VSE VSEC(VSE CORP) | 재무제표

VSE

VSEC

NASDAQ

221.00

-5.90 (-2.60%) 26.08/27, USD

최근 실적발표 26. 08/07

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	1,358	1,181	1,112	1,038	959	880	786	478	505	518	544	797	733	698	669	509	542	548	481	691	656	649	662	707	740	760	753	738	709	690	697	711	716	740	760	780	779	745	692	622	586
매출원가	1,146	1,008	954	897	832	767	684	416	439	450	475	696	644	619	596	467	500	528	465	647	613	581	586	628	657	673	669	657	631	616	625	639	647	669	687	706	703	671	618	547	513
매출총이익	212	173	158	141	127	113	102	62	66	68	69	101	90	79	73	42	42	20	17	43	43	68	75	79	83	87	84	82	78	74	72	72	70	71	73	74	76	75	74	74	74
판매관리비	24	17	13	10	12	13	14	10	10	8	7	8	6	5	4	4	4	4	3	3	3	3	3	4	3	3	4	4	5	4	4	4	3	3	2	4	4	6	7	5	5
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	124	98	90	78	88	68	59	26	31	49	50	79	68	58	54	24	23	-0.39	-3	23	23	14	13	16	19	57	60	59	57	54	54	54	51	52	54	55	56	53	52	53	53
EBITDA	169	122	88	85	95	85	83	73	70	84	98	96	91	85	80	72	69	44	41	48	47	37	38	41	46	84	87	85	83	81	79	79	76	77	80	81	82	80	78	79	79
영업외이익	-21	-38	-84	-61	-56	-30	-8	41	30	23	49	-12	-3	5	3	47	44	38	38	0	0	0	1.11	1.11	1.11	1.11	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
법인세	26	18	16	10	10	6	4	-5	-2	3	4	13	11	10	9	2	2	-3	-4	3	3	4	6	4	5	10	9	10	10	10	10	2	2	4	6	16	17	16	15	16	16
중단손익	-8	-19	-42	-30	-28	-15	-4	21	15	11	25	-6	-2	2	1.40	23	22	19	19	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
순이익	75	50	12	11	19	13	15	14	12	23	39	32	32	31	28	29	29	9	8	8	7	-3	-5	-1.19	1.23	34	37	36	36	35	35	43	40	39	39	29	29	28	27	27	27

