최근 실적발표 25. 05/12
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 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 92 | 90 | 89 | 85 | 84 | 83 | 77 | 73 | 68 | 64 | 62 | 58 | 54 | 48 | 40 | 32 | 19 | 12 | 4 | 0.37 | 0.02 | 0.02 | 0.02 | 0.30 | 0.65 | 1.13 | 1.46 | 9 | 9 | 8 | 25 | 18 | 18 | 18 | 0 | 0 | 0 |
매출원가 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 6 | 6 | 5 | 4 | 3 | 2 | 1.01 | 0.36 | 0.05 | 0 | 0 | 0 | 1.06 | 1.37 | 2 | 2 | 1.33 | 1.01 | 0.60 | 0.34 | 0.05 | 0.05 | 0.03 | 0 | 0 | 0 |
매출총이익 | 82 | 82 | 81 | 76 | 75 | 73 | 68 | 64 | 60 | 57 | 55 | 51 | 48 | 43 | 36 | 29 | 17 | 11 | 3 | 0.32 | 0.02 | 0.02 | 0.02 | -0.75 | -0.73 | -0.68 | -0.64 | 8 | 8 | 8 | 25 | 18 | 18 | 18 | 0 | 0 | 0 |
판매관리비 | 129 | 121 | 111 | 104 | 96 | 93 | 90 | 88 | 86 | 83 | 83 | 85 | 87 | 88 | 88 | 89 | 90 | 90 | 88 | 80 | 69 | 60 | 53 | 50 | 46 | 40 | 30 | 22 | 14 | 9 | 7 | 8 | 6 | 6 | 0 | 0 | 2 |
연구개발비 | 62 | 57 | 54 | 52 | 49 | 46 | 49 | 52 | 53 | 53 | 52 | 50 | 50 | 48 | 47 | 45 | 41 | 47 | 55 | 54 | 56 | 49 | 41 | 41 | 39 | 37 | 32 | 28 | 24 | 19 | 14 | 12 | 10 | 10 | 0 | 0 | 11 |
영업이익 | -108 | -97 | -84 | -80 | -69 | -66 | -71 | -76 | -79 | -79 | -79 | -84 | -88 | -92 | -99 | -105 | -114 | -127 | -139 | -134 | -126 | -109 | -94 | -91 | -86 | -77 | -63 | -43 | -30 | -20 | 4 | -2 | 0.86 | 0.80 | 0 | 0 | -12 |
EBITDA | -120 | -110 | -98 | -95 | -85 | -82 | -88 | -93 | -97 | -98 | -100 | -108 | -109 | -108 | -107 | -106 | -111 | -123 | -135 | -129 | -120 | -104 | -90 | -89 | -85 | -77 | -62 | -42 | -29 | -20 | 4 | -1.31 | 1.20 | 1.01 | 0 | 0 | -12 |
영업외이익 | -13 | -15 | -15 | -17 | -18 | -18 | -19 | -19 | -19 | -21 | -23 | -26 | -23 | -17 | -10 | -3 | 0.86 | 2 | 2 | 3 | 4 | 4 | 2 | 2 | 0.32 | 0 | 0.81 | 0.26 | 0.26 | 0 | 0.12 | 0.12 | 0.12 | 0 | 0 | 0 | 0 |
법인세 | 3 | 3 | 4 | 4 | 4 | 4 | 0.76 | 1.47 | 1.45 | 2 | 2 | 1.49 | 2 | 1.45 | 4 | 4 | 3 | 3 | 0 | 0 | 0 | 0 | 0.13 | 0.13 | 0.13 | 0.13 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
순이익 | -138 | -127 | -115 | -114 | -104 | -102 | -105 | -109 | -112 | -110 | -109 | -114 | -113 | -111 | -113 | -111 | -117 | -128 | -137 | -130 | -121 | -105 | -90 | -88 | -84 | -76 | -62 | -42 | -30 | -20 | 3 | -5 | -2 | -2 | 0 | 0 | -13 |
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 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 105 | 173 | 126 | 221 | 132 | 96 | 120 | 21 | 37 | 56 | 29 | 82 | 106 | 46 | 57 | 65 | 42 | 54 | 26 | 38 | 28 | 50 | 66 | 90 | 247 | 102 | 109 | 119 | 127 | 37 | 79 | 77 | 0 | 21 | 0 | 0 | 18 |
