퍼스트마제스틱실버 AG(FIRST MAJESTIC SILVER CORP)

퍼스트마제스틱실버

NYSE

21.74

+ 0.75 (+3.57%) 26.08/27, USD

최근 실적발표 26. 07/31

연환산 연간 분기

손익계산서 * 단위 : 백만달러(USD)

	26.06/30	26.03/31	25.12/31	25.09/30	25.06/30	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
매출액	1,641	1,490	1,257	966	827	699	561	525	512	523	574	585	612	624	624	681	646	640	584	496	498	378	364	343	314	363	364	342	333	329	301	288	261	242	252	257	275	281	278	278	243
매출원가	814	837	807	705	637	543	469	464	466	491	548	591	627	629	607	611	575	552	483	392	348	266	259	258	249	286	298	308	328	330	313	289	259	236	236	233	233	231	229	235	224
매출총이익	827	653	450	260	190	156	92	62	46	32	26	-6	-15	-5	17	70	71	88	101	105	149	112	105	85	65	77	66	33	5	-1.22	-12	-1.47	2	6	16	25	41	50	49	43	20
판매관리비	55	53	50	47	46	43	40	36	37	40	39	39	37	35	36	35	33	30	27	27	27	26	25	25	26	27	27	25	24	23	21	19	19	18	17	18	18	18	18	17	17
연구개발비	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	0	0	0	0
영업이익	748	574	372	168	101	71	15	-14	-40	-61	-191	-218	-214	-185	-39	17	20	31	48	47	100	63	47	-29	-56	-39	-35	-171	-197	-239	-247	-133	-127	-86	-75	-1	16	26	27	-89	-112
EBITDA	953	833	640	385	310	215	127	99	73	69	-43	-67	-57	-41	96	159	152	167	165	139	191	137	101	26	-6	12	43	-87	-104	-141	-155	-46	-44	-8	7	43	60	77	80	1	-22
영업외이익	-28	-0.31	3	-9	4	-17	-14	-8	-4	13	21	19	18	3	-3	-3	-7	3	-2	1.19	13	17	-2	-3	-5	-13	11	7	5	6	-3	-0.96	1.13	-0.07	4	-32	-35	-29	-28	5	8
법인세	341	255	184	61	62	111	75	28	8	-28	-61	-62	-65	19	53	91	89	12	30	-0.80	14	8	7	4	-2	9	1.45	-13	-38	-52	-59	-49	-32	-30	-22	-42	-37	-26	-17	4	-6
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	0	0	0	0
순이익	348	291	165	68	15	-86	-102	-78	-79	-48	-135	-162	-156	-222	-114	-101	-99	1	-5	34	83	57	23	-51	-74	-76	-40	-165	-168	-196	-204	-96	-103	-62	-53	5	14	19	9	-96	-106

재무상태표 * 단위 : 백만달러(USD)

