최근 실적발표 24. 11/07
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 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 1,965 | 2,063 | 2,147 | 2,187 | 2,029 | 1,808 | 1,571 | 1,391 | 1,256 | 1,219 | 1,196 | 1,111 | 1,015 | 929 | 840 | 772 | 710 | 640 | 585 | 542 | 0 | 0 | 381 |
매출원가 | 627 | 666 | 716 | 734 | 612 | 573 | 511 | 443 | 376 | 328 | 289 | 254 | 232 | 217 | 199 | 172 | 150 | 129 | 117 | 119 | 0 | 0 | 81 |
매출총이익 | 1,339 | 1,397 | 1,431 | 1,454 | 1,417 | 1,235 | 1,061 | 949 | 880 | 892 | 907 | 857 | 783 | 713 | 641 | 600 | 560 | 512 | 468 | 423 | 0 | 0 | 299 |
판매관리비 | 1,257 | 1,291 | 1,328 | 1,233 | 1,202 | 1,124 | 1,008 | 871 | 739 | 707 | 736 | 693 | 644 | 651 | 524 | 471 | 446 | 350 | 335 | 318 | 0 | 0 | 226 |
연구개발비 | 972 | 997 | 1,056 | 1,054 | 1,063 | 1,071 | 1,019 | 959 | 894 | 824 | 763 | 696 | 607 | 545 | 476 | 404 | 357 | 304 | 283 | 256 | 0 | 0 | 204 |
영업이익 | -890 | -891 | -953 | -833 | -848 | -960 | -966 | -882 | -753 | -640 | -592 | -532 | -468 | -483 | -358 | -275 | -243 | -143 | -150 | -151 | 0 | 0 | -130 |
EBITDA | -248 | -238 | -291 | -265 | -392 | -589 | -674 | -672 | -600 | -516 | -498 | -467 | -417 | -436 | -313 | -232 | -201 | -105 | 0 | -120 | 0 | 0 | -110 |
영업외이익 | 102 | 103 | 102 | 0 | 39 | 23 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 0 | 0 | 0 | 0 |
법인세 | 5 | 6 | 9 | 28 | 36 | 40 | 37 | 37 | 36 | 13 | 10 | 1.38 | -15 | -3 | -0.92 | 2 | 5 | 6 | 8 | 10 | 0 | 0 | -1.03 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -794 | -793 | -860 | -822 | -859 | -985 | -997 | -921 | -793 | -659 | -603 | -533 | -454 | -484 | -363 | -282 | -249 | -150 | -158 | -163 | 0 | 0 | -132 |
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 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 1,405 | 1,268 | 1,180 | 1,590 | 1,507 | 1,641 | 1,594 | 1,485 | 1,239 | 1,173 | 1,163 | 1,056 | 766 | 1,013 | 1,138 | 1,294 | 1,782 | 476 | 0 | 147 | 0 | 0 | 273 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102 | 447 | 591 | 657 | 681 | 525 | 587 | 527 | 479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 576 | 573 | 621 | 612 | 605 | 632 | 613 | 634 | 316 | 322 | 333 | 340 | 301 | 341 | 298 | 274 | 226 | 219 | 0 | 205 | 0 | 0 | 152 |
재고자산 | 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 |
유형자산 | 108 | 112 | 123 | 141 | 141 | 135 | 129 | 122 | 112 | 112 | 212 | 106 | 203 | 207 | 214 | 199 | 199 | 203 | 0 | 79 | 0 | 0 | 68 |
무형자산 | 4,321 | 4,397 | 4,485 | 4,573 | 4,829 | 4,926 | 5,025 | 5,123 | 2,383 | 2,416 | 2,447 | 2,435 | 771 | 408 | 364 | 344 | 330 | 321 | 0 | 280 | 0 | 0 | 55 |
이연세자산 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타자산 | 315 | 333 | 344 | 327 | 344 | 352 | 374 | 368 | 229 | 225 | 136 | 223 | 112 | 107 | 109 | 81 | 69 | 70 | 0 | 52 | 0 | 0 | 41 |
자산총계 | 6,726 | 6,684 | 6,753 | 7,243 | 7,426 | 7,687 | 7,735 | 7,834 | 4,727 | 4,840 | 4,947 | 4,841 | 2,678 | 2,662 | 2,650 | 2,671 | 2,606 | 1,289 | 0 | 763 | 0 | 0 | 589 |
