MSC Industrial Direct Co Inc
MSM85.440USD
+0.250+0.29%
종가 08/04, 16:00（ET）시세는 15분 지연됩니다
85.450USD+85.450장외 거래 (ET)
4.76B시가총액
23.97P/E TTM
분기별
분기별+연간
분기별
연간
YOY
빈 행 숨기기
FY2025Q3
FY2025Q2
FY2025Q1
FY2024Q4
FY2024Q3
FY2024Q2
FY2024Q1
FY2023Q4
FY2023Q3
FY2023Q2
FY2023Q1
FY2022Q4
FY2022Q3
FY2022Q2
FY2022Q1
FY2021Q4
FY2021Q3
FY2021Q2
FY2021Q1
FY2020Q4
FY2020Q3
FY2020Q2
FY2020Q1
FY2019Q4
FY2019Q3
FY2019Q2
FY2019Q1
FY2018Q4
FY2018Q3
FY2018Q2
FY2018Q1
FY2017Q4
FY2017Q3
FY2017Q2
FY2017Q1
FY2016Q4
FY2016Q3
FY2016Q2
FY2016Q1
FY2015Q4
FY2015Q3
FY2015Q2
FY2015Q1
FY2014Q4
FY2014Q3
FY2014Q2
FY2014Q1
FY2013Q4
FY2013Q3
FY2013Q2
FY2013Q1
FY2012Q4
FY2012Q3
FY2012Q2
FY2012Q1
영업활동 현금 흐름 (간접법)
계속 영업활동으로부터의 현금 흐름
-32.33%97.13M
-30.83%54.47M
25.50%101.87M
-19.05%107.26M
-4.72%143.52M
-76.87%78.74M
6.77%81.17M
19.50%132.50M
93.42%150.64M
88981.46%340.42M
31.52%76.02M
30.29%110.88M
281.28%77.88M
-102.44%-383.00K
-44.00%57.80M
-53.19%85.10M
-65.45%20.43M
-77.79%15.70M
21.29%103.23M
28.73%181.80M
-33.28%59.13M
225.64%70.70M
10.73%85.11M
29.07%141.23M
-20.91%88.62M
-40.04%21.71M
-6.24%76.87M
24.75%109.42M
79.35%112.05M
70.62%36.21M
8.68%81.98M
-23.92%87.71M
-39.25%62.48M
-65.14%21.22M
-38.22%75.44M
32.78%115.28M
-10.86%102.84M
700.00%60.87M
111.44%122.11M
89.65%86.82M
53.52%115.37M
-121.54%-10.14M
-44.67%57.75M
-42.78%45.78M
-31.94%75.14M
3.16%47.10M
16.80%104.38M
-10.18%80.01M
55.18%110.40M
63.82%45.66M
93.47%89.37M
--89.08M
--71.14M
--27.87M
--46.19M
계속 영업 순이익
-20.26%56.86M
-36.41%39.15M
-33.90%45.69M
-38.30%53.95M
-25.04%71.31M
-22.38%61.56M
-14.88%69.13M
-16.21%87.44M
-4.59%95.14M
13.06%79.31M
22.57%81.21M
58.41%104.35M
5.04%99.72M
282.35%70.15M
70.87%66.26M
25.16%65.88M
21.53%94.94M
-66.97%18.35M
-40.76%38.78M
-20.99%52.64M
-1.76%78.11M
-18.81%55.56M
-11.83%65.45M
-8.76%66.62M
0.56%79.51M
-41.79%68.43M
24.58%74.23M
20.20%73.02M
25.83%79.07M
118.73%117.55M
10.13%59.59M
-1.78%60.75M
-3.05%62.84M
8.52%53.74M
-1.68%54.10M
4.78%61.85M
2.33%64.82M
-3.89%49.52M
-4.16%55.03M
-6.04%59.02M
-2.09%63.34M
4.07%51.53M
-2.76%57.42M
11.42%62.81M
3.76%64.70M
-11.71%49.51M
-6.55%59.05M
-18.20%56.38M
-11.19%62.35M
-6.64%56.08M
5.60%63.19M
--68.92M
--70.21M
--60.07M
--59.84M
영업 손익
14.63%22.83M
11.65%22.99M
9.60%21.68M
8.37%20.60M
5.38%19.92M
10.36%20.59M
6.55%19.78M
5.89%19.01M
8.36%18.90M
6.14%18.66M
6.66%18.57M
0.92%17.95M
18.44%17.44M
-50.57%17.58M
1.77%17.41M
0.35%17.79M
-13.58%14.73M
105.71%35.56M
0.47%17.11M
5.27%17.73M
3.51%17.04M
6.52%17.29M
7.44%17.02M
5.10%16.84M
4.03%16.46M
4.32%16.23M
0.62%15.85M
-1.37%16.02M
-0.60%15.83M
1.24%15.56M
1.96%15.75M
-12.61%16.24M
-11.36%15.92M
-11.96%15.37M
-13.82%15.45M
5.40%18.59M
1.77%17.96M
0.13%17.46M
5.37%17.93M
6.28%17.63M
8.32%17.65M
8.97%17.43M
5.92%17.01M
7.15%16.59M
26.07%16.30M
44.80%16.00M
60.27%16.06M
63.97%15.48M
45.06%12.93M
29.28%11.05M
28.10%10.02M
--9.44M
--8.91M
--8.55M
--7.82M
이연 세금
32.28%-726.00K
