최근 실적발표 25. 05/15
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 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
매출액 | 0.48 | 0.42 | 0.40 | 0.44 | 0.44 | 0.44 | 0.31 | 0.18 | 0.09 | 0.01 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.08 | 0.97 | 0.26 | 4 | 6 | 7 | 7 | 8 | 8 | 7 | 6 | 6 | 5 | 0 | 6 | 0 | 6 |
매출원가 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.08 | 0.16 | 0.51 | 0.75 | 1.21 | 2 | 2 | 2 | 3 | 2 | 5 | 7 | 8 | 9 | 8 | 7 | 5 | 4 | 5 | 4 | 0 | 4 | 0 | 3 |
매출총이익 | 0.43 | 0.38 | 0.36 | 0.40 | 0.41 | 0.41 | 0.29 | 0.16 | 0.01 | -0.15 | -0.49 | -0.73 | -1.18 | -2 | -2 | -2 | -2 | -2 | -1.34 | -1.35 | -2 | -2 | -0.50 | 0.80 | 2 | 2 | 2 | 1.36 | 0 | 2 | 0 | 3 |
판매관리비 | 12 | 11 | 11 | 11 | 10 | 17 | 22 | 23 | 24 | 16 | 12 | 13 | 14 | 15 | 18 | 18 | 23 | 25 | 28 | 39 | 45 | 52 | 58 | 47 | 41 | 30 | 19 | 15 | 0 | 15 | 0 | 5 |
연구개발비 | 0.34 | 0.27 | 0.17 | 0.22 | 0.27 | 0.48 | 0.64 | 1.26 | 4 | 6 | 10 | 12 | 13 | 12 | 12 | 11 | 10 | 9 | 6 | 5 | 4 | 5 | 5 | 4 | 4 | 3 | 2 | 2 | 0 | 5 | 0 | 2 |
영업이익 | -12 | -11 | -11 | -11 | -14 | -78 | -84 | -86 | -88 | -27 | -27 | -30 | -28 | -29 | -31 | -31 | -35 | -35 | -35 | -45 | -51 | -58 | -63 | -50 | -43 | -31 | -19 | -16 | 0 | -18 | 0 | -4 |
EBITDA | -13 | -11 | -10 | -7 | -6 | -68 | -76 | -80 | -86 | -26 | -26 | -26 | -22 | -24 | -25 | -29 | -33 | -34 | -33 | -43 | -48 | -55 | -60 | -48 | -42 | -30 | -19 | -16 | 0 | -18 | 0 | -4 |
영업외이익 | -3 | -2 | -0.88 | 1.16 | 7 | 8 | 6 | 5 | 0.18 | 0.10 | 0.02 | 6 | 7 | 6 | 6 | -0.72 | -2 | -1.36 | -0.24 | 0.54 | 0.82 | 1.04 | 1.22 | 0.98 | 0.68 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 |
법인세 | 2 | 3 | 0 | 0 | 0 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0 | 0.00 | 0 | 0.00 |
중단손익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 2 | 2 | -1.36 | -0.83 | -0.73 | -0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
순이익 | -18 | -17 | -12 | -9 | -7 | -71 | -78 | -81 | -88 | -27 | -27 | -27 | -23 | -25 | -27 | -31 | -36 | -36 | -35 | -45 | -50 | -57 | -62 | -50 | -43 | -31 | -19 | -16 | 0 | -18 | 0 | -4 |
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 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
현금성자산 | 0.45 | 3 | 1.27 | 0.02 | 1.49 | 4 | 6 | 7 | 12 | 16 | 14 | 11 | 18 | 15 | 21 | 20 | 16 | 24 | 34 | 29 | 18 | 15 | 15 | 12 | 55 | 64 | 5 | 10 | 0 | 8 | 0 | 4 |
단기투자 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 16 | 26 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
매출채권등 | 0.09 | 0.07 | 0.11 | 0.11 | 0.07 | 0.14 | 0.05 | 0.12 | 0.08 | 0 | 0 | 0.02 | 0.03 | 0.02 | 0.02 | 0.23 | 0.16 | 0.02 | 0.48 | 0.47 | 0.68 | 0.79 | 1.30 | 1.45 | 1.29 | 1.32 | 1.35 | 0.76 | 0 | 0.52 | 0 | 0.39 |
재고자산 | 0.07 | 0.03 | 0.03 | 0.06 | 0.06 | 0.04 | 0.06 | 0.06 | 0.07 | 0 | 0 | 0.04 | 1.06 | 0.99 | 1.00 | 2 | 2 | 0.88 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1.28 | 1.26 | 0 | 1.20 | 0 | 0.87 |
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 |
유형자산 | 0.18 | 0.20 | 0.24 | 0.26 | 0.25 | 0.25 | 0.26 | 0.29 | 0.19 | 0 | 2 | 2 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 7 | 7 | 8 | 8 | 9 | 9 | 5 | 3 | 2 | 0 | 1.16 | 0 | 0.51 |
무형자산 | 24 | 24 | 25 | 25 | 26 | 26 | 27 | 27 | 36 | 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 |
