매그나이트 MGNI(MAGNITE INC) | 재무제표

매그나이트

MGNI

NASDAQ

15.84

-0.46 (-2.82%) 25.12/15, USD

11명의 관심

최근 실적발표 25. 11/06

연환산 연간 분기

손익계산서 * 단위 : 백만달러(USD)

	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	16.03/31	15.12/31	15.09/30
매출액	703	685	675	668	661	649	639	620	608	604	589	577	563	549	526	468	389	318	246	222	188	165	160	156	149	141	132	125	115	120	134	156	197	227	255	278	300	298	281	248	196
매출원가	265	258	256	259	261	283	351	410	451	438	373	307	263	255	240	202	156	113	85	78	70	63	56	57	60	60	60	60	60	58	57	57	62	67	71	73	73	72	69	58	43
매출총이익	438	427	419	409	400	366	288	210	157	166	217	270	300	294	285	267	233	205	162	144	118	102	104	99	90	81	72	65	55	62	77	99	134	160	184	205	226	226	212	190	153
판매관리비	265	265	265	263	258	253	259	263	275	285	287	281	280	279	267	235	204	170	145	129	113	98	84	84	82	82	83	87	92	98	102	107	117	128	140	152	161	164	166	154	138
연구개발비	86	86	91	95	96	99	97	94	94	95	95	94	92	88	83	74	68	60	55	52	48	44	41	40	39	38	37	38	40	42	45	48	49	50	51	51	50	49	46	42	38
영업이익	86	76	64	51	46	13	-68	-155	-219	-222	-173	-113	-81	-83	-107	-81	-77	-64	-57	-54	-61	-57	-25	-28	-31	-39	-49	-64	-86	-177	-169	-157	-155	-51	-38	-25	15	12	-0.35	-6	-24
EBITDA	137	127	122	107	103	104	104	114	103	105	109	111	117	114	79	71	38	16	-3	-4	-15	-17	6	4	3	-4	-13	-27	-49	-142	-135	-121	-114	-7	7	19	54	49	34	27	6
영업외이익	-0.69	-3	2	2	1.10	10	16	30	21	17	16	6	10	9	5	6	3	1.49	2	1.45	3	2	0.67	-0.20	0.54	0.52	1.34	1.16	1.10	0.66	-0.66	-0.48	0.18	0.51	2	1.49	0.75	0.57	-1.05	1.40	3
법인세	7	7	11	4	0.10	-2	-6	2	-3	-3	-4	-5	-5	-10	-97	-95	-92	-87	1.06	0.69	-0.41	-0.80	-1.01	-2	-0.45	-0.42	-0.43	0.36	-0.02	-2	-2	-2	-1.39	-5	-0.16	-5	-7	-4	-9	-5	-2
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	58	43	31	23	17	-5	-78	-159	-226	-233	-184	-130	-93	-93	-32	0.07	5	19	-57	-53	-58	-53	-23	-25	-29	-37	-47	-62	-83	-173	-167	-155	-152	-45	-36	-18	24	17	8	0.42	-19

재무상태표 * 단위 : 백만달러(USD)