----
----
41.59%10.78M
-17.16%-1.07M
----
----
-31.44%7.61M
---915.00K
----
----
181.57%11.10M
--0.00
---341.00K
----
-276.33%-13.61M
----
----
----
-46.01%7.72M
----
----
----
-33.88%14.30M
--0.00
----
----
60.38%21.62M
--0.00
---41.20M
----
-10.63%13.48M
--0.00
--0.00
100.00%0.00
-0.25%15.09M
100.00%0.00
100.00%0.00
---78.00K
27.85%15.12M
---28.00K
---60.00K
----
85.99%11.83M
----
----
----
2546.15%6.36M
-100.00%0.00
100.00%0.00
-100.00%0.00
---260.00K
--5.01M
---6.18M
--4.20M
기타 비현금 항목
372.12%3.88M
226.71%7.68M
53.48%9.01M
-36.58%6.14M
-122.66%-1.42M
-69.97%2.35M
-22.21%5.87M
33.10%9.69M
-4.51%6.28M
26.32%7.83M
24.50%7.54M
-25.77%7.28M
28.13%6.58M
-82.33%6.20M
-11.47%6.06M
10.88%9.81M
-43.53%5.14M
355.66%35.06M
-15.18%6.84M
405.37%8.84M
206.95%9.10M
137.79%7.70M
186.78%8.07M
-11.71%1.75M
91.28%2.96M
89.35%3.24M
65.72%2.81M
-15.12%1.98M
11.28%1.55M
-35.14%1.71M
117.69%1.70M
292.44%2.33M
1388.89%1.39M
23.65%2.63M
-72.56%780.00K
-72.63%595.00K
-107.19%-108.00K
519.48%2.13M
316.86%2.84M
199.04%2.17M
5462.96%1.50M
-73.31%344.00K
54.70%-1.31M
-20.20%727.00K
-90.56%27.00K
259.33%1.29M
-23.94%-2.89M
-8.53%911.00K
158.25%286.00K
-37.12%-809.00K
-87.85%-2.33M
--996.00K
---491.00K
---590.00K
---1.24M
운전자본의 변동
-80.98%9.74M
-81.26%-19.19M
214.93%21.73M
113.59%9.97M
94.38%51.20M
-104.61%-10.59M
48.22%-18.91M
118.81%4.67M
152.18%26.34M
332.88%229.62M
3.17%-36.52M
-3103.51%-24.81M
48.95%-50.49M
-26.28%-98.60M
-204.85%-37.71M
-99.08%826.00K
-99.96%-98.90M
-460.08%-78.08M
469.44%35.97M
139.60%89.88M
-243.73%-49.46M
80.17%-13.94M
52.14%-9.74M
629.92%37.51M
-221.75%-14.39M
-14.93%-70.29M
-2294.28%-20.34M
21.42%-7.08M
155.99%11.82M
-12.85%-61.16M
-38.93%927.00K
-158.99%-9.01M
-226.25%-21.11M
-360.74%-54.20M
-96.43%1.52M
241.16%15.27M
-43.34%16.72M
85.78%-11.76M
306.07%42.52M
78.77%-10.82M
401.45%29.51M
-221.10%-82.69M
-174.04%-20.64M
-1539.70%-50.96M
-131.78%-9.79M
-2.62%-25.75M
96.50%27.87M
-152.89%-3.11M
279.03%30.81M
33.46%-25.10M
150.21%14.18M
--5.88M
---17.21M
---37.72M
---28.25M
-채권 변동
-334.06%-14.32M
168.42%10.06M
-97.85%455.00K
6420.83%6.26M
123.28%6.12M
-105.37%-14.70M
37703.57%21.17M
100.97%96.00K
46.77%-26.28M
744.37%273.78M
100.26%56.00K
-342.28%-9.91M
-30.93%-49.37M
-18.79%-42.49M
-496.58%-21.80M
-91.91%4.09M
-222.77%-37.71M
-665.87%-35.77M
-242.50%-3.66M
1464.36%50.56M
-20.82%-11.68M
52.73%-4.67M
124.13%2.56M
121.00%3.23M
-390.12%-9.67M
57.36%-9.88M
-14.41%-10.63M
28.40%-15.39M
78.20%-1.97M
43.01%-23.17M
-809.99%-9.29M
-3653.72%-21.50M
-61.87%-9.05M
-715.46%-40.66M
-108.12%-1.02M
202.50%605.00K
-321.96%-5.59M
72.43%-4.99M
223.97%12.57M
101.35%200.00K
73.28%-1.32M
-1.38%-18.09M
-164.60%-10.14M
-67.80%-14.83M
-278.25%-4.96M
-1.91%-17.84M
-148.30%-3.83M
-13930.16%-8.84M
143.69%2.78M
4.56%-17.50M
245.74%7.93M
---63.00K
---6.37M
---18.34M
---5.44M
-재고 자산 변동
-105.39%-1.07M
-133.70%-9.19M
-68.11%5.49M
1394.41%20.85M
