마그네라 MAGN(MAGNERA CORP) | 재무제표

마그네라

MAGN

NYSE

14.62

-0.22 (-1.48%) 25.12/15 00:00, USD

0명의 관심

최근 실적발표 25. 11/25

연환산 연간 분기

손익계산서 * 단위 : 백만달러(USD)

	25.09/27	25.06/28	25.03/29	24.12/28	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	16.03/31	15.12/31	15.09/30
매출액	3,204	2,919	2,636	2,370	2,187	2,799	2,600	2,420	2,275	1,481	1,488	1,491	1,452	1,360	1,241	1,085	986	939	911	916	912	911	930	928	926	904	884	866	846	846	1,019	800	534	730	750	761	1,633	1,647	1,650	1,667	1,689
매출원가	2,867	2,612	2,352	2,104	1,950	2,437	2,286	2,140	1,995	1,347	1,335	1,343	1,314	1,221	1,104	940	832	785	760	769	769	768	781	780	784	770	755	736	708	701	877	657	441	614	621	629	1,413	1,428	1,441	1,464	1,486
매출총이익	337	307	284	266	237	362	313	280	280	134	153	149	138	139	137	145	154	154	150	148	144	143	149	148	142	134	129	130	138	146	142	144	93	117	130	132	220	219	209	203	203
판매관리비	193	173	157	143	128	141	136	133	136	123	123	125	134	131	132	121	104	103	97	99	97	96	95	95	101	103	106	112	111	112	118	111	142	151	156	153	132	136	128	128	130
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	-25	-190	-186	-165	-132	126	99	85	72	-61	-42	-164	-152	-104	-105	29	54	53	54	49	49	49	55	55	44	33	26	22	29	35	26	33	-49	-34	-27	-22	106	101	99	96	77
EBITDA	181	24	13	19	43	387	330	285	241	-10	13	-105	-88	-39	-42	88	109	106	100	96	19	23	33	30	18	-88	-104	-107	-19	70	76	88	8	37	43	46	170	165	162	159	141
영업외이익	0	0	0	0	0	11	8	4	0	-13	-10	-7	-3	-2	-3	-2	-2	-2	-8	-9	-86	-78	-73	-71	-149	-343	-359	-353	-190	11	30	27	80	66	66	64	-1.12	-0.73	-0.82	-0.33	-0.68
법인세	-7	6	9	12	19	25	34	34	34	13	10	-10	-16	-18	-17	7	18	18	16	12	-11	-12	-8	-9	11	12	8	8	28	26	24	25	-28	-28	-27	-28	16	17	14	14	9
중단손익	0	0	0	0	0	0.93	0.62	0.22	0	-1.17	-0.46	-0.09	0.96	0.67	0.18	0.22	0.04	0.57	0.52	0.52	-0.27	3	3	4	-73	-172	-180	-177	-96	6	15	14	43	36	36	36	0	0	0	0	0
순이익	-159	-298	-261	-206	-154	148	92	64	38	-134	-99	-194	-170	-113	-110	7	27	26	22	21	-33	-28	-19	-22	-57	-165	-178	-178	-108	0.34	2	8	2	9	17	22	72	66	67	65	50

재무상태표 * 단위 : 백만달러(USD)