	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	16.03/31	15.12/31	15.09/30
현금성자산	482	426	430	483	387	326	253	326	311	266	237	326	254	233	205	230	188	193	469	118	104	107	71	89	85	86	81	80	82	72	68	77	100	165	149	149	154	147	137	116	80
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	8	14	32	52	53	39	27	39	41	39	40	29	23	0
매출채권등	1,215	1,303	1,053	1,200	1,164	1,122	1,000	1,176	937	908	875	977	804	886	783	928	765	781	402	472	412	292	158	218	172	178	156	206	155	153	138	166	133	139	134	192	153	158	159	218	159
재고자산	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	2	2	10	13	0
유형자산	163	148	135	119	122	125	120	108	111	115	117	123	120	112	107	111	97	83	66	63	62	64	41	45	47	39	41	33	34	37	41	47	37	34	33	36	29	25	24	25	16
무형자산	1,027	1,017	1,019	1,026	1,033	1,039	1,045	1,051	1,058	1,089	1,169	1,255	1,324	1,361	1,398	1,417	1,455	1,447	257	264	272	280	34	35	23	24	24	25	25	26	26	26	32	84	86	89	119	123	127	130	137
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	34	34	38	26	31	30	37	27	28	29	33	31	27	30	29	27	27	37	22	22	16	14	9	9	8	8	10	8	10	10	13	15	14	13	14	12	10	7	0	9	36
자산총계	2,921	2,927	2,675	2,855	2,738	2,643	2,454	2,689	2,445	2,408	2,430	2,712	2,529	2,622	2,522	2,713	2,533	2,541	1,215	939	866	757	314	395	335	335	311	360	321	330	337	384	355	462	454	520	506	503	487	537	428
매입채무등	1,480	1,530	1,307	1,466	1,385	1,299	1,123	1,372	1,101	1,022	950	1,094	890	973	859	1,001	829	844	437	509	457	347	194	259	207	213	188	240	199	199	191	214	166	174	159	215	186	189	185	248	167
차입금	625	619	617	609	619	623	626	607	680	719	760	814	809	808	806	809	794	777	429	42	45	47	21	23	23	15	14	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	0	0	0	0	0	0.29	0.29	0	4	5	5	5	12	12	12	13	19	19	0.23	0.20	0	0	0	0	0	0	0	0	0	0	0	0	0.04	0.04	0.04	0.04	1.23	7	2	6	10
기타부채	8	9	10	11	9	8	9	8	8	8	9	8	8	8	8	8	14	14	7	6	7	6	1.36	1.23	0.68	0.71	0.85	2	4	4	5	5	5	5	5	5	5	5	4	4	31
부채총계	2,113	2,159	1,933	2,087	2,012	1,930	1,759	1,987	1,793	1,755	1,725	1,921	1,719	1,801	1,685	1,832	1,656	1,654	872	557	510	400	216	283	231	229	203	242	203	203	196	219	171	179	164	220	192	200	191	259	208
자본금+ 자본잉여금	1,449	1,429	1,416	1,434	1,425	1,419	1,400	1,388	1,371	1,353	1,331	1,319	1,305	1,288	1,278	1,277	1,273	1,259	751	777	759	749	450	453	447	443	436	434	432	428	423	419	414	409	406	399	392	384	374	358	320
이익잉여금	-640	-660	-671	-661	-698	-703	-702	-684	-715	-697	-624	-525	-488	-464	-439	-394	-395	-371	-407	-395	-400	-390	-351	-341	-343	-336	-328	-316	-313	-300	-282	-254	-230	-126	-115	-99	-78	-81	-78	-80	-101
기타포괄익	-2	-1	-4	-4	-1	-3	-3	-2	-4	-3	-3	-3	-5	-3	-1	-1	-1	-1	-1	-1	-3	-3	-1	0	-1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
자본총계	808	768	742	768	726	713	695	702	652	653	705	791	811	821	838	881	877	888	342	382	356	357	98	112	104	106	108	118	118	128	142	165	184	283	291	300	314	303	296	278	219
주식수(만주)	15,316	14,826	14,185	14,681	14,869	14,055	13,929	13,662	13,737	13,616	13,466	13,288	13,314	13,243	13,223	13,626	13,150	14,298	11,529	9,670	11,041	10,853	5,486	5,261	5,302	5,235	5,157	5,025	5,051	5,007	4,969	4,886	4,905	4,878	4,833	4,665	4,868	4,634	4,867	4,449	4,130

현금흐름표 * 단위 : 백만달러(USD)

	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	16.03/31	15.12/31	15.09/30
영업활동	222	227	298	235	210	200	185	214	214	172	140	193	172	163	149	127	70	37	-8	-12	-2	5	30	32	10	4	-16	-23	-10	-12	9	22	21	40	52	60	104	81	65	77	23
투자활동	-71	-58	-55	-48	-53	-41	-39	-37	-41	-47	-41	-65	-65	-88	-719	-691	-686	-654	34	33	24	22	-33	-23	-5	12	33	28	-6	-80	-89	-93	-74	-21	-43	-37	-46	-52	-68	-74	-58
재무활동	-56	-71	-65	-29	-82	-98	-129	-178	-118	-92	-66	-30	-39	-34	306	678	699	700	370	7	-3	-4	-6	-0.21	-2	-2	-3	-1.28	-0.62	-0.63	-2	-1.38	-1.20	-0.25	4	10	14	17	18	15	11
환율변동	-0.45	1.25	-0.60	-2	1.42	-0.39	-0.31	0.58	0.86	-0.25	-1.42	-1.42	-3	-1.49	-0.16	-0.68	0.29	1.07	0.96	0.92	0.28	-0.20	-0.29	0.05	-0.25	-0.14	-0.26	-0.17	-0.10	0.01	0.26	0.20	0.10	0.06	-0.13	-0.16	-0.03	-0.19	0.02	-0.16	-0.37
현금의증감	95	100	177	157	77	60	16	-0.28	57	33	32	96	65	40	-264	113	83	84	397	29	20	23	-9	8	3	14	13	4	-17	-93	-82	-73	-55	18	13	33	73	47	15	18	-24
자본적지출	-62	-58	-55	-47	-53	-41	-39	-37	-41	-47	-41	-44	-36	-29	-36	-29	-33	-30	-21	-22	-19	-22	-22	-20	-20	-20	-19	-20	-32	-37	-38	-40	-35	-34	-35	-33	-34	-29	-28	-28	-18
잉여현금	161	169	243	188	157	159	146	177	173	125	99	148	137	134	113	97	37	7	-29	-34	-21	-17	8	12	-10	-16	-36	-43	-42	-50	-29	-19	-15	6	17	27	71	52	37	48	4

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