최근 실적발표 24. 08/27
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 | 260 | 244 | 230 | 211 | 195 | 200 | 208 | 238 | 278 | 301 | 302 | 290 | 264 | 218 | 180 | 0 | 0 | 0 | 106 |
매출원가 | 137 | 129 | 123 | 114 | 107 | 113 | 119 | 136 | 160 | 173 | 174 | 170 | 160 | 138 | 118 | 0 | 0 | 0 | 78 |
매출총이익 | 124 | 115 | 107 | 96 | 88 | 88 | 89 | 102 | 118 | 127 | 128 | 120 | 104 | 80 | 62 | 0 | 0 | 0 | 28 |
판매관리비 | 111 | 119 | 121 | 114 | 119 | 117 | 123 | 135 | 144 | 148 | 147 | 126 | 100 | 76 | 55 | 0 | 0 | 0 | 49 |
연구개발비 | 94 | 98 | 102 | 107 | 115 | 125 | 145 | 163 | 182 | 187 | 174 | 154 | 123 | 96 | 77 | 0 | 0 | 0 | 52 |
영업이익 | -69 | -90 | -106 | -115 | -137 | -145 | -168 | -187 | -196 | -198 | -184 | -151 | -115 | -89 | -70 | 0 | 0 | 0 | -73 |
EBITDA | 0 | 0 | -51 | 0 | 0 | 0 | -136 | 0 | 0 | 0 | -165 | 0 | 0 | 0 | -61 | 0 | 0 | 0 | -67 |
영업외이익 | 55 | 50 | 49 | 46 | 41 | 35 | 24 | 16 | 9 | 9 | 9 | 6 | 5 | 3 | 3 | 0 | 0 | 0 | 3 |
법인세 | 2 | 3 | 3 | 3 | 4 | 3 | 2 | 1.20 | 0.52 | 0.61 | 0.49 | 0.37 | 0.36 | 0.19 | 0.21 | 0 | 0 | 0 | 0.12 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -16 | -43 | -60 | -72 | -100 | -112 | -146 | -172 | -188 | -190 | -175 | -145 | -110 | -87 | -67 | 0 | 0 | 0 | -70 |
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 | 615 | 530 | 499 | 166 | 95 | 79 | 133 | 300 | 599 | 745 | 965 | 1,036 | 1,085 | 1,143 | 159 | 0 | 0 | 0 | 213 |
단기투자 | 182 | 266 | 296 | 617 | 859 | 865 | 824 | 650 | 356 | 243 | 104 | 156 | 184 | 90 | 30 | 0 | 0 | 0 | 17 |
매출채권등 | 7 | 10 | 9 | 13 | 13 | 14 | 12 | 17 | 24 | 30 | 33 | 25 | 14 | 14 | 12 | 0 | 0 | 0 | 5 |
재고자산 | 28 | 33 | 33 | 33 | 37 | 42 | 45 | 46 | 57 | 65 | 63 | 51 | 51 | 45 | 42 | 0 | 0 | 0 | 23 |
장기투자 | 220 | 217 | 207 | 200 | 17 | 18 | 18 | 27 | 27 | 28 | 26 | 5 | 0.87 | 0.91 | 0.92 | 0 | 0 | 0 | 0.43 |
유형자산 | 8 | 9 | 10 | 9 | 10 | 12 | 14 | 15 | 19 | 26 | 29 | 24 | 26 | 17 | 17 | 0 | 0 | 0 | 11 |
무형자산 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 29 | 12 | 12 | 12 | 9 | 11 | 10 | 15 | 20 | 26 | 30 | 12 | 9 | 7 | 6 | 0 | 0 | 0 | 9 |
자산총계 | 1,090 | 1,077 | 1,066 | 1,049 | 1,039 | 1,042 | 1,056 | 1,070 | 1,102 | 1,162 | 1,248 | 1,309 | 1,370 | 1,317 | 267 | 0 | 0 | 0 | 279 |
매입채무등 | 12 | 16 | 12 | 10 | 9 | 7 | 10 | 6 | 15 | 10 | 12 | 20 | 31 | 24 | 23 | 0 | 0 | 0 | 12 |
단기차입금 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 6 | 5 | 7 | 6 | 6 | 0 | 0 | 0 | 4 |
장기차입금 | 2 | 3 | 4 | 4 | 4 | 5 | 5 | 6 | 8 | 14 | 16 | 11 | 12 | 5 | 6 | 0 | 0 | 0 | 5 |
이연수익 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 8 | 9 | 10 | 10 | 8 | 7 | 4 | 0 | 0 | 0 | 0.78 |
이연세부채 | 0 | 0.27 | 0.69 | 0.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.16 | 0.16 | 0 | 0 | 0 | 0.16 |
기타부채 | 33 | 33 | 37 | 35 | 38 | 33 | 40 | 41 | 41 | 40 | 59 | 66 | 50 | 28 | 32 | 0 | 0 | 0 | 20 |
부채총계 | 90 | 95 | 96 | 88 | 87 | 83 | 94 | 92 | 108 | 110 | 134 | 141 | 142 | 97 | 98 | 0 | 0 | 0 | 56 |
이익잉여금 | -575 | -578 | -575 | -564 | -559 | -536 | -514 | -491 | -459 | -423 | -368 | -319 | -271 | -233 | -192 | 0 | 0 | 0 | -126 |
기타포괄익 | -18 | -18 | -17 | -21 | -20 | -20 | -22 | -16 | -7 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -2 |
자본총계 | 1,000 | 982 | 971 | 961 | 952 | 959 | 962 | 978 | 994 | 1,052 | 1,114 | 1,168 | 1,227 | 1,220 | -165 | 0 | 0 | 0 | -110 |
주식수(만주) | 59,273 | 55,913 | 55,546 | 55,578 | 55,494 | 55,399 | 55,352 | 55,304 | 55,017 | 55,680 | 48,914 | 56,139 | 41,535 | 26,816 | 22,198 | 22,198 | 22,198 | 22,198 | 22,198 |
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 | 74 | 70 | 36 | 5 | -25 | -32 | -71 | -124 | -156 | -151 | -126 | -82 | -38 | -51 | -49 | 0 | 0 | 0 | -57 |
투자활동 | 445 | 382 | 332 | -133 | -482 | -606 | -714 | -525 | -215 | -195 | -113 | -111 | -154 | -73 | -8 | 0 | 0 | 0 | 8 |
재무활동 | -0.01 | 0.20 | -2 | -6 | 8 | -19 | -39 | -79 | -112 | -57 | 1,042 | 1,085 | 1,105 | 1,077 | -0.17 | 0 | 0 | 0 | 174 |
환율변동 | 1.36 | -2 | -1.15 | 0.26 | -6 | -8 | -8 | -8 | -3 | 5 | 3 | 2 | 4 | 3 | 3 | 0 | 0 | 0 | -0.48 |
현금의증감 | 520 | 450 | 366 | -134 | -505 | -666 | -831 | -736 | -486 | -398 | 806 | 895 | 917 | 957 | -54 | 0 | 0 | 0 | 126 |
자본적지출 | -0.99 | -0.99 | -0.99 | -0.25 | -0.25 | -0.25 | -0.25 | -6 | -6 | -5 | -6 | -3 | -3 | -4 | -3 | 0 | 0 | 0 | -2 |
잉여현금 | 73 | 69 | 35 | 4 | -25 | -32 | -71 | -130 | -162 | -156 | -132 | -85 | -41 | -55 | -52 | 0 | 0 | 0 | -59 |