단기투자 | 92 | 65 | 125 | 21 | 33 | 42 | 28 | 27 | 29 | 45 | 67 | 31 | 31 | 45 | 51 | 58 | 35 | 49 | 95 | 89 | 93 | 97 | 93 | 99 | 0.41 | 0 | 0.20 | 0.20 | 0.20 | 36 | 0.20 | 0.10 | 0 | 0.10 | 0 | 0 | 0.02 |
매출채권등 | 20 | 20 | 23 | 17 | 14 | 15 | 13 | 16 | 12 | 13 | 9 | 12 | 9 | 12 | 8 | 10 | 6 | 7 | 3 | 0.40 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.23 | 0.00 | 0 | 0.03 | 0.01 | 0 | 0.08 | 0 | 0 | 0 |
재고자산 | 8 | 9 | 8 | 7 | 7 | 6 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 4 | 3 | 3 | 2 | 1.35 | 1.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0.35 | 0.32 | 0.14 | 0.40 | 0 | 0.11 | 0 | 0 | 0 |
장기투자 | 5 | 5 | 5 | 0.38 | 0.71 | 5 | 7 | 8 | 10 | 0.22 | 0.22 | 0.90 | 0.90 | 0.90 | 4 | 9 | 0.22 | 2 | 6 | 27 | 40 | 49 | 64 | 44 | 0.05 | 0.05 | 0.08 | 0.08 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0.02 | 0 | 0 | 0 |
유형자산 | 5 | 4 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 0.89 | 0.91 | 0.93 | 0.95 | 0.99 | 0.72 | 0.64 | 0.81 | 0.71 | 0.71 | 0 | 0.74 | 0 | 0 | 0.26 |
무형자산 | 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 |
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 |
기타자산 | 13 | 9 | 14 | 13 | 12 | 12 | 18 | 16 | 15 | 14 | 13 | 12 | 11 | 9 | 8 | 6 | 6 | 3 | 4 | 2 | 2 | 1.30 | 4 | 4 | 4 | 0.99 | 2 | 1.02 | 0.73 | 1.20 | 0.91 | 0.70 | 0 | 0.65 | 0 | 0 | 1.14 |
자산총계 | 248 | 286 | 302 | 282 | 201 | 178 | 194 | 95 | 113 | 136 | 128 | 146 | 166 | 120 | 135 | 154 | 97 | 122 | 140 | 161 | 167 | 202 | 227 | 239 | 252 | 104 | 113 | 122 | 129 | 76 | 81 | 79 | 0 | 23 | 0 | 0 | 19 |
매입채무등 | 30 | 27 | 20 | 24 | 18 | 17 | 14 | 16 | 17 | 12 | 9 | 9 | 10 | 12 | 11 | 10 | 11 | 10 | 8 | 9 | 9 | 11 | 8 | 7 | 6 | 9 | 6 | 6 | 4 | 4 | 3 | 4 | 0 | 2 | 0 | 0 | 2 |
차입금 | 125 | 123 | 122 | 98 | 98 | 99 | 100 | 100 | 99 | 99 | 74 | 73 | 71 | 0.40 | 0.62 | 0.92 | 1.20 | 1.50 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.09 | 0.20 | 0.65 | 0.30 | 0.31 | 0 | 0 | 0 | 0 | 0 |
이연세부채 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
기타부채 | 135 | 140 | 132 | 126 | 121 | 124 | 119 | 115 | 110 | 110 | 106 | 103 | 99 | 96 | 89 | 84 | 6 | 11 | 9 | 7 | 6 | 8 | 6 | 5 | 4 | 5 | 3 | 2 | 1.29 | 2 | 1.14 | 1.11 | 0 | 5 | 0 | 0 | 1.38 |
부채총계 | 294 | 295 | 276 | 252 | 241 | 244 | 236 | 234 | 230 | 225 | 192 | 187 | 183 | 111 | 103 | 97 | 21 | 26 | 19 | 18 | 16 | 22 | 16 | 14 | 12 | 13 | 9 | 8 | 6 | 7 | 5 | 5 | 0 | 7 | 0 | 0 | 3 |
자본금+ 자본잉여금 |