-8.16%19.77M
249.19%27.26M
280.94%17.22M
105.44%1.40M
198.58%21.53M
45.08%-18.27M
-1160.40%-9.52M
-6.02%-25.63M
65.99%-21.84M
20.02%-33.27M
-103.29%-755.00K
-172.13%-24.17M
-213.28%-64.22M
-142.15%-41.60M
11.26%22.95M
2829.28%33.51M
-286.86%-20.50M
50.69%-17.18M
310.42%20.63M
117.61%1.14M
58.80%10.97M
-18.54%-34.84M
-130.17%-9.80M
-193.28%-6.50M
547.12%6.91M
-167.42%-29.39M
58.65%-4.26M
-59.08%6.96M
-153.66%-1.54M
-140.23%-10.99M
-174.46%-10.30M
344.95%17.02M
160.27%2.88M
305.96%27.32M
130.88%13.83M
118.64%3.82M
86.62%-4.78M
-158.46%-13.27M
-1506.28%-44.79M
-338.84%-20.52M
-21937.65%-35.70M
1.61%22.69M
-46.15%3.19M
-479.31%-4.67M
98.90%-162.00K
263.20%22.33M
136.67%5.92M
---807.00K
---14.69M
---13.68M
---16.13M
-선급 비용 변경
-68.78%8.49M
-22.76%-8.20M
83.61%-2.63M
80.70%-2.46M
113.23%27.20M
-142.16%-6.68M
29.56%-16.04M
-178.97%-12.75M
131.99%12.76M
226.40%15.84M
-645.64%-22.76M
-116.03%-4.57M
148.05%5.50M
49.97%-12.53M
292.44%4.17M
414.56%28.52M
-25.36%-11.44M
-222.30%-25.05M
-1091.21%-2.17M
119.49%5.54M
-462.55%-9.13M
31.32%-7.77M
91.10%-182.00K
143.02%2.52M
-43.57%2.52M
-530.71%-11.31M
-22.91%-2.04M
-103.75%-5.87M
206.14%4.46M
56.61%-1.79M
-143.86%-1.66M
51.62%-2.88M
-141.98%-4.20M
42.05%-4.13M
217.54%3.79M
-2078.41%-5.96M
-19.18%10.01M
-7.68%-7.14M
32.75%-3.23M
120.89%301.00K
2770.47%12.39M
12.91%-6.63M
-250.14%-4.80M
-115.14%-1.44M
71.74%-464.00K
-42.68%-7.61M
176.78%3.19M
81.66%9.52M
37.83%-1.64M
1.62%-5.33M
-10.23%-4.16M
--5.24M
---2.64M
---5.42M
---3.77M
-미지급금 및 발생비용 변동
549.84%22.04M
62.64%-5.94M
173.99%24.72M
-136.41%-8.15M
-85.44%3.39M
56.70%-15.89M
-3261.12%-33.41M
8.52%22.38M
18.37%23.29M
-640.83%-36.71M
107.02%1.06M
1065.74%20.62M
-36.28%19.68M
-117.01%-4.96M
-166.54%-15.05M
-64.74%1.77M
1102.66%30.88M
42.27%29.14M
180.82%22.62M
-84.35%5.02M
83.91%-3.08M
271.26%20.48M
-2123.86%-27.99M
40.79%32.07M
-1327.12%-19.14M
-51.67%-11.96M
-90.71%1.38M
125.06%22.78M
120.76%1.56M
-12045.45%-7.88M
56.53%14.89M
59.19%10.12M
-204.65%-7.51M
100.24%66.00K
-49.32%9.51M
160.93%6.36M
-67.37%7.18M
42.22%-27.03M
-51.90%18.77M
26.24%-10.43M
-27.42%22.00M
-93.75%-46.78M
52.37%39.02M
-392.57%-14.15M
0.87%30.32M
6.80%-24.15M
647.62%25.61M
4.50%4.83M
443.31%30.06M
-1367.82%-25.91M
170.72%3.42M
--4.63M
--5.53M
---1.77M
---4.84M
-기타 유동 자산 변동
-101.09%-5.00K
-95.53%221.00K
92.78%-154.00K
3.91%-123.00K
606.15%459.00K
11338.64%4.95M
-319.69%-2.13M
84.99%-128.00K
-25.29%65.00K
97.00%-44.00K
-1781.48%-508.00K
47.99%-853.00K
-4.40%87.00K
-961.76%-1.47M
-108.33%-27.00K
-304.74%-1.64M
-85.62%91.00K
-75.92%170.00K
-51.57%324.00K
155.05%801.00K
-32.37%633.00K
130.72%706.00K
-11.16%669.00K
30.62%-1.46M
8.71%936.00K
-313.17%-2.30M
-39.86%753.00K
-22.56%-2.10M
-28.43%861.00K
-29.13%1.08M
369.25%1.25M
37.78%-1.71M
-46.27%1.20M
2072.86%1.52M
-179.76%-465.00K
41.61%-2.75M
84.13%2.24M
-96.62%70.00K
709.72%583.00K
-17344.44%-4.71M
19.33%1.22M