매입채무등 | 398 | 401 | 430 | 400 | 430 | 465 | 446 | 466 | 187 | 209 | 227 | 252 | 209 | 230 | 202 | 194 | 159 | 152 | 0 | 148 | 0 | 0 | 127 |
단기차입금 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 25 | 26 | 25 | 25 | 24 | 26 | 0 | 0 | 0 | 0 | 0 |
장기차입금 | 2,238 | 2,237 | 2,236 | 2,712 | 2,711 | 2,709 | 2,708 | 2,707 | 1,706 | 1,705 | 1,798 | 1,703 | 97 | 105 | 110 | 99 | 102 | 231 | 0 | 0 | 0 | 0 | 0 |
이연수익 | 207 | 186 | 180 | 193 | 280 | 294 | 303 | 322 | 321 | 335 | 346 | 156 | 148 | 143 | 139 | 134 | 114 | 108 | 0 | 97 | 0 | 0 | 66 |
이연세부채 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 0 | 81 | 49 | 54 | 64 | 42 | 40 | 0 | 36 | 0 | 0 | 23 |
기타부채 | 456 | 443 | 493 | 525 | 539 | 551 | 585 | 585 | 310 | 309 | 132 | 336 | 150 | 140 | 102 | 118 | 105 | 85 | 0 | 88 | 0 | 0 | 58 |
부채총계 | 3,299 | 3,267 | 3,339 | 3,829 | 3,960 | 4,019 | 4,043 | 4,080 | 2,524 | 2,558 | 2,585 | 2,447 | 711 | 692 | 633 | 634 | 546 | 642 | 0 | 369 | 0 | 0 | 273 |
이익잉여금 | -3,613 | -3,488 | -3,363 | -3,072 | -2,819 | -2,695 | -2,503 | -2,250 | -1,963 | -1,713 | -1,509 | -1,332 | -1,170 | -1,055 | -906 | -797 | -714 | -569 | 0 | -515 | 0 | 0 | -352 |
기타포괄익 | -3 | -9 | -8 | -5 | -10 | -9 | 0 | -2 | -14 | -10 | -8 | -4 | -3 | -3 | -4 | -3 | -4 | -4 | 0 | -4 | 0 | 0 | -3 |
자본총계 | 3,184 | 3,185 | 3,184 | 3,183 | 3,242 | 3,446 | 3,460 | 3,528 | 2,203 | 2,282 | 2,362 | 2,394 | 1,967 | 1,970 | 2,017 | 2,037 | 2,060 | 647 | 0 | 394 | 0 | 0 | 316 |
주식수(만주) | 39,881 | 39,253 | 38,715 | 38,045 | 38,367 | 38,035 | 37,590 | 31,050 | 29,906 | 29,684 | 29,434 | 28,219 | 28,371 | 28,037 | 27,606 | 16,997 | 14,925 | 12,982 | 12,778 | 11,444 | 11,581 | 11,164 | 10,599 |
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 | 18.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 275 | 273 | 232 | 235 | 114 | -75 | -166 | -59 | -50 | 63 | 79 | -111 | -57 | -80 | -37 | 20 | 6 | -64 | 0 | -68 | 0 | 0 | -81 |
투자활동 | -47 | -46 | -51 | 44 | 637 | 786 | 847 | 723 | -1,187 | -1,623 | -1,783 | -1,837 | -1,019 | -736 | -657 | -575 | -114 | -136 | 0 | -220 | 0 | 0 | -40 |
재무활동 | -347 | -594 | -585 | -174 | -468 | -222 | -235 | -227 | 1,724 | 1,721 | 1,729 | 1,721 | 61 | 1,352 | 1,347 | 1,701 | 1,695 | 321 | 0 | 161 | 0 | 0 | 148 |
환율변동 | 14 | -7 | -15 | -6 | -12 | -7 | 5 | 2 | -4 | 0.33 | 0.49 | 0.46 | 0.55 | 0.81 | 0.75 | 0.67 | 0.34 | -0.18 | 0 | -0.17 | 0 | 0 | -0.01 |
현금의증감 | -105 | -373 | -419 | 99 | 271 | 482 | 451 | 439 | 484 | 160 | 25 | -227 | -1,016 | 537 | 654 | 1,147 | 1,587 | 121 | 0 | -126 | 0 | 0 | 27 |
자본적지출 | -34 | -43 | -49 | -56 | -59 | -55 | -57 | -57 | -56 | -54 | -45 | -42 | -39 | -39 | -44 | -40 | -40 | -37 | 0 | -27 | 0 | 0 | -38 |
잉여현금 | 241 | 230 | 184 | 179 | 54 | -131 | -222 | -117 | -106 | 9 | 34 | -153 | -96 | -120 | -81 | -20 | -34 | -100 | 0 | -95 | 0 | 0 | -119 |