버밀리언에너지 VET(VERMILION ENERGY INC) | 재무제표

버밀리언에너지

VET

NYSE

12.71

+ 0.45 (+3.67%) 26.08/27, USD

최근 실적발표 26. 07/31

연환산 연간 분기

손익계산서 * 단위 : 백만달러(CAD)

	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	1,874	1,798	1,765	1,735	1,677	1,593	1,546	1,753	1,868	1,971	2,008	2,316	2,787	3,163	3,415	3,336	2,895	2,452	2,041	1,616	1,366	1,163	1,141	1,244	1,361	1,634	1,747	1,737	1,800	1,698	1,526	1,407	1,184	1,074	1,024	975	964	910	829	802	810
매출원가	711	727	705	672	633	611	625	701	747	781	779	810	843	844	813	774	704	657	637	623	595	575	613	658	693	760	734	662	608	500	409	357	318	302	286	278	270	258	262	268	273
매출총이익	1,163	1,071	1,060	1,062	1,043	982	921	1,052	1,122	1,190	1,229	1,506	1,944	2,319	2,602	2,562	2,191	1,794	1,403	993	771	588	528	586	668	874	1,014	1,075	1,193	1,198	1,117	1,050	866	772	739	698	694	653	567	533	537
판매관리비	88	88	98	93	90	86	74	79	85	85	81	74	68	63	58	62	60	55	53	54	54	59	61	59	60	59	59	55	55	53	52	55	54	53	54	50	50	52	53	54	55
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	-286	-390	-410	228	232	207	174	-866	-811	-757	-702	685	1,172	1,566	2,068	2,087	1,702	1,895	2,018	1,574	1,281	475	-1,871	-1,852	-1,738	-1,544	143	214	343	395	364	341	205	128	104	71	42	-5	-119	-272	-418
EBITDA	417	55	338	690	718	805	822	89	64	290	598	2,284	2,605	2,904	2,769	2,269	1,683	1,706	2,070	1,622	1,683	999	-1,187	-1,126	-983	-735	930	1,341	1,322	1,159	1,068	612	546	668	700	656	691	527	387	309	207
영업외이익	-87	-673	-360	-602	-579	-109	-60	140	76	229	509	898	759	682	66	-424	-660	-836	-563	-564	-210	-40	68	120	143	119	79	384	244	71	63	-323	-206	11	78	69	111	-10	-47	47	86
법인세	-45	-70	40	21	7	-16	26	-16	-18	5	-41	538	667	749	738	324	128	58	233	186	172	59	-360	-349	-273	-180	108	161	154	101	83	-5	6	39	62	33	20	-42	-63	14	-25
중단손익	3	-305	-289	-290	-285	50	49	38	26	0	0	0	0	0	0	0	0	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	-446	-814	-654	-234	-185	-34	-47	-832	-826	-616	-238	961	1,175	1,409	1,313	1,262	844	933	1,149	746	824	301	-1,517	-1,458	-1,399	-1,325	33	355	350	286	272	-43	-67	42	62	50	74	-30	-160	-298	-367

재무상태표 * 단위 : 백만달러(CAD)