79.83%2.07M
125.26%72.00K
99.32%-27.00K
546.93%1.02M
-12.68%1.15M
-126.56%-285.00K
-26.47%-3.95M
-123.90%-228.00K
-11.73%1.32M
-44.75%1.07M
---3.12M
--954.00K
--1.49M
--1.94M
비경상적 투자활동으로 인한 현금 유입
영업활동으로 인한 현금 흐름
-32.33%97.13M
-30.83%54.47M
25.50%101.87M
-19.05%107.26M
-4.72%143.52M
-76.87%78.74M
6.77%81.17M
19.50%132.50M
93.42%150.64M
88981.46%340.42M
31.52%76.02M
30.29%110.88M
281.28%77.88M
-102.44%-383.00K
-44.00%57.80M
-53.19%85.10M
-65.45%20.43M
-77.79%15.70M
21.29%103.23M
28.73%181.80M
-33.28%59.13M
225.64%70.70M
10.73%85.11M
29.07%141.23M
-20.91%88.62M
-40.04%21.71M
-6.24%76.87M
24.75%109.42M
79.35%112.05M
70.62%36.21M
8.68%81.98M
-23.92%87.71M
-39.25%62.48M
-65.14%21.22M
-38.22%75.44M
32.78%115.28M
-10.86%102.84M
700.00%60.87M
111.44%122.11M
89.65%86.82M
53.52%115.37M
-121.54%-10.14M
-44.67%57.75M
-42.78%45.78M
-31.94%75.14M
3.16%47.10M
16.80%104.38M
-10.18%80.01M
55.18%110.40M
63.82%45.66M
93.47%89.37M
--89.08M
--71.14M
--27.87M
--46.19M
현금 흐름 투자
계속적인 투자활동으로부터의 순현금 흐름
-131.06%-9.18M
17.51%29.79M
9.41%20.17M
-8.20%26.05M
25.61%29.57M
68.25%25.35M
-27.73%18.43M
441.31%28.38M
71.04%23.54M
-5.34%15.07M
67.11%25.50M
-151.49%-8.31M
-21.99%13.76M
31.97%15.92M
93.36%15.26M
45.86%16.15M
73.27%17.64M
-7.56%12.06M
-37.80%7.89M
-30.01%11.07M
-20.45%10.18M
-0.42%13.05M
26.22%12.69M
11.98%15.82M
-5.42%12.80M
59.15%13.10M
11.35%10.05M
63.77%14.13M
9.01%13.53M
-36.72%8.23M
-27.76%9.03M
-83.79%8.63M
56.50%12.41M
16.11%13.01M
-19.76%12.50M
302.27%53.22M
-39.12%7.93M
-4.93%11.21M
16.60%15.57M
-10.22%13.23M
-40.65%13.03M
-44.97%11.79M
6.81%13.36M
-45.32%14.73M
-0.19%21.96M
-8.12%21.42M
-26.40%12.51M
42.29%26.95M
92.45%22.00M
157.57%23.31M
105.45%16.99M
--18.94M
--11.43M
--9.05M
--8.27M
자본 지출
-28.47%21.15M
17.51%29.79M
9.41%20.17M
-8.20%26.05M
25.61%29.57M
68.25%25.35M
-27.73%18.43M
72.73%28.38M
71.04%23.54M
-5.34%15.07M
67.11%25.50M
1.75%16.43M
-21.99%13.76M
31.97%15.92M
93.36%15.26M
45.86%16.15M
73.27%17.64M
-7.56%12.06M
-37.80%7.89M
-30.01%11.07M
-20.45%10.18M
-0.42%13.05M
26.22%12.69M
11.98%15.82M
-5.42%12.80M
59.15%13.10M
11.35%10.05M
63.77%14.13M
9.01%13.53M
-36.72%8.23M
-27.76%9.03M
-83.79%8.63M
56.50%12.41M
16.11%13.01M
-19.76%12.50M
302.27%53.22M
-39.12%7.93M
-4.93%11.21M
16.60%15.57M
-10.22%13.23M
-40.65%13.03M
-44.97%11.79M
6.81%13.36M
-45.32%14.73M
-0.19%21.96M
-8.12%21.42M
-26.40%12.51M
42.29%26.95M
92.45%22.00M
157.57%23.31M
105.45%16.99M
--18.94M
--11.43M
--9.05M
--8.27M
유형자산 처분으로 인한 순현금 흐름
-131.06%-9.18M
17.51%29.79M
9.41%20.17M
-8.20%26.05M
25.61%29.57M
68.25%25.35M
-27.73%18.43M
441.31%28.38M
71.04%23.54M
-5.34%15.07M
67.11%25.50M
-151.49%-8.31M
-21.99%13.76M
31.97%15.92M
93.36%15.26M
45.86%16.15M
73.27%17.64M
-7.56%12.06M
-37.80%7.89M
-30.01%11.07M
-20.45%10.18M
-0.42%13.05M
26.22%12.69M
11.98%15.82M
-5.42%12.80M
59.15%13.10M
11.35%10.05M
63.77%14.13M
9.01%13.53M
-36.72%8.23M
-27.76%9.03M
-83.79%8.63M
