쾨르마이닝 CDE(COEUR MINING INC) | 재무제표

쾨르마이닝

CDE

NYSE

16.76

-0.37 (-2.16%) 26.10/12, USD

최근 실적발표 26. 08/06

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	3,171	2,566	2,070	1,701	1,460	1,201	1,054	1,011	892	847	821	769	758	785	786	783	808	819	833	853	875	814	785	752	722	730	712	660	610	618	626	697	708	687	710	560	577	609	572	586	573
매출원가	1,847	1,332	1,150	1,055	923	805	731	763	744	730	733	693	715	734	718	703	676	661	640	622	601	555	572	613	654	712	730	689	650	613	569	583	568	564	587	471	471	476	452	468	491
매출총이익	1,324	1,234	921	646	536	396	323	248	148	117	88	76	43	50	67	81	133	158	193	232	274	260	214	139	68	18	-19	-29	-41	5	56	114	139	124	123	89	106	133	120	118	82
판매관리비	74	65	57	53	49	47	48	47	45	44	42	42	42	41	39	39	38	39	40	39	38	36	34	33	35	34	34	34	32	32	31	33	33	32	34	31	31	31	29	31	31
연구개발비	103	93	87	85	79	69	60	54	47	37	31	28	23	26	27	33	40	47	51	49	47	46	43	38	31	25	23	19	22	22	25	29	30	32	30	28	22	16	13	9	8
영업이익	1,070	994	707	446	353	230	164	87	-4	-26	-39	-34	-64	-57	-39	-28	16	29	57	91	132	115	82	-228	-284	-312	-345	-100	-115	-70	-20	30	57	40	40	16	39	72	59	-189	-224
EBITDA	1,616	1,335	986	683	554	400	321	240	134	88	77	137	101	63	87	30	36	153	161	209	300	251	227	-65	-104	-132	-137	86	36	72	102	156	201	180	201	177	195	235	185	-149	-173
영업외이익	21	12	6	2	7	10	13	13	9	-7	-0.64	61	49	-3	-0.34	-75	-116	-15	-37	-22	27	-0.75	2	7	10	-5	23	11	-8	-6	-20	-30	-17	-22	-8	56	59	61	33	-162	-161
법인세	211	180	97	3	125	70	67	58	38	40	35	26	22	24	15	16	20	24	35	60	66	54	37	15	2	-6	-11	-50	-47	-37	-17	24	35	30	29	44	-25	-24	-33	-74	-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	6	6	6	6	0.55	-6	-11	-12	-12	27	32	33	33	-79	-79
순이익	850	799	586	409	191	121	59	-4	-74	-108	-104	-29	-65	-110	-78	-138	-135	-26	-31	-9	73	40	26	-257	-298	-334	-341	-70	-109	-69	-48	-41	-5	-19	-1.32	-17	69	94	55	-239	-323

