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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 381 | 373 | 326 | 291 | 263 | 258 | 259 | 252 | 245 | 240 | 249 | 283 | 320 | 366 | 390 | 417 | 418 | 360 | 329 | 263 | 225 | 235 | 244 | 272 | 291 | 287 | 256 | 217 | 176 | 149 | 152 | 154 | 164 | 174 | 176 | 174 | 167 | 163 | 170 | 168 | 168 |
매출원가 | 246 | 244 | 219 | 201 | 183 | 183 | 196 | 198 | 196 | 191 | 184 | 196 | 212 | 238 | 249 | 260 | 260 | 226 | 207 | 172 | 150 | 156 | 158 | 171 | 183 | 179 | 160 | 140 | 112 | 98 | 100 | 111 | 123 | 131 | 139 | 131 | 126 | 122 | 129 | 128 | 126 |
매출총이익 | 135 | 129 | 107 | 90 | 79 | 76 | 64 | 53 | 49 | 49 | 65 | 87 | 108 | 128 | 140 | 157 | 158 | 134 | 122 | 91 | 75 | 79 | 86 | 101 | 108 | 109 | 96 | 78 | 64 | 51 | 51 | 43 | 41 | 43 | 37 | 43 | 41 | 41 | 42 | 40 | 42 |
판매관리비 | 87 | 81 | 75 | 71 | 73 | 75 | 78 | 78 | 79 | 80 | 83 | 89 | 89 | 90 | 90 | 85 | 78 | 72 | 68 | 65 | 62 | 60 | 57 | 54 | 51 | 49 | 46 | 42 | 41 | 40 | 41 | 43 | 46 | 48 | 50 | 51 | 52 | 53 | 53 | 53 | 53 |
연구개발비 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 19 | 19 | 19 | 19 | 17 | 17 | 15 | 14 | 12 | 11 | 10 | 9 | 8 | 7 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 6 | 7 | 8 | 8 | 10 | 10 | 11 | 12 | 11 | 11 | 10 |
영업이익 | 27 | 20 | 5 | -4 | -16 | -16 | -33 | -44 | -50 | -51 | -37 | -22 | -0.14 | 20 | 34 | 57 | 66 | 49 | 43 | 16 | 4 | 10 | 22 | 41 | 52 | 54 | 45 | 30 | 17 | 5 | 4 | -41 | -76 | -78 | -137 | -100 | -72 | -74 | -24 | -25 | -22 |
EBITDA | 39 | 30 | 14 | 2 | -11 | -12 | -26 | -39 | -45 | -47 | -34 | -17 | 6 | 26 | 41 | 64 | 75 | 58 | 50 | 23 | 9 | 18 | 30 | 49 | 50 | 51 | 40 | 26 | 22 | 10 | 8 | -35 | -70 | -71 | -127 | -92 | -64 | -67 | -18 | -20 | -17 |
영업외이익 | -1.22 | -1.29 | -0.57 | -0.80 | -0.64 | -0.39 | 2 | -0.24 | -1.15 | -2 | -3 | -1.21 | -0.04 | 0.10 | 1.14 | 2 | 3 | 4 | 2 | 2 | 0.35 | 2 | 3 | 3 | -6 | -8 | -9 | -9 | 0.66 | 0.46 | -0.51 | -1.09 | -2 | -2 | -2 | -2 | -0.75 | -1.02 | -1.11 | -1.10 | -1.38 |
법인세 | 0.77 | -6 | -6 | -5 | -6 | 0.34 | 17 | 12 | 8 | 5 | -9 | -6 | -3 | 2 | 5 | 14 | 18 | 14 | 1.40 | -5 | -8 | -6 | 1.23 | 2 | 2 | 2 | 0.26 | 0.44 | 0.61 | 0.59 | 1.05 | 0.34 | -0.44 | -0.39 | 0.34 | 9 | 6 | 2 | 5 | -6 | -4 |
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 | 15 | 16 | 5 | -2 | -11 | -18 | -49 | -58 | -60 | -60 | -32 | -17 | 2 | 18 | 29 | 45 | 51 | 39 | 43 | 22 | 11 | 18 | 22 | 40 | 40 | 39 | 29 | 13 | 9 | -3 | -5 | -50 | -85 | -87 | -146 | -117 | -84 | -83 | -34 | -24 | -23 |
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 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 12 | 13 | 14 | 12 | 18 | 19 | 12 | 16 | 21 | 11 | 11 | 11 | 24 | 38 | 28 | 56 | 63 | 47 | 27 | 21 | 9 | 8 | 7 | 3 | 10 | 7 | 6 | 9 | 4 | 5 | 0.47 | 1.24 | 4 | 6 | 3 | 1.16 | 3 | 7 | 3 | 3 | 2 |
단기투자 | 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 |