56.50%12.41M
16.11%13.01M
-19.76%12.50M
302.27%53.22M
-39.12%7.93M
-4.93%11.21M
16.60%15.57M
-10.22%13.23M
-40.65%13.03M
-44.97%11.79M
6.81%13.36M
-45.32%14.73M
-0.19%21.96M
-8.12%21.42M
-26.40%12.51M
42.29%26.95M
92.45%22.00M
157.57%23.31M
105.45%16.99M
--18.94M
--11.43M
--9.05M
--8.27M
사업 거래로 인한 순현금 흐름
-100.00%0.00
94.43%-550.00K
---240.00K
---14.13M
-97.44%9.00K
51.74%-9.87M
100.00%0.00
100.00%0.00
--351.00K
---20.45M
---87.00K
-163.02%-57.87M
----
----
----
---22.00M
----
----
----
--0.00
--0.00
80.34%-2.29M
----
100.00%0.00
100.00%0.00
---11.63M
100.00%0.00
97.27%-1.16M
---85.11M
--0.00
---738.00K
---42.34M
----
----
----
----
----
----
----
--0.00
--0.00
--0.00
-100.00%0.00
--0.00
100.00%0.00
--0.00
--1.43M
--0.00
-51916.02%-548.77M
100.00%0.00
100.00%0.00
--0.00
---1.05M
---31.15M
---1.25M
투자 상품으로 인한 순현금 흐름
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
--0.00
----
----
----
--0.00
--27.02M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
100.00%0.00
100.00%0.00
100.00%0.00
100.00%0.00
---12.00K
---987.00K
---3.66M
---20.37M
----
----
----
----
----
----
----
----
기타 투자활동으로 인한 순현금 흐름
--30.34M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
비유동 투자활동으로 인한 현금
투자활동으로 인한 순현금 흐름
131.07%9.18M
13.85%-30.34M
-10.71%-20.41M
-41.59%-40.18M
-27.47%-29.56M
0.83%-35.22M
27.97%-18.43M
42.72%-28.38M
-68.49%-23.19M
-123.11%-35.51M
-67.68%-25.59M
-29.89%-49.55M
21.99%-13.76M
-31.97%-15.92M
-93.36%-15.26M
-244.58%-38.15M
-73.27%-17.64M
21.34%-12.06M
37.80%-7.89M
30.01%-11.07M
-171.59%-10.18M
37.99%-15.33M
-26.22%-12.69M
-3.51%-15.82M
114.42%14.22M
-200.35%-24.73M
-2.94%-10.05M
70.02%-15.28M
-694.52%-98.64M
36.72%-8.23M
21.85%-9.77M
4.22%-50.97M
-56.50%-12.41M
-16.11%-13.01M
19.76%-12.50M
-302.27%-53.22M
39.12%-7.93M
4.93%-11.21M
-16.60%-15.57M
10.29%-13.23M
43.21%-13.03M
53.00%-11.79M
57.51%-13.36M
45.27%-14.75M
95.98%-22.94M
-7.57%-25.08M
-85.01%-31.44M
-42.29%-26.95M
-4471.26%-570.77M
42.01%-23.31M
-78.55%-16.99M
---18.94M
---12.49M
---40.20M
---9.52M
재무활동 현금 흐름
지속적인 재무활동으로 인한 현금 흐름
30.57%-76.51M
15.62%-39.73M
38.80%-53.36M
44.02%-62.88M
7.21%-110.20M
83.27%-47.09M
-28.32%-87.19M
-143.41%-112.31M
-54.07%-118.76M
-5393.42%-281.37M
-243.29%-67.95M
-37.90%-46.14M
-1806.49%-77.08M
86.21%-5.12M
88.19%-19.79M
91.62%-33.46M
-98.26%4.52M
2.91%-37.15M
-117.28%-167.66M
-203.37%-399.45M
373.69%260.25M
-270.21%-38.26M
23.87%-77.16M
-49.83%-131.67M
-1821.77%-95.09M
235.20%22.48M
-48.75%-101.35M
-82.02%-87.88M
91.49%-4.95M
-256.32%-16.63M
18.53%-68.14M
-16.75%-48.28M
32.81%-58.17M
92.66%-4.67M
21.77%-83.63M
31.28%-41.35M
17.43%-86.58M
-2423.14%-63.54M
-138.91%-106.90M
-106.03%-60.18M
-100.84%-104.85M
110.88%2.73M
44.40%-44.74M
47.13%-29.21M
-119.02%-52.21M
-113.97%-25.15M
-994.29%-80.47M
-336.43%-55.25M
585.12%274.42M
-65.96%-11.75M
-70.67%-7.35M
---12.66M
---56.57M
---7.08M
---4.31M
부채 발행/상환으로 인한 순현금 흐름
60.56%-17.75M
