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 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 41,955 | 40,059 | 38,589 | 37,281 | 35,952 | 35,003 | 33,846 | 31,877 | 29,048 | 25,550 | 21,406 | 17,455 | 14,842 | 12,810 | 10,794 | 11,139 | 10,896 | 11,896 | 13,149 | 13,000 | 12,215 | 11,346 | 10,948 | 10,433 | 0 | 0 | 0 | 7,932 | 3,845 |
매출원가 | 25,474 | 24,339 | 23,366 | 22,457 | 21,707 | 21,254 | 20,892 | 19,659 | 17,456 | 14,721 | 11,667 | 9,351 | 7,688 | 6,548 | 5,373 | 5,154 | 4,493 | 5,055 | 5,871 | 6,061 | 6,059 | 5,709 | 5,311 | 4,786 | 0 | 0 | 0 | 4,160 | 2,228 |
매출총이익 | 16,481 | 15,720 | 15,223 | 14,824 | 14,245 | 13,749 | 12,954 | 12,218 | 11,592 | 10,829 | 9,739 | 8,104 | 7,154 | 6,262 | 5,421 | 5,985 | 6,403 | 6,841 | 7,278 | 6,939 | 6,156 | 5,637 | 5,637 | 5,647 | 0 | 0 | 0 | 3,772 | 1,617 |
판매관리비 | 7,191 | 7,052 | 6,960 | 7,038 | 7,367 | 7,841 | 8,201 | 7,892 | 7,898 | 7,630 | 7,433 | 7,105 | 6,801 | 6,643 | 6,072 | 6,249 | 6,578 | 6,647 | 8,206 | 7,925 | 7,556 | 7,097 | 5,590 | 5,233 | 0 | 0 | 0 | 4,787 | 2,575 |
연구개발비 | 3,108 | 3,131 | 3,179 | 3,164 | 3,127 | 3,090 | 2,986 | 2,798 | 2,609 | 2,342 | 2,126 | 2,054 | 1,979 | 1,979 | 2,075 | 2,205 | 2,330 | 2,592 | 5,072 | 4,836 | 4,594 | 4,273 | 1,574 | 1,505 | 0 | 0 | 0 | 1,201 | 864 |
영업이익 | 2,681 | 2,014 | 1,544 | 1,110 | 316 | -573 | -1,612 | -1,832 | -2,240 | -2,317 | -2,792 | -3,834 | -4,161 | -4,705 | -5,124 | -4,863 | -4,957 | -4,947 | -8,825 | -8,596 | -8,678 | -8,335 | -3,589 | -3,033 | 0 | 0 | 0 | -4,080 | -3,023 |
EBITDA | 6,104 | 3,557 | 2,976 | 3,556 | 2,521 | 1,194 | -1,759 | -7,810 | -7,525 | -8,934 | -5,786 | 397 | -1,422 | -54 | -2,592 | -5,927 | -6,149 | -6,300 | -9,732 | -7,430 | -7,466 | -7,192 | -2,820 | 2,354 | 0 | 0 | 0 | -3,586 | 339 |
영업외이익 | 2,901 | 1,013 | 882 | 1,892 | 1,365 | 909 | -1,055 | -6,922 | -6,269 | -7,609 | -3,986 | 3,255 | 1,849 | 3,837 | 1,850 | -1,659 | -1,709 | -1,812 | -1,373 | 688 | 719 | 610 | 271 | 4,951 | 0 | 0 | 0 | -16 | 5,891 |
법인세 | 377 | 179 | 187 | 213 | -4 | 94 | 106 | -181 | -194 | -353 | -909 | -492 | -372 | -248 | 235 | -192 | -190 | -210 | -216 | 45 | -302 | -304 | -274 | 283 | 0 | 0 | 0 | -542 | 28 |
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 | 2,876 |
순이익 | 4,402 | 2,011 | 1,390 | 1,887 | 1,053 | -374 | -3,369 | -9,141 | -8,845 | -10,063 | -6,318 | -496 | -2,357 | -1,022 | -3,941 | -6,768 | -6,896 | -6,969 | -10,430 | -8,506 | -8,297 | -8,121 | -3,763 | 997 | 0 | 0 | 0 | -4,033 | -370 |
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 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 9,003 | 7,881 | 7,984 | 7,004 | 6,865 | 8,460 | 6,793 | 6,677 | 8,634 | 7,864 | 7,592 | 7,805 | 9,790 | 6,454 | 6,607 | 7,391 | 7,766 | 8,101 | 9,529 | 12,067 | 14,641 | 13,690 | 7,682 | 8,209 | 0 | 0 | 0 | 5,828 | 0 |
