쉐이크쉑 SHAK(SHAKE SHACK INC) | 재무제표

쉐이크쉑

SHAK

NYSE

70.55

-2.39 (-3.28%) 26.08/27, USD

최근 실적발표 26. 08/06

연환산 연간 분기

손익계산서 * 단위 : 백만달러(USD)

	26.07/01	26.04/01	25.12/31	25.09/24	25.06/25	25.03/26	24.12/25	24.09/25	24.06/26	24.03/27	23.12/27	23.09/27	23.06/28	23.03/29	22.12/28	22.09/28	22.06/29	22.03/30	21.12/29	21.09/29	21.06/30	21.03/31	20.12/30	20.09/23	20.06/24	20.03/25	19.12/25	19.09/25	19.06/26	19.03/27	18.12/26	18.09/26	18.06/27	18.03/28	17.12/27	17.09/27	17.06/28	17.03/29	16.12/28	16.09/28	16.06/29
매출액	1,552	1,491	1,445	1,373	1,323	1,283	1,253	1,210	1,169	1,125	1,088	1,040	991	950	900	865	831	788	740	694	631	535	523	517	544	605	595	567	529	493	459	431	406	381	359	336	316	291	268	246	225
매출원가	546	521	503	476	455	441	433	422	410	397	385	370	357	344	330	321	308	295	277	260	239	211	205	202	207	220	217	204	189	173	159	149	141	134	127	119	112	104	96	87	80
매출총이익	1,007	970	942	897	868	842	820	788	760	728	703	670	634	606	570	545	523	493	462	434	392	324	318	315	337	385	378	363	340	320	301	282	265	247	232	217	204	187	173	159	145
판매관리비	577	556	537	515	503	498	488	476	462	446	434	418	402	391	377	363	351	328	302	283	257	229	221	217	223	233	226	215	201	187	175	162	151	140	131	121	114	105	96	89	81
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	55	57	63	54	17	6	3	-8	15	9	6	0.90	-10	-15	-27	-27	-25	-21	-16	-22	-26	-53	-44	-31	-16	20	26	28	29	30	32	35	36	35	34	33	32	29	28	26	25
EBITDA	276	269	268	255	218	204	198	184	200	189	179	166	147	133	112	104	99	96	97	85	77	49	54	66	76	104	104	92	79	66	55	182	181	177	174	45	41	37	34	30	26
영업외이익	8	8	8	9	11	12	13	13	12	12	12	12	10	8	6	4	2	2	2	0.76	1.10	3	3	4	2	-2	-2	-3	-4	-5	-5	121	120	119	119	-8	-8	-8	-9	-10	-12
법인세	22	22	23	18	7	4	3	-6	-2	-4	-4	6	4	4	-1.18	-6	-5	-5	-11	-4	-4	-11	0.06	-3	-6	1.43	3	3	9	10	9	150	150	151	151	8	8	7	6	7	6
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	40	41	46	43	20	12	10	9	27	24	20	5	-4	-13	-21	-19	-19	-16	-5	-18	-22	-40	-42	-25	-9	16	20	21	16	14	15	4	4	0.92	-0.32	16	15	13	12	10	8

재무상태표 * 단위 : 백만달러(USD)