	26.06/30	26.03/31	25.12/31	25.09/30	25.06/30	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
현금성자산	1,093	985	793	435	385	351	202	155	152	102	126	138	189	105	151	149	162	206	250	236	294	202	239	232	95	145	169	119	95	91	57	72	109	249	118	121	127	128	129	122	108
단기투자	155	156	180	140	82	66	50	64	58	52	62	55	52	69	35	14	16	28	26	23	38	32	36	34	17	9	7	6	8	8	8	9	9	9	11	12	12	14	14	17	13
매출채권등	26	45	86	44	41	40	12	18	14	8	10	9	5	7	9	6	7	10	8	6	9	4	4	5	2	4	4	7	8	8	6	7	6	24	5	18	15	15	16	24	24
재고자산	106	90	85	96	83	83	63	68	68	68	64	61	58	71	65	63	67	65	61	72	52	36	33	31	44	33	31	30	29	27	32	29	29	18	19	18	17	19	20	20	22
장기투자	159	146	149	133	125	111	111	104	118	127	126	119	117	131	125	101	97	131	115	67	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
유형자산	3,246	3,255	3,255	3,247	3,250	3,267	1,437	1,435	1,431	1,435	1,432	1,436	1,430	1,430	1,539	1,576	1,550	1,541	1,527	1,504	1,477	809	782	740	721	715	712	730	715	702	687	850	840	567	566	628	625	627	628	624	626
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	0	0	0	0
이연세자산	125	115	127	117	109	94	91	118	129	148	141	117	124	124	102	84	72	128	121	127	144	133	127	137	132	129	85	104	113	123	130	140	133	46	59	38	38	43	48	46	43
기타자산	28	27	18	22	19	22	14	16	15	16	15	17	38	47	84	61	65	23	16	16	17	20	17	10	10	7	4	5	5	7	6	6	6	6	2	3	2	3	2	4	5
자산총계	4,939	4,820	4,695	4,236	4,094	4,034	1,980	1,977	1,987	1,956	1,976	1,952	2,014	1,984	2,110	2,053	2,035	2,133	2,125	2,051	2,032	1,235	1,238	1,189	1,020	1,041	1,013	1,002	972	968	926	1,112	1,131	919	781	838	836	848	857	858	840
매입채무등	202	200	208	189	177	162	104	92	93	98	94	79	96	114	115	105	102	124	121	113	106	69	76	52	51	55	59	49	55	49	50	50	55	33	36	28	25	27	28	22	27
차입금	331	314	309	237	235	235	237	234	256	256	257	255	255	255	248	257	226	222	221	224	193	173	173	173	181	190	178	163	161	159	155	153	154	164	41	43	45	47	52	57	63
이연수익	0	0	0.59	8	0.14	1.37	0.58	0.78	1.09	4	2	4	4	1.26	3	6	6	10	12	4	9	2	3	3	0.02	0.26	4	1.32	0.14	4	4	0.60	0.96	3	2	1.33	1.20	0.65	3	1.43	2
이연세부채	833	790	810	610	599	624	123	109	101	98	108	113	116	118	161	172	167	176	201	154	161	71	78	114	105	114	64	88	82	89	91	125	148	104	103	115	116	129	139	140	134
기타부채	197	198	194	184	182	178	165	164	162	160	157	161	167	164	171	168	170	163	159	164	165	60	57	40	39	37	45	34	34	33	32	27	26	18	17	14	16	15	14	16	16
부채총계	1,564	1,502	1,522	1,228	1,192	1,200	629	600	613	616	618	613	638	653	699	709	670	695	714	659	633	376	387	383	375	395	351	335	332	334	332	356	384	322	199	202	202	219	235	237	242
자본금+ 자본잉여금	3,303	3,333	3,323	3,243	3,164	3,141	2,068	2,079	2,048	1,965	1,968	1,959	1,966	1,902	1,880	1,795	1,792	1,781	1,759	1,735	1,723	1,196	1,189	1,179	1,049	1,040	1,024	989	970	951	916	913	911	720	698	696	692	689	685	686	671
이익잉여금	-337	-438	-562	-643	-667	-718	-717	-702	-674	-625	-610	-619	-590	-571	-469	-450	-428	-343	-348	-343	-323	-337	-339	-373	-404	-394	-362	-322	-330	-318	-321	-157	-163	-122	-116	-60	-59	-60	-63	-65	-73
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	0	0	0	0	0	0	0	0	0
자본총계	2,966	2,895	2,761	2,600	2,497	2,423	1,351	1,377	1,374	1,340	1,358	1,340	1,376	1,331	1,411	1,345	1,364	1,438	1,411	1,392	1,400	859	850	806	645	646	662	667	640	633	595	756	748	598	582	636	633	629	622	621	598
주식수(만주)	50,132	50,176	48,456	49,269	48,858	45,641	29,554	30,100	29,202	28,721	28,233	28,692	28,099	27,422	26,312	26,286	26,268	26,259	24,474	25,636	24,583	22,577	21,587	23,379	20,964	20,939	20,161	20,596	20,096	19,674	18,365	19,459	18,112	16,581	16,529	16,550	16,746	16,744	16,425	16,859	16,352

현금흐름표 * 단위 : 백만달러(USD)

	26.06/30	26.03/31	25.12/31	25.09/30	25.06/30	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
영업활동	826	707	526	340	268	195	152	90	69	73	56	21	67	33	19	124	46	42	69	22	89	75	80	88	73	119	140	105	65	56	33	36	52	62	70	87	99	96	100	81	65
투자활동	-153	-165	-28	-34	-9	10	-114	-121	-121	-130	-154	-175	-197	-226	-214	-221	-228	-174	-181	-162	-134	-140	-127	-117	-112	-121	-117	-116	-122	-122	-117	-105	-94	-83	-76	-79	-76	-74	-67	-29	-23
재무활동	34	88	89	-26	-27	48	42	44	41	49	65	139	170	110	114	61	80	123	112	98	173	118	117	145	41	58	88	59	43	-90	25	22	25	141	-9	-12	-5	43	45	42	26
환율변동	2	4	5	0.98	0.38	-4	-4	-1.40	-2	0.67	3	5	3	0.04	-0.35	-3	-2	0.38	-0.44	2	5	4	0.40	-2	-2	-2	1.23	-1.05	-0.42	-1.38	-3	-2	-0.48	1.14	3	3	0.64	0.96	0	2	2
현금의증감	706	630	586	280	232	253	80	13	-11	-9	-34	-16	40	-83	-81	-36	-102	-9	-0.21	-42	127	53	69	116	3	56	111	47	-14	-156	-58	-47	-17	120	-14	-4	18	65	78	94	69
자본적지출	-212	-202	-211	-188	-164	-141	-115	-116	-117	-127	-146	-176	-199	-229	-218	-220	-209	-183	-189	-165	-149	-124	-112	-110	-110	-120	-119	-115	-119	-118	-111	-102	-90	-81	-76	-79	-72	-70	-62	-52	-50
잉여현금	614	505	315	152	105	54	37	-26	-47	-54	-90	-155	-132	-196	-199	-96	-164	-141	-120	-143	-60	-49	-32	-22	-37	-1.07	21	-10	-54	-62	-78	-66	-39	-19	-5	8	26	26	38	29	15

본 서비스는 투자판단에 참고용으로만 사용하실 수 있으며, 모든 투자판단은 투자자 본인의 책임으로 당사는 그 결과에 대해 법적인 일체의 책임을 지지 않습니다.

data from Quandl and Sharadar

종목검색

손익계산서 * 단위 : 백만달러(USD)

재무상태표 * 단위 : 백만달러(USD)

현금흐름표 * 단위 : 백만달러(USD)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수