단기투자 | 2,913 | 1,795 | 744 | 727 | 725 | 538 | 121 | 103 | 0 | 0 | 0 | 0 | 0 | 560 | 819 | 1,180 | 1,132 | 1,033 | 831 | 440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 3,719 | 3,783 | 3,708 | 3,404 | 3,000 | 2,576 | 2,571 | 2,779 | 2,468 | 2,459 | 2,476 | 2,439 | 1,333 | 1,201 | 1,075 | 1,073 | 773 | 604 | 683 | 1,214 | 1,154 | 1,290 | 1,074 | 919 | 0 | 0 | 0 | 739 | 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 |
장기투자 | 14,787 | 11,606 | 10,753 | 11,233 | 9,085 | 6,975 | 7,422 | 6,885 | 4,545 | 5,093 | 6,871 | 12,606 | 13,210 | 14,871 | 12,921 | 10,131 | 10,173 | 9,875 | 9,986 | 11,891 | 11,805 | 11,785 | 11,716 | 11,667 | 0 | 0 | 0 | 5,969 | 0 |
유형자산 | 3,172 | 3,215 | 3,249 | 3,314 | 3,359 | 3,411 | 3,477 | 3,531 | 3,347 | 3,342 | 3,292 | 3,241 | 2,999 | 3,014 | 3,024 | 3,088 | 3,210 | 3,287 | 3,440 | 3,325 | 3,075 | 2,784 | 2,648 | 1,641 | 0 | 0 | 0 | 1,192 | 0 |
무형자산 | 9,278 | 9,348 | 9,424 | 9,576 | 9,651 | 9,758 | 9,951 | 10,137 | 10,292 | 10,481 | 10,704 | 10,832 | 7,725 | 7,826 | 7,807 | 7,673 | 3,642 | 3,051 | 3,126 | 238 | 241 | 245 | 231 | 235 | 0 | 0 | 0 | 93 | 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 |
기타자산 | 4,245 | 3,886 | 3,737 | 3,441 | 3,264 | 2,350 | 2,116 | 1,997 | 1,826 | 1,775 | 1,877 | 1,851 | 1,827 | 2,325 | 2,402 | 2,716 | 2,198 | 2,289 | 2,495 | 2,586 | 1,376 | 1,186 | 1,039 | 1,317 | 0 | 0 | 0 | 1,605 | 0 |
자산총계 | 47,117 | 41,514 | 39,599 | 38,699 | 35,949 | 34,068 | 32,451 | 32,109 | 31,112 | 31,014 | 32,812 | 38,774 | 36,884 | 36,251 | 34,655 | 33,252 | 28,894 | 28,240 | 30,090 | 31,761 | 32,292 | 30,980 | 24,390 | 23,988 | 0 | 0 | 0 | 15,426 | 0 |
매입채무등 | 802 | 752 | 833 | 790 | 799 | 694 | 712 | 728 | 774 | 810 | 862 | 860 | 310 | 429 | 232 | 235 | 240 | 253 | 215 | 272 | 126 | 167 | 151 | 150 | 0 | 0 | 0 | 213 | 0 |
단기차입금 | 178 | 198 | 184 | 190 | 174 | 179 | 193 | 201 | 189 | 215 | 209 | 185 | 168 | 177 | 171 | 175 | 175 | 188 | 205 | 196 | 197 | 180 | 178 | 0 | 0 | 0 | 0 | 0 | 0 |
장기차입금 | 12,482 | 10,946 | 10,977 | 11,009 | 10,817 | 10,852 | 10,886 | 10,938 | 10,894 | 10,982 | 10,954 | 10,920 | 10,767 | 9,311 | 9,332 | 9,104 | 8,194 | 8,216 | 7,222 | 7,230 | 7,170 | 5,800 | 8,164 | 6,869 | 0 | 0 | 0 | 3,048 | 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 |
이연세부채 | 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 | 17,116 | 15,835 | 15,106 | 14,028 | 13,640 | 12,515 | 11,988 | 11,738 | 11,855 | 11,444 | 10,969 | 11,460 | 11,354 | 10,590 | 10,849 | 9,984 | 10,103 | 9,062 | 10,130 | 8,880 | 8,748 | 8,925 | 10,109 | 10,177 | 0 | 0 | 0 | 8,512 | 0 |
