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 | 14,662 | 14,727 | 14,780 | 14,948 | 14,988 | 14,671 | 14,231 | 13,517 | 12,829 | 12,827 | 12,814 | 12,426 | 11,608 | 10,624 | 9,222 | 8,203 | 6,908 | 5,656 | 4,872 | 3,952 | 3,162 | 2,549 | 2,111 | 1,786 | 1,504 | 1,255 | 0 | 959 | 0 | 874 |
매출원가 | 13,821 | 13,906 | 13,958 | 14,099 | 14,100 | 13,772 | 13,347 | 12,677 | 12,038 | 12,072 | 12,116 | 11,805 | 11,088 | 10,181 | 8,828 | 7,837 | 6,603 | 5,394 | 4,653 | 3,787 | 3,016 | 2,435 | 2,015 | 1,682 | 1,401 | 1,142 | 0 | 869 | 0 | 796 |
매출총이익 | 841 | 821 | 821 | 849 | 888 | 900 | 884 | 840 | 791 | 755 | 698 | 621 | 520 | 444 | 394 | 366 | 305 | 262 | 220 | 165 | 146 | 114 | 96 | 104 | 103 | 113 | 0 | 91 | 0 | 78 |
판매관리비 | 560 | 610 | 641 | 673 | 608 | 621 | 631 | 664 | 632 | 663 | 708 | 720 | 695 | 642 | 577 | 528 | 516 | 502 | 486 | 464 | 438 | 423 | 406 | 359 | 310 | 270 | 0 | 244 | 0 | 314 |
연구개발비 | 103 | 111 | 117 | 124 | 112 | 117 | 126 | 140 | 133 | 160 | 179 | 189 | 189 | 155 | 121 | 92 | 81 | 74 | 68 | 62 | 62 | 68 | 73 | 71 | 63 | 54 | 0 | 48 | 0 | 62 |
영업이익 | -197 | -280 | -325 | -350 | -252 | -252 | -291 | -371 | -367 | -462 | -571 | -642 | -682 | -629 | -533 | -473 | -497 | -493 | -501 | -494 | -458 | -469 | -465 | -400 | -334 | -270 | 0 | -254 | 0 | -364 |
EBITDA | 0 | 0 | 0 | -288 | 0 | 0 | 0 | -293 | 0 | 0 | 0 | -547 | 0 | 0 | 0 | -394 | 0 | 0 | 0 | -459 | 0 | 0 | 0 | -369 | 0 | -241 | 0 | -234 | 0 | -350 |
영업외이익 | 13 | 13 | 12 | 17 | 17 | 13 | 11 | 8 | 6 | 18 | 25 | 27 | 32 | 35 | 31 | 15 | 16 | -1.25 | -3 | -5 | -10 | -2 | 6 | 18 | 14 | 13 | 0 | 5 | 0 | 2 |
법인세 | 0.24 | 0.34 | 0.30 | 0.25 | 0.10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 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 |
순이익 | -255 | -331 | -375 | -393 | -297 | -300 | -338 | -417 | -414 | -570 | -634 | -670 | -689 | -545 | -479 | -457 | -484 | -498 | -506 | -500 | -468 | -470 | -457 | -380 | -319 | -255 | 0 | -249 | 0 | -363 |
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 | 564 | 516 | 607 | 624 | 766 | 613 | 619 | 717 | 759 | 681 | 750 | 761 | 700 | 1,056 | 963 | 1,319 | 1,113 | 744 | 525 | 698 | 657 | 678 | 791 | 854 | 880 | 488 | 0 | 168 | 0 | 374 |
단기투자 | 131 | 173 | 86 | 128 | 181 | 187 | 303 | 249 | 180 | 292 | 196 | 273 | 453 | 295 | 254 | 313 | 123 | 13 | 19 | 24 | 187 | 320 | 249 | 253 | 357 | 203 | 0 | 294 | 0 | 267 |
매출채권등 | 425 | 411 | 469 | 537 | 586 | 452 | 437 | 489 | 423 | 437 | 379 | 404 | 412 | 224 | 213 | 163 | 140 | 141 | 77 | 65 | 64 | 36 | 37 | 29 | 40 | 34 | 0 | 20 | 0 | 28 |
재고자산 | 1,532 | 1,367 | 1,433 | 1,419 | 1,481 | 1,388 | 1,468 | 1,499 | 1,241 | 1,224 | 1,098 | 1,121 | 993 | 1,005 | 1,032 | 767 | 923 | 600 | 646 | 486 | 441 | 421 | 265 | 211 | 236 | 182 | 0 | 144 | 0 | 135 |
장기투자 | 1.00 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 11 | 11 | 11 | 0 | 11 | 0 | 11 |
유형자산 | 124 | 116 | 122 | 138 | 147 | 192 | 194 | 212 | 237 | 262 | 295 | 314 | 307 | 307 | 234 | 142 | 118 | 116 | 127 | 118 | 114 | 85 | 86 | 20 | 20 | 18 | 0 | 17 | 0 | 24 |
무형자산 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 7 | 7 | 8 | 8 | 8 | 8 | 5 | 5 | 5 | 5 | 4 | 0 | 5 | 0 | 5 |
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 |
기타자산 | 250 | 203 | 204 | 239 | 195 | 214 | 212 | 302 | 209 | 204 | 288 | 264 | 258 | 405 | 376 | 317 | 297 | 264 | 247 | 212 | 203 | 194 | 170 | 165 | 145 | 133 | 0 | 105 | 0 | 97 |