804 | 797 | 794 | 775 | 672 | 614 | 611 | 494 | 490 | 488 | 485 | 481 | 479 | 475 | 471 | 465 | 458 | 452 | 446 | 439 | 415 | 408 | 400 | 392 | 384 | 213 | 203 | 193 | 185 | 116 | 113 | 111 | 0 | 43 | 0 | 0 | 41 |
이익잉여금 | -850 | -806 | -769 | -745 | -712 | -679 | -653 | -631 | -607 | -577 | -548 | -522 | -496 | -467 | -439 | -409 | -382 | -357 | -326 | -297 | -266 | -228 | -189 | -167 | -144 | -123 | -99 | -79 | -61 | -47 | -37 | -37 | 0 | -27 | 0 | 0 | -25 |
기타포괄익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
자본총계 | -46 | -9 | 26 | 30 | -40 | -65 | -42 | -138 | -117 | -89 | -63 | -41 | -17 | 8 | 32 | 56 | 76 | 96 | 121 | 143 | 150 | 180 | 211 | 225 | 240 | 90 | 104 | 114 | 124 | 69 | 76 | 74 | 0 | 16 | 0 | 0 | 16 |
주식수(만주) | 4,742 | 4,287 | 4,310 | 3,682 | 3,705 | 2,883 | 3,229 | 2,346 | 2,327 | 2,280 | 2,279 | 2,270 | 2,263 | 2,234 | 2,238 | 2,233 | 2,224 | 2,178 | 2,205 | 2,175 | 2,115 | 2,052 | 2,091 | 2,083 | 1,934 | 1,575 | 1,609 | 1,578 | 1,526 | 971 | 1,305 | 920 | 230 | 230 | 230 | 230 | 230 |
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 | 15.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -107 | -97 | -96 | -86 | -82 | -76 | -85 | -85 | -89 | -88 | -86 | -87 | -81 | -85 | -86 | -93 | -98 | -106 | -111 | -98 | -89 | -71 | -55 | -52 | -46 | -37 | -33 | -21 | -16 | -10 | 10 | 4 | 4 | 4 | 0 | 0 | -7 |
투자활동 | -60 | -21 | -93 | 15 | 6 | -0.95 | 33 | -2 | -6 | 1.06 | -13 | 33 | 3 | 4 | 44 | 47 | 95 | 93 | 53 | 27 | -133 | -146 | -155 | -143 | -0.59 | 35 | -0.74 | -0.53 | -0.37 | -36 | -0.27 | -0.28 | -0.66 | -0.72 | 0 | 0 | -0.30 |
재무활동 | 140 | 195 | 195 | 271 | 171 | 117 | 142 | 27 | 27 | 97 | 72 | 70 | 143 | 72 | 72 | 73 | 16 | 17 | 17 | 18 | 2 | 165 | 167 | 166 | 166 | 66 | 64 | 64 | 126 | 62 | 62 | 62 | 0.01 | -0.01 | 0 | 0 | 22 |
환율변동 | 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 |
현금의증감 | -27 | 77 | 6 | 200 | 95 | 40 | 91 | -61 | -69 | 11 | -27 | 17 | 64 | -9 | 31 | 27 | 14 | 4 | -41 | -53 | -219 | -51 | -43 | -29 | 119 | 64 | 30 | 42 | 109 | 16 | 71 | 66 | 3 | 3 | 0 | 0 | 14 |
자본적지출 | -0.34 | -0.30 | -0.24 | -0.24 | -0.17 | -0.19 | -0.15 | -0.20 | -0.25 | -0.25 | -0.44 | -0.48 | -0.49 | -0.75 | -0.72 | -1.19 | -1.41 | -1.22 | -1.24 | -0.62 | -0.38 | -0.33 | -0.16 | -0.44 | -0.53 | -0.56 | -0.69 | -0.38 | -0.27 | -0.27 | -0.24 | -0.35 | -0.70 | -0.70 | 0 | 0 | -0.30 |
잉여현금 | -107 | -97 | -96 | -86 | -82 | -77 | -85 | -86 | -90 | -88 | -86 | -87 | -82 | -86 | -87 | -94 | -99 | -107 | -112 | -99 | -89 | -71 | -55 | -52 | -46 | -38 | -34 | -22 | -17 | -10 | 10 | 3 | 3 | 3 | 0 | 0 | -7 |