발코에너지 EGY(VAALCO ENERGY INC) | 재무제표

발코에너지

EGY

NYSE

5.73

-0.05 (-0.78%) 26.08/28 00:00, USD

최근 실적발표 26. 08/11

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	350	312	359	390	469	489	479	506	482	475	455	403	364	366	354	314	292	228	199	155	118	89	67	77	76	83	85	90	98	97	105	94	87	83	77	75	72	70	60	62	65
매출원가	147	142	158	152	164	176	164	173	171	157	153	152	136	123	113	91	93	83	81	64	48	44	37	41	42	39	38	37	35	38	40	43	46	43	40	40	37	34	38	39	40
매출총이익	203	170	201	238	305	313	315	333	311	318	302	250	229	244	242	223	199	144	118	91	70	45	30	36	34	44	47	53	63	59	65	52	42	41	37	35	35	36	22	23	25
판매관리비	35	32	33	35	33	32	30	30	29	27	24	16	12	10	10	13	14	15	15	17	16	14	11	9	11	11	15	13	11	13	11	12	12	10	10	10	10	11	9	13	14
연구개발비	29	31	9	3	3	0	0.05	0.75	2	2	2	1.27	0.13	0.14	0.26	0.54	0.97	2	2	5	4	4	4	0.02	0	0	0	0.00	0.00	0.01	0.01	0.02	0.02	0.01	0.01	0.01	0.00	0.01	0.01	0.71	10
영업이익	-37	-63	-21	83	126	129	136	178	169	169	159	102	100	153	171	173	159	105	79	49	34	14	-27	-15	-18	-11	21	29	44	44	51	39	25	25	20	18	18	17	-4	-70	-105
EBITDA	17	-33	92	189	260	285	287	323	297	284	272	222	195	206	173	148	131	76	81	50	35	22	-11	-0.39	-2	7	34	50	63	58	61	43	30	33	28	23	8	7	-6	-73	-85
영업외이익	-51	-68	2	-10	-9	9	7	19	16	-2	-2	-2	-3	-15	-46	-51	-52	-51	-20	-17	-12	-2	7	4	6	9	11	20	16	13	3	-0.54	-0.61	1.30	0.87	-4	-34	-35	-19	-38	-5
법인세	13	3	15	37	73	75	81	102	95	97	90	59	56	91	71	54	14	-30	-22	-12	2	-3	28	33	43	55	24	31	-39	-45	-43	-53	12	11	10	11	11	11	9	11	12
중단손익	0	0	0	0	0	0	0	0	0	0	0	0.06	0.03	0.01	0	-0.08	-0.08	-0.09	-0.10	-0.13	-0.10	-0.05	-0.10	-0.08	-0.15	-0.32	5	5	5	5	-0.50	-0.52	-0.67	-0.50	-0.62	-0.80	-16	-16	-8	-18	-2
순이익	-109	-143	-41	29	39	59	58	91	86	65	60	34	35	43	52	68	93	84	82	44	20	14	-48	-44	-55	-57	3	12	94	96	98	91	12	14	10	3	-12	-15	-27	-104	-123