자산총계 | 3,030 | 2,789 | 2,925 | 3,089 | 3,361 | 3,050 | 3,239 | 3,474 | 3,055 | 3,104 | 3,011 | 3,146 | 3,131 | 3,300 | 3,079 | 3,026 | 2,721 | 1,886 | 1,649 | 1,610 | 1,674 | 1,739 | 1,604 | 1,546 | 1,694 | 1,073 | 0 | 763 | 0 | 942 |
매입채무등 | 1,912 | 1,598 | 1,642 | 1,589 | 1,815 | 1,513 | 1,681 | 1,765 | 1,548 | 1,511 | 1,367 | 1,347 | 1,488 | 1,565 | 1,373 | 1,073 | 1,303 | 853 | 637 | 444 | 412 | 471 | 258 | 212 | 248 | 234 | 0 | 128 | 0 | 98 |
차입금 | 232 | 246 | 262 | 401 | 414 | 398 | 356 | 279 | 345 | 388 | 412 | 425 | 272 | 283 | 172 | 292 | 231 | 204 | 101 | 152 | 151 | 94 | 119 | 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 | 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 | 0 |
기타부채 | 578 | 699 | 742 | 824 | 817 | 498 | 550 | 781 | 480 | 479 | 456 | 525 | 440 | 397 | 333 | 331 | 292 | 237 | 241 | 240 | 168 | 138 | 131 | 110 | 112 | 108 | 0 | 73 | 0 | 74 |
부채총계 | 2,722 | 2,542 | 2,645 | 2,813 | 3,046 | 2,409 | 2,587 | 2,826 | 2,373 | 2,377 | 2,235 | 2,297 | 2,200 | 2,244 | 1,878 | 1,696 | 1,825 | 1,294 | 979 | 836 | 731 | 703 | 508 | 323 | 359 | 342 | 0 | 201 | 0 | 172 |
자본금+ 자본잉여금 |
3,169 | 3,164 | 3,180 | 3,175 | 3,018 | 2,986 | 2,958 | 2,936 | 2,854 | 2,817 | 2,791 | 2,777 | 2,755 | 2,715 | 2,673 | 2,634 | 2,619 | 2,605 | 2,590 | 2,584 | 2,571 | 2,573 | 2,553 | 2,541 | 2,525 | 30 | 0 | 10 | 0 | -2 |
이익잉여금 | -3,864 | -3,847 | -3,833 | -3,819 | -3,609 | -3,516 | -3,458 | -3,427 | -3,312 | -3,215 | -3,120 | -3,010 | -2,898 | -2,645 | -2,487 | -2,340 | -2,209 | -2,101 | -2,008 | -1,883 | -1,726 | -1,602 | -1,502 | -1,384 | -1,258 | -1,132 | 0 | -1,004 | 0 | -755 |
기타포괄익 | 73 | 74 | 73 | 73 | 80 | 82 | 73 | 76 | 79 | 69 | 58 | 59 | 63 | 61 | 65 | 63 | 72 | 90 | 91 | 76 | 100 | 67 | 46 | 67 | 68 | 48 | 0 | 48 | 0 | 65 |
자본총계 | -623 | -609 | -580 | -572 | -511 | -448 | -428 | -415 | -380 | -329 | -271 | -173 | -81 | 131 | 251 | 357 | 482 | 595 | 673 | 777 | 945 | 1,038 | 1,097 | 1,224 | 1,335 | -1,054 | 0 | -946 | 0 | -692 |
주식수(만주) | 17,193 | 17,141 | 17,122 | 16,860 | 16,908 | 16,810 | 16,732 | 16,663 | 16,671 | 16,659 | 16,633 | 16,586 | 16,596 | 16,581 | 16,558 | 16,478 | 16,486 | 16,479 | 16,433 | 16,367 | 16,416 | 16,375 | 16,331 | 9,945 | 9,001 | 7,200 | 7,200 | 7,200 | 7,200 | 7,200 |
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 | 115 | 40 | -217 | -447 | -187 | -210 | 0 | -23 | 0 | 0 | 0 | -689 | 0 | 0 | 0 | -117 | 0 | 0 | 0 | -512 | 0 | 0 | 0 | -343 | 0 | -114 | 0 | -204 | 0 | -389 |
투자활동 | 60 | 15 | 235 | 152 | -26 | 69 | 0 | -47 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | -325 | 0 | 0 | 0 | 238 | 0 | 0 | 0 | 44 | 0 | 92 | 0 | -36 | 0 | -268 |
재무활동 | -369 | -148 | -28 | 206 | 226 | 75 | 0 | 23 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 1,070 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 973 | 0 | 327 | 0 | 50 | 0 | 148 |
환율변동 | -7 | -4 | -1.16 | -4 | -6 | -1.36 | 0 | 4 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 12 | 0 | -10 | 0 | -15 | 0 | 35 |
현금의증감 | -202 | -97 | -12 | -93 | 7 | -68 | 0 | -44 | 0 | 0 | 0 | -558 | 0 | 0 | 0 | 621 | 0 | 0 | 0 | -156 | 0 | 0 | 0 | 686 | 0 | 295 | 0 | -206 | 0 | -472 |
자본적지출 | -8 | -8 | -8 | -8 | -30 | -30 | 0 | -30 | 0 | 0 | 0 | -62 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | -14 | 0 | -9 | 0 | -7 | 0 | -5 |
잉여현금 | 106 | 32 | -226 | -455 | -217 | -241 | 0 | -54 | 0 | 0 | 0 | -751 | 0 | 0 | 0 | -142 | 0 | 0 | 0 | -532 | 0 | 0 | 0 | -357 | 0 | -123 | 0 | -211 | 0 | -394 |