39.52%19.85M
-86.79%11.10M
-103.56%-3.98M
47.06%-45.00M
106.20%14.23M
675.84%84.05M
3129.65%111.75M
-80.91%-85.00M
-405.89%-229.34M
40.22%-14.60M
-92.85%3.46M
-165.41%-46.98M
-61.90%74.98M
81.29%-24.42M
114.28%48.36M
-75.97%71.83M
-27.55%196.78M
-243.46%-130.52M
-270.57%-338.56M
574.50%298.97M
282.54%271.60M
-171.43%-38.00M
---91.36M
-362.53%-63.01M
286.00%71.00M
65.34%-14.00M
-100.00%0.00
173.24%24.00M
250.03%18.39M
36.03%-40.39M
-94.87%17.73M
49.95%-32.77M
120.64%5.25M
16.86%-63.15M
1180.09%345.26M
19.65%-65.48M
-155.11%-25.46M
-147.92%-75.96M
-151.19%-31.97M
-112.43%-81.50M
439.00%46.20M
240.49%158.51M
259.46%62.44M
-113.25%-38.37M
-18314.86%-13.63M
16786.02%46.55M
-7401.72%-39.16M
65039.24%289.63M
-176.29%-74.00K
-141.15%-279.00K
---522.00K
---446.00K
--97.00K
--678.00K
보통주 발행/자사주 매입으로 인한 순현금 흐름
55.96%-7.64M
27.11%-11.26M
86.98%-17.04M
69.30%-19.57M
-1749.33%-17.35M
-38.04%-15.45M
-648.73%-130.90M
-196.70%-63.74M
8.01%1.05M
-1246.72%-11.19M
-395.27%-17.48M
-9.96%-21.48M
102.11%974.00K
36.12%976.00K
-60.75%-3.53M
-3128.99%-19.54M
-4462.25%-46.11M
-26.23%717.00K
-11.02%-2.20M
-34.25%645.00K
5.28%1.06M
105.00%972.00K
96.84%-1.98M
101.75%981.00K
138.12%1.00M
-19.21%-19.42M
-1945.54%-62.57M
-25.07%-55.92M
-376.10%-2.63M
-1558.64%-16.29M
-33.12%-3.06M
87.69%-44.71M
26.53%954.00K
109.11%1.12M
53.76%-2.30M
-5965.09%-363.24M
-9.38%754.00K
42.51%-12.26M
-87.69%-4.97M
91.98%-5.99M
9.19%832.00K
-2993.35%-21.32M
97.68%-2.65M
-9710.94%-74.68M
-1.04%762.00K
-33.48%737.00K
-4220.20%-114.18M
20.47%777.00K
101.76%770.00K
18.63%1.11M
-1.97%-2.64M
--645.00K
---43.70M
--934.00K
---2.59M
현금 배당 지급
1.26%47.32M
1.33%47.40M
0.73%47.54M
5.32%46.59M
5.80%46.73M
6.04%46.77M
6.75%47.19M
5.70%44.23M
5.30%44.17M
-47.23%44.11M
--44.21M
0.61%41.84M
-0.18%41.95M
-64.76%83.59M
-100.00%0.00
-0.23%41.59M
0.84%42.02M
-25.70%237.22M
0.67%41.81M
0.69%41.69M
19.89%41.67M
820.30%319.28M
19.16%41.54M
26.23%41.40M
6.10%34.76M
5.82%34.69M
28.69%34.86M
28.19%32.80M
27.86%32.76M
28.50%32.79M
6.24%27.09M
-3.19%25.58M
-2.96%25.62M
-3.92%25.52M
-3.40%25.50M
7.06%26.43M
7.00%26.40M
1.79%26.56M
-87.36%26.39M
19.85%24.68M
19.90%24.68M
27.18%26.09M
898.24%208.78M
8.31%20.60M
8.38%20.58M
8.27%20.52M
10.62%20.91M
21.26%19.02M
20.03%18.99M
20.11%18.95M
20.07%18.91M
--15.68M
--15.82M
--15.78M
--15.75M
임직원 스톡옵션 행사로 인한 자금 유입
-100.00%0.00
-100.00%0.00
-98.25%120.00K
-87.52%754.00K
-94.10%582.00K
-68.48%1.40M
-17.80%6.85M
-53.94%6.04M
3.93%9.86M
-10.43%4.44M
17.46%8.34M
1779.51%13.12M
-47.69%9.49M
-5.31%4.96M
26.73%7.10M
344.59%698.00K
12853.57%18.14M
-40.91%5.23M
23.54%5.60M
38.94%157.00K
-86.12%140.00K
70.69%8.86M
-51.41%4.53M
-89.80%113.00K
-85.03%1.01M
-62.90%5.19M
287.90%9.33M
-74.15%1.11M
910.79%6.74M
-6.76%13.99M
-65.30%2.41M
84.07%4.29M
-84.08%667.00K
2311.90%15.00M
2486.19%6.93M
2.55%2.33M
927.21%4.19M
-69.79%622.00K
-95.80%268.00K
-21.20%2.27M
-92.42%408.00K