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	75	1,239	69	9	17	6	30	8	19	11	8	21	4	0.53	0.31	0.09	0.37	0.50	0.52	0.38	0.34	0.35	0.38	0.55	0.21	0.54	0.73	1.10	0.76	0.83	0.16	0.89	0.62	0.62	0.62	0.47	0.72	0.46	0.43	0.55	0.68
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	275	217	191	176	183	170	158	163	168	145	128	135	120	149	91	135	144	115	108	107	109	107	78	86	100	115	117	124	120	109	101	91	93	91	98	73	81	91	101	86	91
재고자산	867	626	554	464	463	441	434	534	532	521	501	494	428	417	380	350	338	332	323	315	275	283	253	231	223	210	219	203	197	181	166	166	164	149	133	136	136	141	136	129	117
장기투자	28	28	27	26	25	0	0	0	0	0	0	0	0	0	0	0	0	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	259	142	141	126	124	116	114	108	107	102	87	78	64	83	62	69	67	71	70	68	64	60	57	58	58	59	64	68	69	67	50	51	53	54	55	57	58	60	62	63	64
무형자산	2,763	958	937	631	637	615	625	551	556	462	466	465	305	344	304	344	348	352	357	358	340	344	342	346	350	388	409	402	407	412	294	298	302	306	310	314	318	322	326	330	334
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	130	101	109	128	153	385	381	100	112	96	161	150	152	51	163	60	50	50	60	64	62	58	50	50	55	39	37	29	32	34	28	30	29	30	33	40	27	31	36	31	29
자산총계	4,397	3,311	2,029	1,560	1,602	1,733	1,743	1,464	1,494	1,337	1,350	1,343	1,073	1,044	1,000	958	947	921	919	913	850	853	780	771	788	811	846	828	827	804	639	637	641	630	629	619	620	645	662	639	635
매입채무등	187	148	155	112	140	141	145	123	145	155	173	138	105	142	129	119	113	95	115	97	64	74	73	63	76	68	68	72	74	59	57	48	58	76	66	49	52	71	94	59	54
차입금	1,026	403	336	394	417	504	470	479	500	513	454	483	393	383	305	321	333	330	312	321	300	277	274	274	284	299	294	294	305	302	180	194	201	183	193	202	221	238	237	254	255
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	105	17	12	0	0	0	0	0	4	7	7	10	4	9	5	10	8	10	9	11	11	17	15	12	11	16	18	18	19	19	18	18	19	20	19	28	29	30	30	28	30
기타부채	147	77	86	71	65	112	139	74	64	48	99	103	103	53	112	62	61	62	65	73	73	71	62	71	73	63	102	89	83	87	55	56	52	48	57	64	48	43	46	50	56
부채총계	1,464	644	590	577	623	757	754	676	713	724	734	733	604	587	550	512	516	497	501	502	449	439	424	420	445	445	483	472	480	467	310	317	329	326	336	342	349	382	407	390	394
자본금+ 자본잉여금	2,485	2,243	1,043	598	597	593	592	406	404	232	230	228	97	95	94	92	91	91	89	88	86	86	32	32	32	31	30	30	30	30	27	28	27	27	25	25	25	25	23	23	24
이익잉여금	448	422	396	384	383	381	392	382	372	377	385	375	367	359	351	348	340	333	328	323	316	329	325	320	313	337	334	327	318	309	301	293	284	276	268	252	245	238	232	226	219
기타포괄익	0	1	1	1	1	2	3	0	5	5	2	7	5	3	5	5	0	0	0	0	-1	-1	-1	-2	-2	-2	-1	-1	-1	-1	0	1	1	0	0	0	0	0	0	0	-1
자본총계	2,933	2,666	1,439	983	980	976	988	788	781	613	617	610	469	457	450	445	431	424	417	411	401	414	356	350	343	366	363	356	346	338	328	321	311	303	293	277	271	264	255	249	242
주식수(만주)	3,138	2,783	2,123	2,075	2,073	2,074	1,797	1,847	1,720	1,593	1,418	1,505	1,291	1,292	1,282	1,283	1,281	1,280	1,263	1,277	1,270	1,217	1,103	1,110	1,104	1,110	1,104	1,106	1,107	1,097	1,093	1,093	1,091	1,089	1,086	1,085	1,086	1,084	1,082	1,082	1,082

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	27	11	27	45	31	1.39	-31	-58	-53	-52	-22	-38	-37	-22	8	9	16	0.59	-18	-30	-41	-7	36	36	37	24	18	33	27	7	19	14	28	63	50	58	51	32	47	47	49
투자활동	-2,155	-303	-276	-100	-99	-297	-264	-95	-301	-188	-236	-227	-19	-18	-2	-5	-43	-44	-62	-60	-20	-19	20	18	18	13	-123	-121	-118	-114	-1.30	-2	-4	-4	-3	-3	-3	-5	-6	-12	-16
재무활동	2,187	1,521	290	56	66	296	316	141	369	250	265	285	60	41	-6	-4	26	43	79	90	61	26	-56	-55	-55	-37	105	88	92	107	-18	-12	-24	-59	-47	-56	-48	-27	-41	-35	-33
환율변동	-0.13	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	58	1,229	40	0.88	-2	-0.06	21	-13	15	10	7	21	4	0.03	-0.04	-0.29	0.03	0.15	0.14	-0.17	0.12	-0.20	-0.36	-0.54	-0.55	-0.29	0.57	0.21	0.14	0.21	-0.46	0.42	-0.09	0.16	0.20	-0.08	0.04	-0.13	-0.31	0.36	0.24
자본적지출	-28	-25	-21	-18	-17	-16	-21	-25	-24	-24	-19	-15	-15	-13	-11	-10	-8	-10	-10	-9	-7	-5	-2	-2	-3	-7	-10	-8	-7	-3	-3	-4	-4	-4	-3	-3	-3	-5	-6	-8	-9
잉여현금	-1.12	-14	6	27	13	-14	-52	-84	-78	-76	-40	-52	-52	-35	-3	-2	8	-9	-28	-39	-48	-13	34	34	34	16	8	25	19	4	16	11	24	59	47	56	48	27	41	40	39

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