기타자산 | 0.26 | 0.32 | 0.32 | 0.52 | 0.34 | 0.42 | 0.10 | 0.33 | 0.39 | 0.98 | 2 | 1.18 | 1.31 | 1.07 | 1.21 | 1.43 | 2 | 4 | 0.59 | 1.37 | 2 | 2 | 1.32 | 2 | 2 | 2 | 4 | 3 | 0 | 0.16 | 0 | 0.15 |
자산총계 | 25 | 28 | 27 | 26 | 28 | 31 | 33 | 36 | 49 | 17 | 17 | 14 | 24 | 21 | 27 | 29 | 25 | 33 | 43 | 41 | 36 | 44 | 54 | 62 | 69 | 74 | 14 | 17 | 0 | 11 | 0 | 6 |
매입채무등 | 0.65 | 0.23 | 11 | 9 | 8 | 0.46 | 9 | 10 | 9 | 0.09 | 0.46 | 0.49 | 1.17 | 0.99 | 0.54 | 1.08 | 0.98 | 0.47 | 0.90 | 2 | 1.36 | 2 | 1.00 | 2 | 1.41 | 1.13 | 3 | 2 | 0 | 0.43 | 0 | 0.47 |
차입금 | 2 | 2 | 2 | 0.81 | 0.25 | 0.37 | 0.21 | 0.23 | 0.14 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 5 | 5 | 5 | 5 | 3 | 3 | 4 | 4 | 4 | 0.85 | 0.03 | 0.04 | 0 | 0.06 | 0 | 0.11 |
이연수익 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 0 | 2 | 0 | 3 |
이연세부채 | 2 | 3 | 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 |
기타부채 | 12 | 11 | 1.50 | 2 | 2 | 9 | 2 | 2 | 4 | 7 | 2 | 2 | 2 | 4 | 3 | 2 | 2 | 7 | 5 | 4 | 2 | 3 | 4 | 2 | 1.06 | 3 | 2 | 2 | 0 | 16 | 0 | 3 |
부채총계 | 17 | 16 | 14 | 12 | 9 | 10 | 11 | 12 | 13 | 8 | 5 | 5 | 6 | 7 | 6 | 8 | 10 | 12 | 13 | 14 | 10 | 11 | 12 | 11 | 9 | 7 | 8 | 7 | 0 | 19 | 0 | 6 |
자본금+ 자본잉여금 |
304 | 304 | 300 | 297 | 297 | 297 | 297 | 297 | 308 | 214 | 210 | 202 | 202 | 192 | 192 | 187 | 175 | 174 | 174 | 162 | 151 | 150 | 149 | 142 | 135 | 127 | 51 | 50 | 0 | 21 | 0 | 11 |
이익잉여금 | -296 | -292 | -287 | -283 | -278 | -276 | -275 | -273 | -272 | -205 | -197 | -192 | -184 | -178 | -170 | -166 | -160 | -153 | -143 | -135 | -125 | -117 | -107 | -90 | -75 | -60 | -45 | -40 | 0 | -29 | 0 | -12 |
기타포괄익 | 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 |
자본총계 | 8 | 12 | 13 | 14 | 19 | 21 | 22 | 24 | 36 | 9 | 13 | 10 | 18 | 14 | 22 | 21 | 15 | 21 | 31 | 27 | 26 | 33 | 42 | 52 | 60 | 67 | 6 | 10 | 0 | -8 | 0 | -0.38 |
주식수(만주) | 1,128 | 326 | 205 | 75 | 74 | 54 | 68 | 53 | 27 | 10 | 10 | 6 | 4 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 16.12/31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
영업활동 | -10 | -9 | -8 | -7 | -11 | -21 | -22 | -25 | -26 | -23 | -25 | -28 | -28 | -28 | -31 | -30 | -29 | -28 | -28 | -30 | -31 | -33 | -32 | -28 | -25 | -19 | -12 | -9 | 0 | -6 | 0 | -2 |
투자활동 | -0.06 | -0.07 | -0.09 | -0.09 | -0.06 | -0.06 | -0.02 | -0.02 | 0.00 | 0.02 | 0.00 | 3 | 4 | 4 | 4 | 0.44 | 5 | 16 | 26 | 37 | -5 | -16 | -26 | -37 | -0.63 | -0.58 | -0.70 | -0.56 | 0 | -0.55 | 0 | -0.21 |
재무활동 | 9 | 9 | 4 | 0.05 | -0.16 | 8 | 14 | 21 | 21 | 23 | 18 | 15 | 26 | 15 | 14 | 21 | 22 | 22 | 22 | 11 | -0.53 | -0.53 | 68 | 67 | 74 | 75 | 16 | 18 | 0 | 10 | 0 | 5 |
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 |
현금의증감 | -1.04 | -0.69 | -4 | -7 | -11 | -12 | -8 | -4 | -5 | 0.81 | -7 | -9 | 2 | -9 | -13 | -9 | -2 | 9 | 19 | 18 | -37 | -50 | 10 | 2 | 48 | 56 | 4 | 9 | 0 | 4 | 0 | 3 |
자본적지출 | -0.06 | -0.07 | -0.09 | -0.09 | -0.06 | -0.08 | -0.04 | -0.04 | -0.02 | 0.02 | 0.00 | -0.13 | 0.04 | 0.33 | 0.34 | 0.44 | 0.25 | -0.07 | -0.12 | -0.12 | -0.13 | -0.27 | -0.38 | -0.53 | -0.63 | -0.58 | -0.70 | -0.56 | 0 | -0.55 | 0 | -0.21 |
잉여현금 | -10 | -9 | -8 | -7 | -11 | -21 | -22 | -25 | -26 | -23 | -25 | -28 | -28 | -27 | -31 | -30 | -29 | -28 | -29 | -30 | -31 | -33 | -32 | -29 | -26 | -19 | -12 | -9 | 0 | -6 | 0 | -2 |