엑셀론 EXC(EXELON CORP) | 재무제표

엑셀론

EXC

NASDAQ S&P500

43.96

-0.48 (-1.08%) 26.08/27, USD

최근 실적발표 26. 07/30

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	25,326	24,786	24,258	24,317	23,766	23,700	23,028	22,925	22,751	22,208	21,727	21,027	19,892	19,313	19,078	18,835	18,853	18,634	17,938	5,253	9,243	12,545	16,663	33,264	33,340	33,707	34,438	34,903	35,377	35,764	35,978	35,550	34,915	34,504	33,558	33,060	33,294	32,539	31,366	30,186	28,585
매출원가	16,304	15,884	15,473	15,627	15,387	15,348	15,127	15,061	14,975	14,662	14,208	13,916	12,958	12,423	12,436	12,451	12,791	12,786	12,223	1,627	5,076	8,136	11,594	25,452	25,130	25,164	25,844	26,503	27,174	27,422	27,790	27,047	26,173	26,574	25,791	25,360	25,628	24,530	24,170	23,677	22,733
매출총이익	9,022	8,902	8,785	8,690	8,379	8,352	7,901	7,864	7,776	7,546	7,519	7,111	6,934	6,890	6,642	6,384	6,062	5,848	5,715	3,626	4,167	4,409	5,069	7,812	8,210	8,543	8,594	8,400	8,203	8,342	8,188	8,503	8,742	7,930	7,767	7,700	7,666	8,009	7,196	6,509	5,852
판매관리비	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
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	5,269	5,217	5,148	5,061	4,757	4,743	4,319	4,315	4,242	4,033	4,023	3,644	3,532	3,522	3,317	3,127	2,872	2,758	2,682	1,797	1,810	1,795	2,191	3,516	4,100	4,376	4,374	4,114	3,907	4,008	3,891	4,472	4,818	4,176	4,155	3,687	3,462	3,809	3,212	3,105	3,038
EBITDA	9,339	9,195	9,061	8,944	8,625	8,603	8,177	8,161	8,092	7,931	7,937	7,541	7,406	7,395	7,499	7,878	9,506	10,611	10,606	10,947	10,160	9,886	9,790	10,107	10,132	10,101	11,106	10,282	10,232	10,210	9,648	10,706	11,000	10,309	10,640	9,945	9,836	10,128	8,986	8,657	7,668
영업외이익	312	287	270	251	240	239	262	273	297	372	408	544	585	621	766	703	1,387	1,360	351	838	384	838	1,072	785	433	27	952	315	432	272	-214	295	346	479	1,058	692	603	532	198	486	204
법인세	581	552	523	444	339	315	207	259	276	303	374	267	292	265	349	318	261	218	38	-71	110	326	-7	289	245	170	774	482	447	369	118	-465	-151	-279	-126	728	617	781	753	894	669
중단손익	0	0	0	0	0	0	0	0	0	0	0	117	117	117	117	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	2,784	2,779	2,768	2,821	2,653	2,710	2,460	2,430	2,423	2,318	2,328	2,144	2,120	2,242	2,170	2,129	2,656	2,592	1,706	1,674	972	1,092	1,963	2,376	2,647	2,610	2,936	2,310	2,271	2,326	2,005	3,729	3,819	3,375	3,779	2,099	1,766	1,938	1,121	1,240	1,379