-74.66%2.06M
57.24%6.38M
71.75%2.88M
31.73%5.38M
66.62%8.13M
-63.19%4.06M
-41.25%1.68M
48.28%4.08M
-21.89%4.88M
4.32%11.02M
--2.86M
--2.75M
--6.24M
--10.57M
기타 재무활동으로 인한 순현금 흐름
-123.67%-3.80M
-88.16%-922.00K
----
105.32%6.50M
-236.24%-1.70M
58.16%-490.00K
----
-20253.30%-122.13M
-136.41%-505.00K
52.09%-1.17M
----
102.82%606.00K
-48.21%1.39M
8.15%-2.44M
-16.71%1.06M
-6.88%-21.49M
44.13%2.68M
-415.70%-2.66M
805.00%1.27M
---20.11M
180.66%1.86M
-0.78%-516.00K
-123.90%-180.00K
100.00%0.00
323.65%662.00K
-821.13%-512.00K
--753.00K
---266.00K
78.86%-296.00K
113.52%71.00K
----
-100.00%0.00
-485.67%-1.40M
-564.60%-525.00K
148.70%383.00K
287.63%721.00K
332.14%363.00K
-94.04%113.00K
-91.40%154.00K
-74.83%186.00K
-85.95%84.00K
1346.56%1.90M
-55.36%1.79M
57.57%739.00K
155.58%598.00K
-89.80%131.00K
16.26%4.01M
965.91%469.00K
-267.86%-1.08M
-9.51%1.28M
23.96%3.45M
--44.00K
--641.00K
--1.42M
--2.78M
일회성 재무활동으로 인한 순현금 흐름
재무활동으로 인한 순현금 흐름
30.57%-76.51M
15.62%-39.73M
38.80%-53.36M
44.02%-62.88M
7.21%-110.20M
83.27%-47.09M
-28.32%-87.19M
-143.41%-112.31M
-54.07%-118.76M
-5393.42%-281.37M
-243.29%-67.95M
-37.90%-46.14M
-1806.49%-77.08M
86.21%-5.12M
88.19%-19.79M
91.62%-33.46M
-98.26%4.52M
2.91%-37.15M
-117.28%-167.66M
-203.37%-399.45M
373.69%260.25M
-270.21%-38.26M
23.87%-77.16M
-49.83%-131.67M
-1821.77%-95.09M
235.20%22.48M
-48.75%-101.35M
-82.02%-87.88M
91.49%-4.95M
-256.32%-16.63M
18.53%-68.14M
-16.75%-48.28M
32.81%-58.17M
92.66%-4.67M
21.77%-83.63M
31.28%-41.35M
17.43%-86.58M
-2423.14%-63.54M
-138.91%-106.90M
-106.03%-60.18M
-100.84%-104.85M
110.88%2.73M
44.40%-44.74M
47.13%-29.21M
-119.02%-52.21M
-113.97%-25.15M
-994.29%-80.47M
-336.43%-55.25M
585.12%274.42M
-65.96%-11.75M
-70.67%-7.35M
---12.66M
---56.57M
---7.08M
---4.31M
순현금 흐름
기초 현금 잔액
85.70%41.28M
121.92%57.27M
-40.89%29.59M
-55.62%25.93M
-55.20%22.23M
-2.00%25.80M
14.96%50.05M
102.54%58.43M
18.83%49.62M
-58.12%26.33M
7.40%43.54M
5.17%28.85M
106.27%41.75M
18.40%62.88M
-67.63%40.54M
-92.24%27.43M
-54.88%20.24M
91.17%53.10M
287.82%125.21M
811.49%353.39M
43.96%44.87M
139.16%27.78M
-30.14%32.29M
-3.06%38.77M
-1.40%31.17M
-42.65%11.62M
187.37%46.22M
45.02%39.99M
-11.22%31.61M
-36.95%20.25M
-69.59%16.08M
-14.69%27.58M
48.59%35.60M
-15.20%32.12M
38.21%52.89M
30.02%32.33M
-12.63%23.96M
-18.90%37.88M
-18.85%38.27M
-45.18%24.86M
-39.49%27.43M
-3.56%46.70M
-15.61%47.15M
-21.82%45.36M
-81.42%45.32M
-79.26%48.43M
-66.83%55.88M
-47.71%58.02M
124.05%243.95M
82.09%233.51M
75.55%168.45M
--110.95M
--108.88M
--128.23M
--95.96M
당기 현금흐름 변동
721.83%30.42M
-346.90%-15.99M
214.15%27.68M
143.70%3.66M
-58.01%3.70M
-115.37%-3.58M
-40.92%-24.25M
-157.02%-8.38M
168.28%8.81M
210.24%23.28M
-177.02%-17.21M
12.08%14.69M
-279.59%-12.91M
35.73%-21.12M
130.98%22.34M
105.74%13.11M
-97.67%7.19M
-292.30%-32.86M
-1499.53%-72.11M
-3418.61%-228.18M
3957.42%308.53M
-12.60%17.09M
86.97%-4.51M
-204.19%-6.49M
-9.31%7.60M