부채총계 | 30,578 | 27,731 | 27,100 | 26,017 | 25,430 | 24,240 | 23,779 | 23,605 | 23,712 | 23,451 | 22,994 | 23,425 | 22,599 | 20,507 | 20,584 | 19,498 | 18,712 | 17,719 | 17,772 | 16,578 | 16,241 | 15,072 | 18,602 | 17,196 | 0 | 0 | 0 | 11,773 | 0 |
이익잉여금 | -27,621 | -30,233 | -31,248 | -30,594 | -32,309 | -32,530 | -32,924 | -32,767 | -33,363 | -32,157 | -29,556 | -23,626 | -24,518 | -22,094 | -23,238 | -23,130 | -22,162 | -21,073 | -19,298 | -16,362 | -15,266 | -14,104 | -8,868 | -7,865 | 0 | 0 | 0 | -8,874 | 0 |
기타포괄익 | -424 | -479 | -437 | -421 | -480 | -443 | -598 | -443 | -410 | -705 | -505 | -524 | 1,168 | 681 | 654 | -535 | -445 | -644 | -395 | -187 | -185 | -167 | -246 | -188 | 0 | 0 | 0 | -3 | 0 |
자본총계 | 14,780 | 12,350 | 11,058 | 11,249 | 9,358 | 8,664 | 7,508 | 7,340 | 6,247 | 6,661 | 8,916 | 14,458 | 13,931 | 14,175 | 13,598 | 12,266 | 8,942 | 9,550 | 11,342 | 14,190 | 15,062 | 15,922 | -8,432 | -7,385 | 0 | 0 | 0 | -8,557 | 0 |
주식수(만주) | 215,446 | 215,001 | 208,016 | 209,178 | 210,847 | 207,926 | 200,955 | 197,492 | 197,929 | 196,888 | 195,773 | 189,551 | 189,895 | 195,597 | 185,852 | 175,296 | 175,502 | 173,889 | 172,436 | 124,835 | 170,021 | 111,070 | 45,361 | 47,899 | 44,578 | 44,095 | 43,706 | 42,636 | 41,150 |
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 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | 6,210 | 5,025 | 4,395 | 3,585 | 2,518 | 1,984 | 1,233 | 642 | 779 | 961 | 181 | -445 | -1,143 | -2,163 | -2,893 | -2,745 | -3,739 | -4,211 | -4,062 | -4,321 | -3,203 | -2,735 | -1,966 | -1,541 | 0 | 0 | 0 | -1,418 | -2,913 |
투자활동 | -5,429 | -5,153 | -3,069 | -3,226 | -4,176 | -1,439 | -1,901 | -1,637 | -2,136 | -1,241 | -1,086 | -1,201 | 875 | -706 | -1,263 | -2,869 | -3,388 | -3,152 | -2,850 | -790 | -235 | -179 | -116 | -695 | 0 | 0 | 0 | -487 | -1,858 |
재무활동 | 1,356 | -321 | -88 | -95 | -230 | 58 | 21 | 15 | 518 | 1,862 | 1,893 | 1,780 | 2,262 | 1,134 | 1,216 | 1,379 | 400 | 1,965 | 8,922 | 8,939 | 11,499 | 9,193 | 3,480 | 4,640 | 0 | 0 | 0 | 1,015 | 6,194 |
환율변동 | 1.00 | -130 | -47 | 63 | 119 | -7 | -152 | -148 | -317 | -172 | -3 | -69 | 30 | 88 | 18 | -92 | -148 | -191 | -163 | -4 | -9 | -5 | -118 | -119 | 0 | 0 | 0 | 22 | -25 |
현금의증감 | 2,138 | -579 | 1,191 | 327 | -1,769 | 596 | -799 | -1,128 | -1,156 | 1,410 | 985 | 65 | 2,024 | -1,647 | -2,922 | -4,327 | -6,875 | -5,589 | 1,847 | 3,824 | 8,052 | 6,274 | 1,280 | 2,285 | 0 | 0 | 0 | -868 | 1,398 |
자본적지출 | -253 | -272 | -223 | -223 | -227 | -240 | -247 | -252 | -273 | -289 | -289 | -298 | -341 | -382 | -489 | -616 | -716 | -714 | -697 | -588 | -521 | -446 | -326 | -189 | 0 | 0 | 0 | -479 | -1,612 |
잉여현금 | 5,957 | 4,753 | 4,172 | 3,362 | 2,291 | 1,744 | 986 | 390 | 506 | 672 | -108 | -743 | -1,484 | -2,545 | -3,382 | -3,361 | -4,455 | -4,925 | -4,759 | -4,909 | -3,724 | -3,181 | -2,292 | -1,730 | 0 | 0 | 0 | -1,897 | -4,525 |