{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/019490","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"019490","name":"엑시큐어하이트론","market":"KOSPI","sector":"영상 및 음향기기 제조업","lastPrice":541,"marketCap":41349858070,"sharesOutstanding":76432270,"asOf":"2026-09-26T15:09:35.326Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":3.34,"psr":7.8,"evEbitda":4.01,"ev":46975029958,"fcff":-15995179315,"fcffYield":-0.3405,"roe":-1.4487,"revenueGrowth":{"y1":-0.1946,"y3":-0.1247,"y5":-0.2794},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.197Z"},"price":{"high52w":785,"low52w":541,"fromHigh":-0.3108,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":-0.2834},{"label":"3년","value":-0.781},{"label":"5년","value":-0.8837}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":40770079433,"operatingIncome":-976883967,"netIncome":717134252,"controllingNetIncome":717134252,"ebitda":457000894,"fcff":-7910572506,"cfo":-7931441737,"capex":303578266,"totalAssets":64127489023,"totalLiabilities":29790347310,"totalEquity":34337141713,"cash":1241238367,"totalDebt":15502460456},{"fiscalYear":2019,"statement":"연결","revenue":34695367805,"operatingIncome":-15284913621,"netIncome":-17825443493,"controllingNetIncome":-17825443493,"ebitda":-13647802463,"fcff":-8079417840,"cfo":-8217430831,"capex":302353355,"totalAssets":55580995978,"totalLiabilities":38483318021,"totalEquity":17097677957,"cash":1268133870,"totalDebt":21028653907},{"fiscalYear":2020,"statement":"별도","revenue":27273277378,"operatingIncome":-19412562440,"netIncome":-21530596904,"controllingNetIncome":null,"ebitda":-17720404412,"fcff":-9724752199,"cfo":-10038391337,"capex":121074874,"totalAssets":61361479296,"totalLiabilities":47002700754,"totalEquity":14358778542,"cash":3865054091,"totalDebt":29536421193},{"fiscalYear":2021,"statement":"별도","revenue":27476053507,"operatingIncome":-14950614463,"netIncome":-13370991956,"controllingNetIncome":null,"ebitda":-13867259418,"fcff":-17370170003,"cfo":-17408253451,"capex":267992434,"totalAssets":47438063074,"totalLiabilities":26722597103,"totalEquity":20715465971,"cash":2354038380,"totalDebt":17253152396},{"fiscalYear":2022,"statement":"별도","revenue":7903386686,"operatingIncome":-9751994173,"netIncome":-9465573675,"controllingNetIncome":null,"ebitda":-8838858356,"fcff":-4732448143,"cfo":-4433262617,"capex":318802000,"totalAssets":6882778623,"totalLiabilities":3650178295,"totalEquity":3232600328,"cash":492476459,"totalDebt":906710673},{"fiscalYear":2023,"statement":"별도","revenue":5504482588,"operatingIncome":-6550533715,"netIncome":-7037459860,"controllingNetIncome":null,"ebitda":-5894928604,"fcff":-6894896151,"cfo":-6595580484,"capex":431969091,"totalAssets":27560402485,"totalLiabilities":20490897591,"totalEquity":7069504894,"cash":16532129749,"totalDebt":13407220793},{"fiscalYear":2024,"statement":"연결","revenue":6580126289,"operatingIncome":-6329804178,"netIncome":-59315409817,"controllingNetIncome":-59315409817,"ebitda":null,"fcff":-11814591972,"cfo":-9925649951,"capex":2529489814,"totalAssets":79518283268,"totalLiabilities":45632051031,"totalEquity":33886232237,"cash":31660438182,"totalDebt":26364436526},{"fiscalYear":2025,"statement":"연결","revenue":5299944408,"operatingIncome":-5970763102,"netIncome":-35493279900,"controllingNetIncome":-28102849908,"ebitda":11717000990,"fcff":-15995179315,"cfo":-15501547441,"capex":1133923254,"totalAssets":42294849877,"totalLiabilities":26575097341,"totalEquity":15719752536,"cash":2253717715,"totalDebt":7878889603}],"quarterly":[{"stockCode":"019490","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2048096986,"operatingIncome":-4551178335,"netIncome":-5610375151,"prevYearRevenue":1320476467,"prevYearOperatingIncome":-1515466381,"prevYearNetIncome":-2332597144,"source":"11014","updatedAt":"2026-08-26T22:31:50.727Z"},{"stockCode":"019490","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":411338046,"operatingIncome":8650588861,"netIncome":-8917785343,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:50.731Z"},{"stockCode":"019490","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":696053389,"operatingIncome":-884777345,"netIncome":-3414918399,"prevYearRevenue":1155477737,"prevYearOperatingIncome":-1519746765,"prevYearNetIncome":-6893861142,"source":"11013","updatedAt":"2026-08-26T22:31:50.203Z"},{"stockCode":"019490","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1340688977,"operatingIncome":-2646166625,"netIncome":-5709789463,"prevYearRevenue":1685031639,"prevYearOperatingIncome":-4181877024,"prevYearNetIncome":-14071258264,"source":"11012","updatedAt":"2026-08-26T22:31:50.482Z"}]}