72.17%19.55M
-929.98%-34.60M
154.15%6.22M
204.50%8.38M
226.32%11.36M
120.07%4.17M
-155.90%-11.49M
-195.89%-8.02M
125.00%3.48M
-5252.58%-20.77M
53.40%20.56M
426.62%8.37M
27.80%-13.92M
13.78%-388.00K
646.33%13.40M
-7420.00%-2.56M
-520.50%-19.28M
93.96%-450.00K
183.89%1.80M
100.02%35.00K
-129.75%-3.11M
-111.45%-7.45M
-103.72%-2.14M
-9090.91%-185.93M
153.96%10.44M
101.56%65.05M
--57.50M
--2.07M
---19.35M
--32.27M
환율 변화의 영향
1104.92%613.00K
-2170.59%-386.00K
-302.39%-423.00K
-188.83%-543.00K
-146.56%-61.00K
93.09%-17.00K
-32.80%209.00K
62.32%-188.00K
125.86%131.00K
-181.73%-246.00K
176.04%311.00K
-28.94%-499.00K
151.79%58.00K
-53.04%301.00K
-291.12%-409.00K
-171.93%-387.00K
83.23%-112.00K
3473.68%641.00K
-6.96%214.00K
340.18%538.00K
-333.77%-668.00K
-121.35%-19.00K
448.48%230.00K
-460.00%-224.00K
-100.00%-154.00K
1171.43%89.00K
-172.53%-66.00K
-188.89%-40.00K
-187.50%-77.00K
110.94%7.00K
216.67%91.00K
130.41%45.00K
137.84%88.00K
-42.22%-64.00K
-200.00%-78.00K
-7300.00%-148.00K
184.09%37.00K
45.12%-45.00K
74.00%-26.00K
91.67%-2.00K
-210.00%-44.00K
-646.67%-82.00K
-216.28%-100.00K
-148.00%-24.00K
185.71%40.00K
110.07%15.00K
177.42%86.00K
92.31%50.00K
158.33%14.00K
-352.54%-149.00K
134.07%31.00K
--26.00K
---24.00K
--59.00K
---91.00K
기말 현금 잔액
176.50%71.69M
85.70%41.28M
121.92%57.27M
-40.89%29.59M
-55.62%25.93M
-55.20%22.23M
-2.00%25.80M
14.96%50.05M
102.54%58.43M
18.83%49.62M
-58.12%26.33M
7.40%43.54M
5.17%28.85M
106.27%41.75M
18.40%62.88M
-67.63%40.54M
-92.24%27.43M
-54.88%20.24M
91.17%53.10M
287.82%125.21M
811.49%353.39M
43.96%44.87M
139.16%27.78M
-30.14%32.29M
-3.06%38.77M
-1.40%31.17M
-42.65%11.62M
187.37%46.22M
45.02%39.99M
-11.22%31.61M
-36.95%20.25M
-69.59%16.08M
-14.69%27.58M
48.59%35.60M
-15.20%32.12M
38.21%52.89M
30.02%32.33M
-12.63%23.96M
-18.90%37.88M
-18.85%38.27M
-45.18%24.86M
-39.49%27.43M
-3.56%46.70M
-15.61%47.15M
-21.82%45.36M
-81.42%45.32M
-79.26%48.43M
-66.83%55.88M
-47.71%58.02M
124.05%243.95M
82.09%233.51M
--168.45M
--110.95M
--108.88M
--128.23M
자유 현금 흐름
-33.33%75.97M
-53.78%24.68M
30.23%81.70M
-22.01%81.21M
-10.34%113.95M
-83.59%53.39M
24.18%62.73M
10.24%104.13M
98.22%127.09M
2096.01%325.35M
18.75%50.52M
36.98%94.45M
2204.71%64.12M
-547.43%-16.30M
-55.38%42.54M
-59.61%68.95M
-94.32%2.78M
-93.68%3.64M
31.64%95.34M
36.14%170.73M
-35.45%48.94M
569.71%57.66M
8.40%72.42M
31.60%125.41M
-23.04%75.82M
-69.23%8.61M
-8.41%66.81M
20.50%95.30M
96.80%98.52M
240.74%27.98M
15.91%72.95M
27.42%79.08M
-47.25%50.06M
-83.47%8.21M
-40.92%62.94M
-15.66%62.06M
-7.26%94.91M
326.45%49.66M
139.98%106.53M
137.06%73.59M
92.40%102.33M
-185.39%-21.93M
-51.68%44.39M
-41.50%31.04M
-39.83%53.19M
14.94%25.68M
26.94%91.87M
-24.35%53.06M
48.04%88.40M
18.73%22.34M
90.86%72.38M
--70.14M
--59.71M
--18.82M
--37.92M
통화 단위
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
감사 의견
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
