2,748 | 1,575 | 1,369 | 1,350 | 2,093 | 1,928 | 803 | 1,531 | 1,151 | 1,018 | 849 | 822 | 519 | 409 | 495 | 378 | 326 | 303 | 234 | 246 | 225 | 0 | 154 | 0 |
단기차입금 | 1,137 | 1,462 | 1,408 | 753 | 52 | 530 | 766 | 922 | 562 | 654 | 196 | 498 | 786 | 881 | 820 | 517 | 525 | 491 | 37 | 27 | 26 | 25 | 23 | 0 | 126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
장기차입금 | 5,931 | 5,583 | 3,669 | 4,975 | 5,279 | 4,720 | 4,827 | 5,344 | 4,956 | 4,630 | 5,166 | 4,954 | 5,129 | 5,246 | 3,381 | 2,977 | 2,144 | 2,163 | 2,110 | 1,048 | 1,035 | 1,026 | 1,022 | 900 | 898 | 1,071 | 363 | 359 | 354 | 350 | 346 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 30 | 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 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132 | 159 | 189 | 239 | 15 | 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 | 3,222 | 3,149 | 3,432 | 2,854 | 2,205 | 2,196 | 2,122 | 1,703 | 1,693 | 1,710 | 1,177 | 2,011 | 882 | 702 | 541 | 446 | 510 | 484 | 474 | 392 | 340 | 326 | 308 | 457 | 296 | 251 | 188 | 194 | 174 | 169 | 209 | 140 | 164 | 135 | 197 | 152 | 116 | 102 | 0 | 84 | 0 |
부채총계 | 16,446 | 18,254 | 16,646 | 15,377 | 14,724 | 13,306 | 13,862 | 14,113 | 12,591 | 11,994 | 11,677 | 11,713 | 10,905 | 11,079 | 9,034 | 7,188 | 6,051 | 5,886 | 4,196 | 2,836 | 2,751 | 3,470 | 3,281 | 2,161 | 2,851 | 2,473 | 1,570 | 1,401 | 1,351 | 1,038 | 963 | 635 | 542 | 462 | 500 | 387 | 361 | 357 | 0 | 268 | 0 |
이익잉여금 | 423 | 139 | -56 | -528 | -737 | -708 | -586 | -569 | -455 | -440 | -232 | -28 | 49 | 49 | -155 | -297 | -591 | -628 | -616 | -510 | -901 | -931 | -924 | -886 | -858 | -877 | -871 | -843 | -827 | -811 | -795 | -779 | -764 | -732 | -704 | -608 | -527 | -473 | 0 | -396 | 0 |
기타포괄익 | -190 | -532 | -660 | -378 | -802 | -537 | -573 | -523 | -1,047 | -430 | 218 | -16 | -7 | 8 | 10 | 23 | 12 | 4 | -3 | 2 | -2 | -1 | -3 | -6 | -6 | -4 | -1 | -1 | 0 | -1 | -1 | -2 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | -1 | 0 |
자본총계 | 19,921 | 19,302 | 18,971 | 18,695 | 17,813 | 17,747 | 17,449 | 17,223 | 16,498 | 16,855 | 17,413 | 3,273 | 2,960 | 2,689 | 2,314 | 2,682 | 2,063 | 1,926 | 1,808 | 1,715 | 1,250 | 1,184 | 1,122 | 1,121 | 1,122 | 1,082 | 810 | 786 | 733 | 704 | 628 | 576 | 510 | 471 | 445 | 508 | 236 | 262 | 0 | 274 | 0 |
주식수(만주) | 63,276 | 63,422 | 63,736 | 61,402 | 61,127 | 60,669 | 62,357 | 57,894 | 59,267 | 58,135 | 54,143 | 50,177 | 50,412 | 52,257 | 50,135 | 48,216 | 48,806 | 44,011 | 43,494 | 46,607 | 46,609 | 42,330 | 41,928 | 40,573 | 47,491 | 40,330 | 39,594 | 37,934 | 38,395 | 37,635 | 36,673 | 34,155 | 34,389 | 33,448 | 33,132 | 17,049 | 15,233 | 14,925 | 14,506 | 14,204 | 14,375 |
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 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | 14.12/31 | 14.09/30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 896 | 702 | 296 | 101 | 944 | 469 | 241 | 176 | 325 | 716 | 1,106 | 848 | 566 | 571 | 23 | 173 | 184 | 10 | 416 | 328 | 581 | 390 | 275 | 295 | 116 | 108 | 136 | 128 | 130 | 146 | 81 | 23 | 41 | -0.92 | 18 | 21 | -22 | -72 | 0 | -112 | 0 |
투자활동 | 1,251 | 972 | 1,102 | 683 | 125 | 464 | 719 | 1,226 | 1,451 | 962 | -22 | -1,311 | -1,332 | -1,237 | -650 | -607 | -140 | -111 | 51 | 95 | -427 | -836 | -961 | -906 | -755 | -251 | -186 | -341 | -363 | -273 | -204 | -114 | -120 | -115 | -110 | -43 | -47 | -31 | 0 | -25 | 0 |
재무활동 | 2,046 | 1,654 | -199 | -240 | -62 | 617 | 1,057 | 98 | -839 | -1,509 | 564 | 2,652 | 4,955 | 5,231 | 3,878 | 3,677 | 1,661 | 1,653 | 1,188 | 243 | -261 | -318 | 486 | 516 | 715 | 819 | 80 | 455 | 479 | 509 | 473 | 91 | 325 | 266 | 258 | 265 | 35 | 162 | 0 | 194 | 0 |
환율변동 | 71 | -18 | -14 | 29 | 28 | 4 | -36 | -38 | -88 | -35 | 0.19 | -7 | -2 | 11 | 18 | 13 | 5 | -4 | -11 | 4 | -4 | -1.38 | -7 | -7 | -4 | -2 | 5 | 4 | 0.86 | -0.78 | -0.94 | -0.44 | 2 | 2 | 0.64 | -2 | -2 | -2 | 0 | -1.08 | 0 |
현금의증감 | 4,264 | 3,310 | 1,185 | 573 | 1,036 | 1,554 | 1,981 | 1,461 | 849 | 134 | 1,648 | 2,182 | 4,187 | 4,576 | 3,269 | 3,256 | 1,710 | 1,548 | 1,645 | 670 | -111 | -766 | -207 | -102 | 72 | 675 | 35 | 246 | 247 | 381 | 349 | -0.81 | 249 | 152 | 167 | 241 | -35 | 56 | 0 | 56 | 0 |
자본적지출 | -179 | -160 | -151 | -151 | -149 | -147 | -162 | -171 | -158 | -153 | -141 | -134 | -150 | -148 | -146 | -138 | -103 | -89 | -70 | -62 | -70 | -68 | -71 | -61 | -44 | -35 | -28 | -26 | -25 | -23 | -24 | -25 | -26 | -33 | -35 | -37 | -38 | -35 | 0 | -29 | 0 |
잉여현금 | 717 | 542 | 145 | -50 | 796 | 322 | 79 | 5 | 167 | 563 | 965 | 714 | 416 | 423 | -124 | 35 | 81 | -79 | 346 | 265 | 511 | 322 | 204 | 234 | 72 | 73 | 108 | 102 | 105 | 123 | 57 | -2 | 15 | -33 | -16 | -16 | -60 | -107 | 0 | -141 | 0 |