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	2,421	1,273	1,151	2,049	1,202	1,582	898	1,168	1,464	1,209	927	735	834	903	973	1,190	1,777	2,906	993	3,430	1,957	2,282	1,101	2,343	2,502	1,871	945	1,992	987	1,103	1,596	2,158	900	996	1,105	1,523	788	863	888	2,218	1,848
단기투자	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,507	749	568	644	472	573	656	679	601	526	652	804	696	799	978	976	699	833	847	917	754	759
매출채권등	4,259	4,692	5,082	3,999	4,113	4,016	3,754	3,660	3,709	3,585	3,361	3,314	3,030	3,359	3,561	3,430	3,187	3,043	2,865	4,660	4,492	4,816	4,629	4,293	4,302	5,381	6,175	5,273	5,133	4,564	5,863	4,239	4,094	4,190	4,445	3,854	3,825	3,886	4,158	4,061	3,671
재고자산	894	846	868	888	868	833	853	855	824	788	801	762	710	652	755	757	624	512	581	1,818	1,702	1,632	1,722	1,716	1,781	1,687	1,768	1,783	1,670	1,559	1,685	1,665	1,590	1,471	1,651	1,668	1,601	1,561	1,638	1,562	1,500
장기투자	327	317	312	307	297	289	290	279	270	263	251	246	238	234	232	230	235	244	250	1,100	864	922	995	827	890	1,043	972	958	1,155	1,074	1,077	1,098	1,093	1,167	977	1,060	1,102	1,187	1,121	1,261	1,048
유형자산	87,123	85,564	84,318	82,100	80,609	79,177	78,182	76,661	75,646	74,604	73,593	72,458	71,300	70,117	69,076	67,572	66,456	65,465	103,067	82,852	82,120	82,588	82,584	82,561	81,748	81,017	80,233	78,593	78,030	77,460	76,707	75,840	75,284	74,711	74,202	73,067	72,748	72,630	71,555	71,214	70,693
무형자산	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,630	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,677	6,672	6,696
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	0	0	0	0	0	0	0	0	0
기타자산	18,851	18,223	18,209	17,566	17,428	16,957	17,177	16,817	16,570	16,132	16,293	15,114	15,338	15,030	14,122	13,646	13,386	13,898	18,627	30,577	30,835	30,515	30,965	28,878	27,840	26,345	27,528	26,861	27,418	28,504	25,225	27,112	26,812	26,828	26,737	29,925	29,530	29,417	27,950	26,793	26,563
자산총계	120,505	117,545	116,570	113,539	111,147	109,484	107,784	106,070	105,113	103,211	101,856	99,259	98,080	96,925	95,349	93,455	92,295	92,698	133,013	132,621	129,396	130,000	129,317	127,767	126,313	124,677	124,977	122,738	121,596	121,593	119,634	119,485	117,249	117,018	116,770	118,473	117,104	117,068	114,904	114,535	112,778
매입채무등	3,480	3,124	3,726	3,245	3,048	2,698	2,999	2,653	2,815	2,819	2,851	2,689	2,511	2,767	3,387	2,698	2,456	2,181	2,384	3,699	3,552	3,435	3,567	3,187	3,052	2,888	3,565	3,353	3,253	3,332	3,805	3,353	3,118	3,212	3,537	3,137	3,142	3,019	3,449	3,052	2,834
차입금	52,673	51,240	50,080	49,921	48,844	48,270	46,649	46,076	46,191	45,370	44,008	43,195	42,623	41,784	40,050	38,663	38,687	39,452	60,216	41,701	40,965	42,047	39,333	39,160	40,135	40,025	37,799	37,713	37,134	37,112	36,528	36,514	35,978	36,151	35,582	35,964	36,332	37,378	35,913	36,051	35,826
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	14,348	14,201	13,715	13,519	13,221	13,081	12,793	12,551	12,358	12,199	11,956	11,792	11,547	11,483	11,250	11,113	11,240	11,089	10,611	13,816	13,194	13,129	13,035	13,058	12,720	12,242	12,351	12,133	11,826	11,642	11,321	11,702	11,484	11,344	11,235	19,250	18,521	18,518	18,138	18,115	17,662
기타부채	19,717	19,100	19,718	18,234	17,928	17,363	17,976	17,736	17,172	16,343	16,875	16,113	16,320	15,825	15,918	16,399	16,256	16,485	25,007	39,146	37,185	37,076	38,514	37,259	35,535	34,906	36,689	35,187	35,476	35,803	34,933	34,528	33,830	33,746	34,229	29,805	29,819	29,862	29,792	29,831	29,134
부채총계	90,807	88,230	87,772	85,426	83,527	81,877	80,863	79,448	78,961	77,150	76,101	73,789	73,001	71,859	70,605	68,873	68,639	69,207	98,218	98,362	94,896	95,687	94,449	92,664	91,442	90,061	90,404	88,386	87,689	87,889	86,587	86,097	84,410	84,453	84,583	88,156	87,814	88,777	87,292	87,049	85,456
자본금+ 자본잉여금	22,417	22,006	21,983	21,441	21,421	21,394	21,215	21,197	21,029	21,006	20,991	20,833	20,818	20,798	20,785	20,772	20,196	20,176	20,201	20,148	19,331	19,289	19,250	19,239	19,213	19,180	19,151	19,115	19,086	19,048	18,993	18,940	18,885	18,850	18,841	18,739	18,737	16,480	16,467	16,429	16,395
이익잉여금	8,031	8,065	7,577	7,387	6,917	6,931	6,426	6,161	5,835	5,767	5,490	5,233	4,891	4,907	4,597	4,502	4,161	4,028	16,942	16,926	16,098	16,072	16,735	16,749	16,622	16,475	16,267	15,871	15,452	15,321	14,743	14,949	14,551	14,346	14,081	11,950	11,442	12,720	12,030	12,121	11,926
기타포괄익	-750	-756	-762	-715	-718	-718	-720	-736	-712	-712	-726	-596	-630	-639	-638	-692	-701	-713	-2,750	-3,223	-3,289	-3,346	-3,400	-3,104	-3,132	-3,173	-3,194	-2,963	-2,990	-3,012	-2,995	-2,869	-2,921	-2,965	-3,026	-2,589	-2,633	-2,670	-2,660	-2,523	-2,565
자본총계	29,698	29,315	28,798	28,113	27,620	27,607	26,921	26,622	26,152	26,061	25,755	25,470	25,079	25,066	24,744	24,582	23,656	23,491	34,393	33,851	32,140	32,015	32,585	32,884	32,703	32,482	32,224	32,023	31,548	31,357	30,741	31,020	30,515	30,231	29,896	28,100	27,546	26,530	25,837	26,027	25,756
주식수(만주)	102,800	102,600	101,200	101,300	101,200	100,900	100,300	100,400	100,100	100,100	99,700	99,700	99,600	99,600	98,700	98,900	98,200	98,100	98,000	98,000	97,900	97,800	97,700	97,700	97,600	97,600	97,400	97,400	97,400	97,200	96,900	97,000	96,900	96,800	94,900	96,500	93,600	93,000	92,700	92,700	92,600