	25.09/27	25.06/28	25.03/29	24.12/28	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	16.03/31	15.12/31	15.09/30
현금성자산	305	276	282	215	230	34	30	50	53	54	89	111	95	71	80	138	100	84	87	100	59	77	104	126	57	59	77	143	234	107	117	116	84	69	57	55	51	59	70	105	74
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	522	517	492	475	359	178	181	171	168	190	197	196	192	209	221	170	149	144	127	123	134	122	129	124	121	137	129	120	118	188	183	111	186	172	165	153	179	175	167	167	178
재고자산	474	535	508	508	259	305	300	298	302	315	321	309	320	308	292	280	228	220	203	196	193	196	189	190	191	192	185	173	171	271	263	136	257	262	261	250	263	258	256	247	248
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	1,538	1,538	1,590	1,606	998	639	649	663	655	670	676	676	665	690	717	759	605	621	523	543	529	518	517	537	524	542	545	556	498	844	871	515	856	838	804	776	771	748	736	699	697
무형자산	890	937	890	876	850	202	205	214	207	213	214	214	223	278	294	392	282	290	234	246	237	229	227	235	229	242	242	247	133	135	144	142	141	137	130	129	138	139	144	139	144
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	260	309	299	313	111	148	153	167	148	136	154	142	140	140	145	141	92	100	94	79	82	86	78	71	124	124	121	101	597	191	186	711	173	163	157	158	152	147	149	143	196
자산총계	3,989	4,112	4,061	3,993	2,807	1,505	1,517	1,564	1,533	1,577	1,651	1,647	1,636	1,697	1,749	1,881	1,457	1,460	1,268	1,287	1,234	1,227	1,244	1,284	1,246	1,296	1,298	1,340	1,751	1,737	1,765	1,731	1,697	1,642	1,575	1,521	1,554	1,525	1,521	1,500	1,538
매입채무등	356	393	379	333	295	156	134	158	157	161	196	218	208	208	211	214	143	123	115	128	96	94	113	130	110	115	120	121	103	193	188	113	169	179	172	164	164	170	158	173	152
차입금	1,997	2,047	2,053	2,053	39	870	876	860	855	863	864	845	819	812	809	787	462	481	307	314	332	348	350	360	352	385	390	412	646	521	506	481	470	442	410	373	379	367	364	361	389
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	46	73	101	110	78	51	51	52	53	57	55	54	59	63	65	87	75	77	75	77	76	73	72	76	79	79	77	79	57	76	85	84	66	61	58	55	73	75	82	76	101
기타부채	526	468	435	391	256	222	233	236	214	217	223	212	231	224	248	249	214	207	199	191	172	172	166	162	166	174	174	190	337	260	262	344	282	275	266	275	247	236	227	227	250
부채총계	2,925	2,981	2,968	2,887	668	1,300	1,294	1,307	1,279	1,298	1,339	1,329	1,316	1,307	1,332	1,338	893	889	697	709	676	686	701	728	707	753	762	801	1,144	1,050	1,041	1,022	986	957	906	867	863	849	831	837	892
자본금+ 자본잉여금	1,418	1,414	1,408	1,405	2,307	-79	-80	-80	-81	-82	-82	-83	-83	-81	-83	-82	-84	-85	-86	-87	-89	-90	-91	-92	-92	-93	-94	-94	-94	-96	-98	-99	-99	-101	-102	-104	-106	-108	-109	-110	-112
이익잉여금	-159	-119	-101	-60	0	377	393	420	428	448	485	499	533	583	591	706	722	721	726	723	720	719	727	726	776	770	770	770	856	958	971	948	964	957	969	963	985	970	974	963	934
기타포괄익	-195	-164	-214	-239	-168	-93	-90	-83	-94	-88	-90	-98	-130	-111	-91	-80	-76	-65	-68	-59	-73	-88	-93	-78	-146	-134	-140	-137	-155	-175	-149	-141	-154	-171	-197	-205	-186	-186	-175	-190	-176
자본총계	1,064	1,131	1,093	1,106	2,139	206	223	257	254	279	313	318	320	390	417	543	563	571	571	578	558	541	543	556	539	543	536	539	607	687	724	709	711	685	669	654	692	676	690	663	646
주식수(만주)	3,560	3,560	3,540	349	349	348	347	347	346	346	345	344	345	344	343	345	345	345	345	343	343	341	342	339	341	341	340	336	336	342	342	341	339	335	342	339	339	338	337	338	337

현금흐름표 * 단위 : 백만달러(USD)

	25.09/27	25.06/28	25.03/29	24.12/28	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	16.03/31	15.12/31	15.09/30
영업활동	103	168	206	161	192	317	257	206	257	-14	-5	-41	-32	-10	11	71	123	111	109	109	112	121	121	103	26	-1.36	-23	-6	17	0.60	39	53	-8	23	27	31	123	145	143	134	149
투자활동	-8	-5	-6	-32	-39	-91	-85	-66	-88	-32	-34	-33	-329	-327	-493	-490	-194	-196	-24	-27	-28	-27	-27	-27	-206	-205	-206	-218	-53	-34	-63	-81	-3	-52	-55	-62	-122	-115	-100	-77	-99
재무활동	-21	-70	-84	-67	-109	-226	-213	-214	-210	24	46	47	363	331	478	462	112	88	-93	-100	-71	-56	-56	-73	-302	-160	-131	-91	152	53	62	77	63	49	28	-7	-23	-36	-45	-48	-27
환율변동	1.00	7	-8	-14	1.00	5	9	13	13	2	-0.33	-2	-8	-8	-4	-5	-1.28	4	4	5	4	-0.10	-0.55	-0.27	-3	-3	-9	-6	-2	0.28	9	7	3	1.32	-3	-2	-0.85	-1.00	0.78	-3	-3
현금의증감	75	100	108	48	45	6	-31	-61	-28	-20	6	-29	-6	-14	-8	38	40	7	-5	-13	17	39	38	3	-486	-369	-368	-321	114	20	47	56	56	21	-3	-40	-23	-7	-1.31	5	20
자본적지출	-67	-64	-66	-68	-68	-120	-113	-96	-88	-32	-34	-35	-38	-35	-29	-24	-21	-24	-24	-27	-28	-27	-27	-26	-25	-24	-25	-39	-53	-34	-63	-81	-2	-52	-55	-61	-121	-114	-100	-75	-89
잉여현금	36	104	140	93	124	198	145	110	169	-46	-39	-75	-70	-45	-18	47	102	87	84	82	84	94	94	77	0.62	-25	-48	-45	-36	-33	-24	-27	-10	-29	-27	-30	1.43	31	43	58	60

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

미주미초이스 신청하기

종목검색

손익계산서 * 단위 : 백만달러(USD)

재무상태표 * 단위 : 백만달러(USD)

현금흐름표 * 단위 : 백만달러(USD)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수