매출채권등 | 42 | 93 | 71 | 46 | 43 | 54 | 34 | 20 | 24 | 43 | 30 | 9 | 12 | 36 | 37 | 28 | 32 | 44 | 54 | 37 | 12 | 45 | 28 | 18 | 12 | 53 | 29 | 35 | 22 | 51 | 25 | 10 | 5 | 55 | 28 | 18 | 16 | 57 | 30 | 16 | 15 |
재고자산 | 74 | 71 | 102 | 73 | 70 | 44 | 76 | 68 | 65 | 71 | 118 | 121 | 117 | 102 | 113 | 82 | 59 | 71 | 79 | 45 | 39 | 46 | 67 | 50 | 44 | 49 | 73 | 28 | 16 | 28 | 46 | 21 | 22 | 22 | 45 | 28 | 26 | 26 | 50 | 37 | 36 |
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 | 0 | 0 | 0 | 0 | 0 |
유형자산 | 5 | 6 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 6 | 5 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 5 | 4 | 4 | 4 | 5 | 6 | 5 | 6 | 4 | 3 | 4 | 5 | 4 | 3 | 4 | 4 | 5 | 6 | 6 | 7 | 5 | 6 | 6 |
무형자산 | 91 | 95 | 101 | 103 | 102 | 12 | 13 | 13 | 13 | 13 | 15 | 16 | 16 | 16 | 17 | 17 | 17 | 13 | 14 | 14 | 14 | 15 | 14 | 14 | 1.00 | 1.04 | 1.09 | 1.20 | 1.36 | 1.40 | 1.48 | 2 | 2 | 2 | 2 | 35 | 68 | 69 | 120 | 121 | 120 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 13 | 8 | 6 | 9 | 7 | 7 | 7 | 8 | 7 | 9 | 7 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.38 | 0.36 | 0.13 | 0.59 | 0.69 | 0.54 | 0.74 | 0.77 | 0.26 | 0.26 | 6 | 14 | 11 |
기타자산 | 24 | 20 | 19 | 22 | 21 | 16 | 17 | 17 | 17 | 18 | 20 | 22 | 24 | 26 | 25 | 26 | 21 | 15 | 15 | 13 | 8 | 7 | 9 | 10 | 9 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 5 | 6 | 7 | 7 | 7 | 6 | 7 | 5 | 5 |
자산총계 | 247 | 299 | 313 | 264 | 258 | 150 | 156 | 140 | 147 | 163 | 217 | 197 | 208 | 231 | 236 | 223 | 207 | 203 | 202 | 140 | 96 | 131 | 131 | 102 | 82 | 122 | 120 | 82 | 52 | 94 | 83 | 44 | 42 | 95 | 92 | 96 | 126 | 172 | 222 | 202 | 196 |
매입채무등 | 40 | 35 | 66 | 48 | 45 | 27 | 39 | 34 | 22 | 20 | 30 | 31 | 33 | 40 | 56 | 48 | 28 | 43 | 64 | 42 | 12 | 23 | 37 | 22 | 13 | 18 | 49 | 30 | 10 | 13 | 30 | 12 | 8 | 12 | 38 | 19 | 13 | 18 | 33 | 21 | 20 |
차입금 | 52 | 95 | 104 | 70 | 46 | 0 | 13 | 0 | 0 | 19 | 45 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.30 | 16 | 27 | 11 | 0 | 45 | 41 | 42 | 33 | 70 | 57 | 37 | 32 | 67 | 57 | 38 | 32 | 65 | 55 | 34 | 23 |
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 | 1.37 | 1.36 | 1.49 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 0.14 | 0.14 | 0.14 | 0.15 | 0.19 | 0.19 | 0.19 | 0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00 | 0.00 | 5 | 0.65 | 0.65 |
기타부채 | 33 | 47 | 39 | 39 | 41 | 36 | 29 | 29 | 38 | 33 | 30 | 27 | 35 | 45 | 43 | 38 | 49 | 41 | 42 | 29 | 24 | 30 | 25 | 24 | 21 | 21 | 17 | 16 | 30 | 33 | 33 | 31 | 32 | 37 | 30 | 28 | 29 | 33 | 27 | 31 | 30 |
부채총계 | 126 | 178 | 211 | 159 | 133 | 65 | 84 | 65 | 62 | 74 | 108 | 77 | 72 | 89 | 103 | 89 | 80 | 87 | 106 | 71 | 36 | 68 | 89 | 57 | 35 | 84 | 107 | 88 | 73 | 116 | 120 | 80 | 72 | 115 | 125 | 86 | 74 | 116 | 121 | 87 | 74 |
자본금+ 자본잉여금 |