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	7,212	6,778	6,254	6,436	5,826	5,777	5,569	5,554	5,396	5,211	4,703	4,021	3,391	3,572	4,870	3,012	5,114	6,055	3,012	4,154	2,693	1,894	4,235	5,482	6,441	6,695	6,659	7,368	7,673	8,186	8,644	8,482	8,454	7,908	7,480	6,771	6,803	8,062	8,461	9,305	8,200
투자활동	-9,123	-8,939	-8,525	-8,028	-7,537	-7,217	-7,042	-6,974	-7,167	-7,271	-7,375	-7,519	-7,319	-7,042	-6,990	-6,092	-5,473	-5,231	-3,317	-3,435	-2,807	-2,166	-4,336	-5,157	-6,520	-7,549	-7,260	-7,440	-7,447	-7,763	-7,834	-7,837	-7,836	-7,545	-7,971	-7,974	-8,554	-9,185	-15,450	-15,352	-15,153
재무활동	3,090	1,876	2,533	2,457	1,427	1,714	1,311	1,706	2,271	2,285	2,683	3,172	3,127	1,555	1,591	869	186	-160	758	285	-557	614	145	-23	1,581	1,532	-58	-71	-76	-208	-219	131	-401	-153	767	641	705	842	1,191	679	2,586
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	0	0	0	0	0	0	0	0	0
현금의증감	1,179	-285	262	865	-284	274	-162	286	500	225	11	-326	-801	-1,915	-529	-2,211	-173	664	453	1,004	-671	342	44	302	1,502	678	-659	-143	150	215	591	776	217	210	276	-562	-1,046	-281	-5,798	-5,368	-4,367
자본적지출	-9,128	-8,941	-8,529	-8,031	-7,590	-7,276	-7,097	-7,029	-7,189	-7,294	-7,408	-7,508	-7,325	-7,106	-7,147	-7,190	-7,448	-7,763	-7,981	-8,412	-8,315	-8,172	-8,048	-7,595	-7,449	-7,391	-7,248	-7,356	-7,359	-7,587	-7,594	-7,525	-7,546	-7,455	-7,584	-7,790	-7,954	-8,360	-8,553	-8,498	-8,606
잉여현금	-1,916	-2,163	-2,275	-1,595	-1,764	-1,499	-1,528	-1,475	-1,793	-2,083	-2,705	-3,487	-3,934	-3,534	-2,277	-4,178	-2,334	-1,708	-4,969	-4,258	-5,622	-6,278	-3,813	-2,113	-1,008	-696	-589	12	314	599	1,050	957	908	453	-104	-1,019	-1,151	-298	-92	807	-406

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