	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	82	16	19	46	69	24	132	191	268	255	141	0	51	100	14	8	0.68	5	6	0	0	4	7	5	5	17	29	10	35	5	27	24	39	19	47	42	16	1.15	63	21	5
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	285	268	262	188	279	306	298	274	258	365	243	302	288	335	374	391	369	397	329	282	206	241	196	179	233	188	211	247	197	253	260	248	230	166	166	125	110	106	132	145	163
재고자산	57	39	47	45	63	49	41	29	45	32	57	27	21	31	20	31	26	24	20	23	29	25	13	17	22	16	29	16	23	17	28	28	22	22	17	14	19	22	15	12	20
장기투자	43	46	44	76	77	79	79	79	80	80	73	68	59	52	56	48	38	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	4,809	4,882	4,789	5,407	5,360	6,426	5,243	5,199	5,188	5,140	5,081	6,283	6,235	6,227	5,962	5,646	5,421	5,175	5,057	4,916	4,816	4,072	3,361	3,352	3,553	3,531	5,302	5,390	5,508	5,669	5,620	5,336	5,122	3,853	3,630	3,687	3,712	3,705	3,708	3,549	3,576
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	51	125	31	69	105	80	198	128	139	158	182	136	129	131	126	256	292	454	375	374	298	354	484	490	441	422	197	200	205	228	219	258	240	97	80	89	96	116	152	148	135
기타자산	163	170	153	121	755	121	125	184	203	294	458	346	397	410	440	229	134	144	118	156	58	32	47	82	109	198	98	96	67	53	116	26	29	29	35	53	60	34	18	40	46
자산총계	5,489	5,547	5,344	5,954	6,708	7,084	6,116	6,084	6,183	6,325	6,236	7,161	7,180	7,285	6,991	6,609	6,282	6,199	5,905	5,750	5,407	4,727	4,109	4,126	4,362	4,372	5,866	5,959	6,035	6,225	6,271	5,919	5,683	4,187	3,975	4,011	4,013	3,984	4,087	3,915	3,945
매입채무등	412	435	471	413	404	544	425	345	361	406	380	369	429	470	481	445	423	399	441	365	347	312	298	247	310	442	312	311	266	358	450	387	299	242	219	203	173	190	182	176	221
차입금	1,355	1,303	1,293	1,315	2,004	1,931	1,018	1,025	1,009	962	947	1,003	955	980	1,133	1,463	1,579	1,436	1,591	1,827	1,842	1,984	2,010	2,153	2,221	2,085	2,018	2,053	1,997	1,972	1,904	1,840	1,638	1,378	1,286	1,319	1,281	1,286	1,382	1,334	1,372
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	330	329	340	444	416	485	479	529	660	704	680	742	877	971	819	526	476	440	366	340	318	300	269	278	303	320	342	350	367	391	356	293	284	313	292	328	328	329	320	369	343
기타부채	1,231	1,435	1,019	1,073	1,191	1,242	1,382	1,307	1,322	1,270	1,197	1,195	1,097	1,084	1,157	1,285	1,122	1,595	1,441	1,482	1,040	720	607	469	498	373	741	712	764	767	744	873	812	687	635	599	583	567	626	388	375
부채총계	3,327	3,502	3,122	3,245	4,015	4,202	3,305	3,206	3,352	3,342	3,204	3,309	3,357	3,506	3,590	3,719	3,600	3,871	3,839	4,014	3,546	3,316	3,184	3,147	3,331	3,220	3,413	3,425	3,393	3,488	3,453	3,393	3,032	2,619	2,432	2,449	2,365	2,372	2,509	2,266	2,311
자본금+ 자본잉여금	3,902	3,912	3,919	3,927	3,936	3,951	3,964	3,989	4,056	4,129	4,186	4,221	4,231	4,262	4,279	4,274	4,328	4,317	4,291	4,284	4,277	4,264	4,247	4,236	4,227	4,215	4,194	4,173	4,148	4,117	4,087	4,065	4,048	2,774	2,735	2,698	2,661	2,609	2,554	2,492	2,425
이익잉여금	-2,028	-2,142	-1,980	-1,530	-1,522	-1,278	-1,289	-1,267	-1,333	-1,255	-1,264	-458	-503	-627	-1,002	-1,384	-1,631	-1,979	-2,254	-2,598	-2,451	-2,900	-3,400	-3,342	-3,272	-3,200	-1,791	-1,685	-1,567	-1,454	-1,388	-1,606	-1,484	-1,318	-1,264	-1,194	-1,077	-1,038	-1,006	-926	-836
기타포괄익	287	275	284	312	279	209	136	156	108	108	109	89	96	145	124	0	-16	-9	28	49	36	47	78	85	76	137	50	46	60	74	118	67	87	111	72	58	64	42	30	84	45
자본총계	2,162	2,045	2,222	2,708	2,694	2,881	2,811	2,879	2,831	2,982	3,032	3,852	3,823	3,780	3,401	2,890	2,681	2,329	2,066	1,735	1,862	1,411	925	979	1,031	1,152	2,453	2,534	2,641	2,737	2,817	2,526	2,651	1,567	1,543	1,562	1,648	1,612	1,578	1,649	1,633
주식수(만주)	15,594	15,551	15,386	15,492	15,577	15,560	15,806	15,750	16,106	16,364	16,371	16,639	16,736	16,785	16,842	16,849	16,916	16,833	16,476	16,195	16,503	16,139	15,790	15,830	15,818	15,656	15,609	15,525	15,684	15,455	14,233	15,243	13,460	12,430	12,240	12,128	12,266	12,072	11,569	11,681	11,536

현금흐름표 * 단위 : 백만달러(CAD)

	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	921	891	944	1,023	768	894	968	1,099	1,083	990	1,025	1,176	1,505	1,862	1,814	1,569	1,333	1,056	834	719	601	341	500	586	720	898	823	782	864	846	816	787	619	596	594	603	614	608	510	514	485
투자활동	-86	-172	-1,239	-1,284	-1,755	-1,709	-635	-613	-638	-649	-576	-612	-609	-1,058	-1,059	-1,026	-1,021	-505	-470	-385	-264	-289	-401	-468	-590	-585	-619	-588	-755	-796	-739	-737	-506	-420	-348	-404	-370	-377	-353	-348	-396
재무활동	-822	-727	181	114	786	583	-344	-308	-241	-187	-320	-562	-835	-711	-748	-533	-309	-548	-363	-339	-341	-63	-121	-123	-161	-303	-203	-209	-111	-63	-98	-70	-90	-159	-264	-179	-236	-295	-131	-292	-186
환율변동	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.11	0	-0.11	-0.11	0	0	-0.33	-0.53	-0.53	-0.24	-0.20	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
현금의증감	13	-7	-113	-145	-198	-231	-10	191	217	155	128	-8	50	95	8	8	0.68	0.94	-0.88	-5	-5	-13	-22	-5	-30	11	2	-14	-4	-14	-20	-18	23	18	-16	21	11	-62	21	-127	-93
자본적지출	-581	-587	-635	-644	-620	-615	-623	-565	-570	-626	-590	-617	-675	-621	-552	-528	-411	-377	-375	-289	-254	-217	-367	-408	-504	-555	-523	-586	-604	-592	-518	-429	-374	-353	-320	-392	-352	-373	-341	-331	-395
잉여현금	339	303	309	379	148	279	345	534	513	364	434	559	830	1,241	1,262	1,041	923	680	460	430	348	124	133	178	216	343	300	196	259	254	298	358	245	243	273	212	262	235	169	184	90

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(CAD)

재무상태표 * 단위 : 백만달러(CAD)

현금흐름표 * 단위 : 백만달러(CAD)

지금 살까?

스마트 스코어

경쟁사

마켓스코어

투자매력 점수