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	32	50	61	26	68	51	91	99	72	113	123	105	48	54	39	71	55	25	51	55	25	21	49	43	47	63	48	59	50	48	35	36	42	34	21	21	22	26	22	29	30
단기투자	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
매출채권등	29	33	45	116	133	123	95	128	108	90	93	24	58	31	136	25	71	48	23	1.05	29	24	4	6	10	0.12	17	8	14	9	13	0.93	10	8	7	10	9	6	10	6	7
재고자산	5	10	2	9	1.26	8	9	5	7	2	2	9	11	12	3	4	14	5	2	3	3	0.82	4	0.78	0.85	4	1.07	0.78	0.55	1.27	0.79	2	1.30	1.28	3	1.16	0.95	1.14	0.91	0.92	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	0	0	0	0	0	0	0	0	0
유형자산	794	729	671	710	678	658	635	617	635	548	552	559	574	593	589	198	157	131	105	87	90	98	60	65	69	74	102	93	86	89	53	35	21	23	23	24	25	27	28	26	27
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	69	59	62	51	49	54	66	67	71	35	33	41	46	41	45	47	30	56	46	32	7	6	4	5	4	4	28	29	34	38	42	71	8	8	8	7	6	5	5	5	5
기타자산	39	40	72	39	35	34	58	23	24	20	20	89	93	93	43	49	43	44	38	29	27	28	21	16	17	24	16	19	18	16	23	17	18	18	17	14	15	14	15	12	21
자산총계	969	921	913	950	965	927	955	938	917	809	823	828	829	824	856	395	370	309	263	206	182	177	141	135	148	169	212	209	202	202	166	162	100	92	80	77	79	80	81	78	92
매입채무등	41	38	48	18	22	21	15	16	24	21	28	45	47	53	60	30	33	11	22	11	8	12	22	11	19	26	16	18	12	9	8	13	21	15	12	14	15	15	19	13	36
차입금	262	240	146	148	152	96	98	86	87	90	91	89	89	90	89	3	5	9	10	13	16	19	23	26	28	30	33	37	34	37	0	0	0	7	9	11	13	15	14	14	14
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	68	50	83	87	97	109	136	147	124	109	93	109	95	85	81	69	29	9	3	0	13	8	0.86	3	11	16	6	3	0.45	5	3	2	5	2	0	0	0	0	0	0	3
기타부채	217	247	192	192	183	196	204	188	190	117	133	140	145	141	159	118	134	126	83	73	68	66	35	32	33	40	47	41	40	35	45	49	54	49	49	45	44	46	48	47	19
부채총계	588	576	470	445	453	423	453	437	424	337	344	383	377	369	390	221	201	154	119	97	104	106	80	71	91	112	102	99	86	85	56	63	80	73	69	70	72	76	81	75	72
자본금+ 자본잉여금	303	304	302	301	299	298	297	295	294	294	299	303	308	313	318	41	40	40	40	40	40	39	38	39	38	38	39	40	42	41	41	41	40	40	40	40	40	39	39	39	39
이익잉여금	77	41	142	207	213	211	210	205	200	179	177	140	141	141	147	133	128	115	104	70	38	33	23	26	19	18	71	70	74	75	69	58	-20	-21	-30	-33	-33	-35	-39	-36	-20
기타포괄익	0	0	0	-2	0	-5	-5	1	-1	0	3	1	3	1	1	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	380	345	443	506	512	504	502	501	494	473	479	444	452	455	466	174	168	155	144	110	78	72	61	65	57	56	110	110	116	116	110	99	20	19	10	7	7	4	-0.36	3	19
주식수(만주)	10,464	10,425	10,405	10,428	10,395	10,378	10,374	10,384	10,367	10,454	10,655	10,643	10,761	10,875	6,998	5,945	5,936	5,917	5,875	5,891	5,857	5,846	5,759	5,774	5,759	5,797	5,914	5,895	5,980	6,068	5,999	6,081	5,985	5,886	5,872	5,881	5,865	5,858	5,838	5,870	5,846

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	196	141	213	112	143	125	114	121	167	203	224	171	137	172	129	133	106	48	50	55	20	2	27	16	30	41	26	30	23	36	37	42	37	20	9	3	0.87	4	-0.08	1.32	14
투자활동	-305	-250	-256	-197	-161	-144	-102	-81	-91	-86	-97	-97	-118	-128	-123	-112	-73	-43	-39	-33	-31	-31	-24	-29	-29	-22	-10	-4	-14	-14	-14	-14	-2	-1.15	-1.50	-19	-4	-16	-17	-34	-61
재무활동	73	108	12	12	13	-43	-43	-47	-53	-58	-57	-52	-40	-29	-18	-8	-6	-2	-0.06	-0.06	-0.05	-0.33	-0.93	-2	-4	-4	-4	-2	-0.20	-7	-9	-11	-13	-8	-6	-4	-2	0.31	-0.14	-0.10	-0.09
환율변동	-0.05	0.02	0.08	0.05	0.33	0.23	0.00	0.16	-0.10	-0.05	-0.15	-0.54	-0.50	-0.53	-0.22	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	-36	-0.82	-31	-73	-4	-63	-31	-7	24	59	69	21	-21	14	-13	13	28	2	11	22	-11	-30	2	-15	-4	15	12	24	9	14	14	17	22	10	2	-20	-5	-12	-17	-14	-47
자본적지출	-330	-275	-256	-196	-160	-144	-102	-81	-91	-86	-97	-97	-118	-128	-123	-112	-73	-43	-39	-33	-31	-31	-24	-29	-29	-22	-10	-4	-14	-14	-14	-14	-2	-1.22	-2	4	2	-7	-8	-28	-37
잉여현금	-134	-134	-43	-84	-17	-20	12	40	76	117	126	74	20	44	6	21	33	4	11	22	-11	-30	3	-13	0.85	19	16	26	9	21	23	28	35	19	7	7	3	-3	-8	-26	-24

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