	26.07/01	26.04/01	25.12/31	25.09/24	25.06/25	25.03/26	24.12/25	24.09/25	24.06/26	24.03/27	23.12/27	23.09/27	23.06/28	23.03/29	22.12/28	22.09/28	22.06/29	22.03/30	21.12/29	21.09/29	21.06/30	21.03/31	20.12/30	20.09/23	20.06/24	20.03/25	19.12/25	19.09/25	19.06/26	19.03/27	18.12/26	18.09/26	18.06/27	18.03/28	17.12/27	17.09/27	17.06/28	17.03/29	16.12/28	16.09/28	16.06/29
현금성자산	308	314	360	358	337	313	321	311	302	260	225	190	204	293	231	257	278	279	302	321	340	375	147	175	174	88	37	45	30	32	25	29	31	27	22	27	22	16	12	12	68
단기투자	0	0	0	0	0	0	0	0	3	25	69	95	92	0	81	80	80	80	80	80	80	41	37	17	17	16	37	36	36	48	62	62	61	61	63	63	63	58	62	61	0
매출채권등	35	29	33	21	21	18	20	17	16	14	17	14	14	14	14	12	12	12	14	11	12	9	9	8	8	7	10	15	14	9	11	9	7	5	6	5	5	5	6	4	3
재고자산	7	7	7	6	6	5	6	5	5	5	5	5	5	4	4	4	4	4	4	4	4	3	3	2	2	2	2	2	2	2	2	1.38	1.24	1.18	1.26	1.13	0.97	0.90	0.81	0.83	0.64
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	1,225	1,188	1,133	1,066	1,031	1,005	976	964	965	948	929	923	885	859	835	812	773	745	737	709	683	661	643	632	621	631	589	584	544	505	262	242	217	200	187	175	160	147	136	123	111
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	320	325	322	335	341	346	342	344	339	330	326	302	302	302	318	307	305	304	299	301	300	300	287	289	287	281	280	269	258	243	243	243	214	201	186	322	320	320	313	302	275
기타자산	55	55	40	41	39	40	33	34	33	37	35	36	31	34	31	30	28	26	22	14	14	20	19	15	15	14	13	12	15	9	7	6	5	6	6	7	6	9	8	8	9
자산총계	1,950	1,918	1,896	1,827	1,775	1,727	1,697	1,675	1,662	1,619	1,606	1,565	1,533	1,507	1,512	1,502	1,480	1,450	1,458	1,440	1,432	1,408	1,145	1,137	1,124	1,040	968	963	898	847	611	592	537	500	471	600	578	555	538	512	467
매입채무등	24	27	25	24	21	21	24	16	19	15	22	21	17	16	20	17	16	13	20	18	26	24	23	22	21	15	14	16	4	13	12	10	8	7	8	9	9	6	7	6	5
차입금	937	922	886	848	832	819	797	801	787	773	759	756	740	731	714	714	701	680	679	661	643	630	379	371	370	415	335	343	317	292	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	245	245	244	248	248	247	247	248	247	237	236	236	235	235	235	235	235	234	234	234	234	234	233	228	228	227	227	218	212	200	198	201	176	171	158	281	277	274	268	262	236
기타부채	173	170	187	172	155	143	136	132	123	121	119	110	109	105	106	107	100	97	89	84	85	79	75	69	54	60	70	69	65	57	127	110	96	89	79	79	70	64	62	53	47
부채총계	1,379	1,363	1,342	1,292	1,256	1,230	1,203	1,196	1,175	1,147	1,136	1,123	1,101	1,087	1,075	1,074	1,052	1,024	1,022	997	989	968	711	690	673	717	646	645	598	561	337	321	280	267	246	368	357	344	337	321	289
자본금+ 자본잉여금	456	454	452	448	446	442	443	438	434	427	426	423	421	417	415	413	411	407	406	404	402	400	395	386	385	247	245	235	209	199	196	193	178	163	153	148	145	142	135	129	119
이익잉여금	88	72	73	61	48	31	27	18	28	19	17	-7	-15	-22	-3	-10	-8	-7	4	13	15	14	12	32	37	53	54	56	46	37	30	31	26	19	16	29	24	19	17	13	9
기타포괄익	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	544	526	525	509	494	473	470	456	462	446	443	416	406	395	412	403	403	400	410	417	417	414	407	418	422	300	299	291	255	236	226	224	204	182	169	177	169	161	152	142	128
주식수(만주)	4,278	4,269	4,268	4,268	4,266	4,253	4,248	4,247	4,243	4,230	4,230	4,229	4,224	4,216	4,214	4,214	4,213	4,206	4,206	4,205	4,202	4,197	4,144	4,135	4,129	3,756	3,752	3,728	3,715	3,708	3,706	3,703	3,685	3,677	3,673	3,671	3,663	3,640	3,635	3,632	3,628

현금흐름표 * 단위 : 백만달러(USD)

	26.07/01	26.04/01	25.12/31	25.09/24	25.06/25	25.03/26	24.12/25	24.09/25	24.06/26	24.03/27	23.12/27	23.09/27	23.06/28	23.03/29	22.12/28	22.09/28	22.06/29	22.03/30	21.12/29	21.09/29	21.06/30	21.03/31	20.12/30	20.09/23	20.06/24	20.03/25	19.12/25	19.09/25	19.06/26	19.03/27	18.12/26	18.09/26	18.06/27	18.03/28	17.12/27	17.09/27	17.06/28	17.03/29	16.12/28	16.09/28	16.06/29
영업활동	192	200	222	204	183	172	171	168	154	143	132	113	104	89	77	69	57	56	58	53	56	40	37	45	72	80	90	96	80	83	85	80	78	80	71	68	64	55	54	51	48
투자활동	-203	-184	-166	-141	-134	-107	-66	-37	-46	-167	-132	-174	-173	-69	-143	-128	-112	-146	-145	-154	-139	-97	-69	-53	-69	-70	-81	-83	-82	-81	-87	-79	-71	-69	-62	-57	-114	-109	-115	-109	-44
재무활동	-17	-15	-17	-16	-14	-12	-9	-9	-10	-9	-6	-5	-5	-5	-5	-5	-6	-6	242	248	249	345	142	138	141	45	3	2	-0.03	3	4	2	2	0.07	0.97	4	4	3	1.23	0.09	-0.42
환율변동	0.00	0.00	0	0.00	0	0.00	0.00	0.00	0	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
현금의증감	-29	0.73	39	47	35	53	96	121	98	-33	-6	-67	-75	14	-72	-64	-62	-96	156	147	166	287	110	130	144	56	12	15	-1.15	5	3	2	8	11	10	15	-46	-50	-59	-58	3
자본적지출	-203	-184	-166	-141	-137	-132	-135	-134	-137	-145	-146	-161	-162	-149	-143	-127	-112	-106	-101	-91	-76	-73	-69	-73	-88	-101	-107	-108	-107	-95	-88	-80	-73	-66	-62	-56	-53	-53	-54	-46	-42
잉여현금	-12	16	57	63	46	40	36	34	17	-2	-14	-48	-58	-60	-66	-58	-55	-50	-43	-38	-20	-33	-32	-27	-16	-21	-17	-13	-27	-11	-2	-0.81	5	14	9	11	11	2	-0.15	5	6

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