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	1,052	843	554	266	112	78	55	77	74	67	62	53	57	67	61	75	74	73	57	85	124	154	93	77	71	53	56	65	38	69	115	105	124	160	192	236	250	210	118	223	258
단기투자	0	0	0	0	0	0	0	0	0	0	0	7	9	15	32	36	88	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
매출채권등	94	108	89	82	75	69	50	50	55	60	54	53	51	58	58	44	41	29	32	23	50	48	50	46	45	43	47	65	70	65	61	59	94	91	48	80	85	83	67	100	120
재고자산	1,034	1,122	482	407	433	435	278	258	235	205	182	218	208	198	196	201	215	215	206	205	210	220	208	207	206	202	194	202	208	208	208	208	207	205	197	221	214	213	225	223	213
장기투자	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12	9	12	162	132	140	174	8	13	20	15	27	36	23	19	26	18	24	24	37	35	29	12	4	4	6	11
유형자산	12,163	12,337	2,745	2,772	2,795	2,800	1,818	1,759	1,696	1,698	1,688	1,639	1,554	1,467	1,390	1,323	1,328	1,251	1,173	1,081	1,059	988	947	935	939	945	961	1,237	1,245	1,262	1,270	1,151	1,135	1,110	1,084	771	778	772	744	769	769
무형자산	626	626	626	632	613	567	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	148	145	141	239	0	0	4	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	2	1.37
기타자산	86	82	60	113	123	119	98	83	83	90	95	100	94	86	96	225	103	87	134	140	91	97	93	87	85	80	86	98	96	102	40	52	53	59	145	65	56	57	160	48	39
자산총계	15,204	15,261	4,696	4,512	4,151	4,067	2,302	2,228	2,143	2,120	2,081	2,070	1,972	1,889	1,846	1,914	1,860	1,817	1,734	1,674	1,708	1,515	1,404	1,371	1,361	1,349	1,379	1,690	1,677	1,731	1,713	1,598	1,636	1,662	1,701	1,402	1,395	1,338	1,319	1,371	1,412
매입채무등	262	258	149	137	142	125	126	126	107	120	115	139	143	119	96	136	121	103	104	120	107	97	91	71	58	62	69	73	66	52	47	55	53	45	49	60	59	47	45	50	49
차입금	705	761	341	364	381	498	590	605	629	586	545	512	469	494	516	636	548	485	488	442	414	412	276	301	349	343	295	299	370	457	459	429	420	414	411	289	285	219	211	402	511
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	0	0	0	0	0	0	0	0	0	0	0
이연세부채	3,114	3,159	323	420	326	279	7	7	8	17	12	15	19	21	14	10	25	25	22	22	40	35	34	31	35	36	42	52	62	71	79	99	103	105	105	77	75	76	70	81	131
기타부채	713	671	570	498	474	416	455	406	367	379	384	355	352	309	331	311	309	304	321	276	278	251	310	303	265	247	305	336	333	320	275	247	241	284	321	211	198	208	225	205	224
부채총계	4,794	4,849	1,383	1,418	1,323	1,318	1,178	1,145	1,111	1,102	1,057	1,021	983	943	957	1,093	1,003	917	934	860	840	795	710	707	707	688	712	759	831	899	860	831	817	848	886	638	617	551	550	739	916
자본금+ 자본잉여금	12,538	12,642	5,789	5,785	5,786	5,778	4,185	4,183	4,181	4,174	4,144	4,132	4,054	3,994	3,894	3,843	3,840	3,838	3,741	3,738	3,734	3,614	3,612	3,610	3,609	3,607	3,601	3,593	3,495	3,444	3,446	3,361	3,359	3,357	3,359	3,321	3,319	3,317	3,316	3,171	3,103
이익잉여금	-2,128	-2,230	-2,476	-2,691	-2,958	-3,029	-3,062	-3,100	-3,149	-3,150	-3,121	-3,096	-3,075	-3,042	-3,018	-3,067	-3,009	-2,932	-2,939	-2,929	-2,874	-2,906	-2,908	-2,920	-2,947	-2,946	-2,934	-2,663	-2,649	-2,612	-2,593	-2,593	-2,540	-2,543	-2,547	-2,554	-2,538	-2,527	-2,545	-2,537	-2,607
기타포괄익	0	0	0	0	0	0	0	0	0	-6	1	12	9	-5	12	46	27	-6	-1	5	7	14	-11	-26	-8	0	0	1	0	0	0	0	0	0	3	-2	-3	-3	-2	-2	0
자본총계	10,410	10,412	3,313	3,094	2,828	2,749	1,123	1,083	1,032	1,018	1,024	1,048	989	947	889	822	857	900	800	814	868	721	693	664	654	661	667	931	846	832	853	768	819	814	815	765	778	787	768	632	496
주식수(만주)	103,451	64,209	64,221	64,271	63,969	63,855	39,924	39,924	39,932	38,626	38,260	35,316	33,303	29,564	28,093	28,086	28,080	25,681	25,695	25,702	24,343	24,357	24,373	24,373	24,353	24,307	24,052	22,216	20,509	20,330	19,912	18,706	18,611	18,544	18,564	18,145	18,144	18,105	17,032	16,236	15,315

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	1,466	1,160	887	576	449	258	174	176	62	86	67	31	14	-3	26	32	73	108	110	143	200	152	149	121	83	100	92	53	16	-11	17	112	135	166	208	139	158	174	126	144	133
투자활동	-190	-126	-128	-114	-107	-98	-194	-232	-292	-317	-304	-180	-124	-121	-146	-283	-299	-304	-304	-230	-183	-102	-66	-65	-70	-91	-93	-73	-68	-81	-130	-321	-333	-348	-279	-105	-87	-59	-77	-86	-91
재무활동	-332	-267	-261	-272	-304	-148	14	81	248	230	236	127	93	118	125	241	176	115	158	96	35	50	-47	-45	20	-27	-61	-28	-45	-8	-5	79	74	134	136	-12	-71	-71	-80	-41	11
환율변동	-2	-0.33	0.43	-0.25	-0.59	-1.45	-1.12	-0.39	-0.41	0.21	0.57	0.75	0.79	0.53	0.40	-0.04	-0.06	-0.10	-0.42	0.00	0.24	1.22	0.65	0.76	0.58	-0.30	0.53	-0.47	-0.10	-0.33	0.03	0.11	-0.30	0.20	0.20	0.08	0.42	-0.21	-0.68	-0.30	-0.96
현금의증감	942	767	499	189	38	10	-7	24	17	0.56	0.21	-22	-17	-6	5	-10	-50	-81	-36	8	53	101	37	11	33	-18	-61	-50	-97	-100	-118	-130	-124	-48	66	23	-0.05	44	-33	17	52
자본적지출	-308	-244	-221	-208	-200	-191	-183	-228	-298	-324	-356	-227	-211	-206	-187	-323	-298	-302	-303	-240	-191	-131	-94	-77	-86	-90	-99	-96	-104	-125	-140	-169	-158	-154	-120	-96	-89	-68	-78	-78	-81
잉여현금	1,158	916	666	369	249	67	-9	-52	-236	-238	-289	-196	-197	-209	-161	-291	-225	-194	-192	-98	9	21	55	43	-3	10	-7	-43	-88	-136	-123	-57	-23	12	88	43	69	106	48	65	51

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