{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/064090","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":"064090","name":"인크레더블버즈","market":"KOSDAQ","sector":"상품 종합 도매업","lastPrice":798,"marketCap":39694710510,"sharesOutstanding":49742745,"asOf":"2026-09-26T15:09:35.396Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.59,"psr":5.5,"evEbitda":null,"ev":28873026119,"fcff":-15287165699,"fcffYield":-0.5295,"roe":-0.3693,"revenueGrowth":{"y1":0.5813,"y3":-0.3738,"y5":-0.2492},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.867Z"},"price":{"high52w":2000,"low52w":798,"fromHigh":-0.601,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":-0.605},{"label":"3년","value":-0.5414},{"label":"5년","value":-0.6405}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":102914917918,"operatingIncome":9914925249,"netIncome":3708824655,"controllingNetIncome":3708824655,"ebitda":null,"fcff":-10209654378,"cfo":-10130830803,"capex":418339942,"totalAssets":151707133369,"totalLiabilities":89772785020,"totalEquity":61934348349,"cash":1347868702,"totalDebt":24092964276},{"fiscalYear":2019,"statement":"연결","revenue":34123438916,"operatingIncome":-23400096145,"netIncome":-44869518431,"controllingNetIncome":-44841417505,"ebitda":null,"fcff":-1947755449,"cfo":-2055251035,"capex":285616245,"totalAssets":86585035697,"totalLiabilities":58694952886,"totalEquity":27890082811,"cash":1571334188,"totalDebt":16372310329},{"fiscalYear":2020,"statement":"연결","revenue":30236805271,"operatingIncome":-13432427813,"netIncome":-40294400127,"controllingNetIncome":-40258320112,"ebitda":null,"fcff":2425123954,"cfo":2344853366,"capex":97098017,"totalAssets":42282606463,"totalLiabilities":32201391312,"totalEquity":10081215151,"cash":1757316125,"totalDebt":8215162483},{"fiscalYear":2021,"statement":"연결","revenue":30300618072,"operatingIncome":-7850172376,"netIncome":851359939,"controllingNetIncome":851359939,"ebitda":-7406281398,"fcff":-1246670539,"cfo":-1431220137,"capex":3433982,"totalAssets":22862786680,"totalLiabilities":10014468587,"totalEquity":12848318093,"cash":2376478958,"totalDebt":5862928949},{"fiscalYear":2022,"statement":"연결","revenue":29367045498,"operatingIncome":-13229119702,"netIncome":-14994780346,"controllingNetIncome":null,"ebitda":-12611837456,"fcff":-818276755,"cfo":-917780977,"capex":22473259,"totalAssets":8640387576,"totalLiabilities":4933659624,"totalEquity":3706727952,"cash":1130939124,"totalDebt":20000000},{"fiscalYear":2023,"statement":"연결","revenue":6900744761,"operatingIncome":-568633743,"netIncome":-6989588143,"controllingNetIncome":-6989588143,"ebitda":null,"fcff":-10557455844,"cfo":-10505796239,"capex":68719409,"totalAssets":60237586878,"totalLiabilities":23944740441,"totalEquity":36292846437,"cash":11347300194,"totalDebt":17691443188},{"fiscalYear":2024,"statement":"연결","revenue":4560824449,"operatingIncome":-3535124234,"netIncome":19027885730,"controllingNetIncome":19027885730,"ebitda":null,"fcff":1199106353,"cfo":1626400041,"capex":467390100,"totalAssets":99822167362,"totalLiabilities":2992954318,"totalEquity":96829213044,"cash":34118323707,"totalDebt":1622855633},{"fiscalYear":2025,"statement":"연결","revenue":7211902064,"operatingIncome":-6078614066,"netIncome":-30204179171,"controllingNetIncome":-30204179171,"ebitda":null,"fcff":-15287165699,"cfo":-11261287301,"capex":4129152580,"totalAssets":70958916483,"totalLiabilities":4164222638,"totalEquity":66794693845,"cash":13650259555,"totalDebt":2828575164}],"quarterly":[{"stockCode":"064090","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2014702205,"operatingIncome":-1560087143,"netIncome":-4499076682,"prevYearRevenue":1098504094,"prevYearOperatingIncome":-764903101,"prevYearNetIncome":-1269813228,"source":"11014","updatedAt":"2026-08-26T22:32:00.964Z"},{"stockCode":"064090","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1709697915,"operatingIncome":-1769132040,"netIncome":-6001809534,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:00.967Z"},{"stockCode":"064090","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1449046340,"operatingIncome":-3002403072,"netIncome":-5119268282,"prevYearRevenue":1588424305,"prevYearOperatingIncome":-1375754563,"prevYearNetIncome":-8921556837,"source":"11013","updatedAt":"2026-08-26T22:32:00.430Z"},{"stockCode":"064090","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":624790602,"operatingIncome":-1804928844,"netIncome":-1790199069,"prevYearRevenue":1899077639,"prevYearOperatingIncome":-1373640320,"prevYearNetIncome":-10781736118,"source":"11012","updatedAt":"2026-08-26T22:32:00.665Z"}]}