240 | 240 | 240 | 248 | 260 | 220 | 216 | 214 | 209 | 207 | 204 | 203 | 200 | 198 | 195 | 198 | 193 | 190 | 187 | 179 | 178 | 176 | 177 | 175 | 176 | 169 | 168 | 165 | 149 | 148 | 148 | 147 | 147 | 146 | 146 | 145 | 144 | 137 | 134 | 131 | 130 |
이익잉여금 | -119 | -118 | -138 | -142 | -134 | -134 | -143 | -139 | -123 | -117 | -93 | -81 | -64 | -57 | -62 | -64 | -66 | -75 | -91 | -109 | -117 | -114 | -134 | -131 | -128 | -131 | -156 | -171 | -169 | -170 | -184 | -184 | -177 | -167 | -179 | -134 | -92 | -80 | -33 | -17 | -7 |
기타포괄익 | -1 | -1 | 1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 |
자본총계 | 121 | 121 | 102 | 105 | 125 | 85 | 72 | 74 | 85 | 89 | 109 | 120 | 136 | 141 | 134 | 134 | 127 | 116 | 96 | 69 | 60 | 63 | 42 | 44 | 47 | 37 | 12 | -6 | -20 | -22 | -37 | -37 | -30 | -21 | -34 | 10 | 52 | 57 | 101 | 114 | 122 |
주식수(만주) | 2,050 | 2,083 | 2,150 | 2,125 | 1,938 | 1,713 | 1,734 | 1,715 | 1,657 | 1,645 | 1,654 | 1,650 | 1,619 | 1,825 | 1,833 | 1,832 | 1,807 | 1,636 | 1,715 | 1,622 | 1,449 | 1,568 | 1,450 | 1,458 | 1,626 | 1,428 | 1,622 | 1,340 | 1,236 | 1,233 | 1,234 | 1,233 | 1,231 | 1,214 | 1,230 | 1,230 | 1,165 | 1,056 | 1,058 | 1,054 | 1,050 |
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 | 16.06/30 | 16.03/31 | 15.12/31 | 15.09/30 | 15.06/30 | 15.03/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 19 | 6 | 11 | 17 | 25 | 27 | 36 | 24 | 0.49 | -42 | -60 | -54 | -35 | -0.33 | 8 | 32 | 55 | 51 | 45 | 33 | 16 | 39 | 26 | 34 | 45 | 42 | 37 | 23 | 8 | 3 | 4 | 7 | 7 | -2 | -1.07 | -5 | -8 | -15 | -14 | -7 | -6 |
투자활동 | -4 | -82 | -81 | -80 | -77 | -2 | -4 | -4 | -4 | -4 | -3 | -4 | -4 | -8 | -9 | -9 | -10 | -6 | -4 | -3 | -15 | -15 | -17 | -18 | -5 | -5 | -4 | -4 | -5 | -4 | -4 | -2 | -2 | -3 | -5 | -6 | -6 | -7 | -6 | -5 | -5 |
재무활동 | -22 | 71 | 70 | 59 | 49 | -18 | -31 | -15 | 0.34 | 20 | 46 | 13 | -0.39 | -0.06 | 0.99 | 11 | 9 | -7 | -21 | -12 | -2 | -24 | -8 | -21 | -34 | -35 | -28 | -11 | -3 | -0.16 | -4 | -4 | -4 | 4 | 6 | 9 | 15 | 21 | 18 | 7 | 8 |
환율변동 | 0.36 | -0.34 | 2 | 0.32 | 0.28 | 0.29 | 0.46 | 0.18 | -0.13 | -0.64 | -1.14 | -1.18 | -0.16 | -0.46 | 0.46 | 1.42 | 0.51 | 0.46 | 0.49 | -0.33 | -0.35 | 0.56 | -0.39 | -0.14 | 0.04 | -0.21 | -0.04 | 0.08 | 0.06 | 0.22 | 0.12 | 0.05 | -0.18 | -0.09 | -0.14 | -0.16 | 0.21 | -0.10 | -0.29 | -0.66 | -0.59 |
현금의증감 | -6 | -6 | 1.46 | -3 | -3 | 7 | 2 | 5 | -3 | -26 | -18 | -45 | -39 | -9 | 0.79 | 35 | 54 | 38 | 20 | 18 | -1.42 | 1.17 | 0.86 | -6 | 6 | 2 | 6 | 8 | 0.72 | -0.94 | -3 | 0.08 | 0.39 | -0.93 | 0.20 | -2 | 1.09 | -0.79 | -1.34 | -6 | -3 |
자본적지출 | -4 | -5 | -4 | -3 | -2 | -2 | -4 | -4 | -4 | -4 | -3 | -4 | -4 | -6 | -6 | -7 | -7 | -6 | -4 | -3 | -2 | -2 | -5 | -6 | -5 | -5 | -4 | -4 | -5 | -4 | -4 | -2 | -2 | -3 | -5 | -6 | -6 | -7 | -6 | -5 | -5 |
잉여현금 | 15 | 0.85 | 7 | 15 | 23 | 25 | 32 | 20 | -3 | -45 | -63 | -58 | -39 | -6 | 2 | 25 | 48 | 45 | 41 | 30 | 14 | 37 | 22 | 28 | 40 | 37 | 34 | 19 | 3 | -0.99 | 0.79 | 4 | 5 | -5 | -6 | -11 | -14 | -22 | -20 | -13 | -11 |