{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/078860","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":"078860","name":"아이오케이이엔엠","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":3350,"marketCap":20693579800,"sharesOutstanding":6177188,"asOf":"2026-09-26T15:09:35.415Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.3,"psr":1.69,"evEbitda":null,"ev":19619093059,"fcff":-11255413339,"fcffYield":-0.5737,"roe":-0.2334,"revenueGrowth":{"y1":-0.5129,"y3":-0.1361,"y5":-0.1022},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.763Z"},"price":{"high52w":14041.032,"low52w":2315,"fromHigh":-0.7614,"returns":[{"label":"1개월","value":0.1492},{"label":"3개월","value":0.3373},{"label":"6개월","value":-0.2514},{"label":"1년","value":-0.7219},{"label":"3년","value":-0.6732},{"label":"5년","value":-0.9513}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":29736550786,"operatingIncome":-5746756819,"netIncome":-13276211290,"controllingNetIncome":-13117587500,"ebitda":-4996969851,"fcff":-2308226609,"cfo":-2000457413,"capex":323668000,"totalAssets":136720226585,"totalLiabilities":44542383387,"totalEquity":92177843198,"cash":4304968215,"totalDebt":2646526610},{"fiscalYear":2019,"statement":"연결","revenue":48736407979,"operatingIncome":578277564,"netIncome":-8380600819,"controllingNetIncome":-8697872279,"ebitda":1834353232,"fcff":3145869309,"cfo":4525894121,"capex":1393835443,"totalAssets":156580008513,"totalLiabilities":45805133265,"totalEquity":110774875248,"cash":16281704327,"totalDebt":2500303210},{"fiscalYear":2020,"statement":"연결","revenue":20968142132,"operatingIncome":-2950518239,"netIncome":-1747643105,"controllingNetIncome":-4045606736,"ebitda":-1499885156,"fcff":-2620989812,"cfo":-3208459348,"capex":223100000,"totalAssets":142065775688,"totalLiabilities":45275701464,"totalEquity":96790074224,"cash":40435420171,"totalDebt":764888570},{"fiscalYear":2021,"statement":"연결","revenue":24307746912,"operatingIncome":-8353332102,"netIncome":-36108285938,"controllingNetIncome":-36108285938,"ebitda":-6456005155,"fcff":-6576916061,"cfo":-3870604881,"capex":2707273644,"totalAssets":166507012744,"totalLiabilities":15100544612,"totalEquity":151406468132,"cash":30750478751,"totalDebt":2013791211},{"fiscalYear":2022,"statement":"연결","revenue":18966224254,"operatingIncome":-10813506356,"netIncome":-58390933815,"controllingNetIncome":-58390933815,"ebitda":null,"fcff":-6806196223,"cfo":-3732158676,"capex":3074166199,"totalAssets":135690961803,"totalLiabilities":37410200900,"totalEquity":98280760903,"cash":14272695160,"totalDebt":2533315510},{"fiscalYear":2023,"statement":"연결","revenue":22401905047,"operatingIncome":-7673728875,"netIncome":-21648765344,"controllingNetIncome":-21648765344,"ebitda":-3751659890,"fcff":-773033014,"cfo":-263019423,"capex":521566039,"totalAssets":111974414415,"totalLiabilities":35323314009,"totalEquity":76651100406,"cash":7899661945,"totalDebt":2075055061},{"fiscalYear":2024,"statement":"연결","revenue":25103872700,"operatingIncome":-7275827823,"netIncome":-21384231151,"controllingNetIncome":-21295725377,"ebitda":-2411996465,"fcff":-8472534631,"cfo":-7415064215,"capex":1224739611,"totalAssets":98265952627,"totalLiabilities":18795747437,"totalEquity":79470205190,"cash":10051787184,"totalDebt":2823458819},{"fiscalYear":2025,"statement":"연결","revenue":12227719936,"operatingIncome":-8022887227,"netIncome":-17409328374,"controllingNetIncome":-17141362958,"ebitda":-3295324935,"fcff":-11255413339,"cfo":-10229956240,"capex":1357527458,"totalAssets":84822678465,"totalLiabilities":16195930550,"totalEquity":68626747915,"cash":2229572352,"totalDebt":1155085611}],"quarterly":[{"stockCode":"078860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3153898955,"operatingIncome":-1151088562,"netIncome":-1487644552,"prevYearRevenue":6891212963,"prevYearOperatingIncome":-1851408329,"prevYearNetIncome":-4453403914,"source":"11014","updatedAt":"2026-08-26T22:35:17.576Z"},{"stockCode":"078860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2769257428,"operatingIncome":-2907819327,"netIncome":-10993795268,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:17.579Z"},{"stockCode":"078860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":981226670,"operatingIncome":-1382479774,"netIncome":5067679722,"prevYearRevenue":3807749044,"prevYearOperatingIncome":-2140533728,"prevYearNetIncome":-4628781656,"source":"11013","updatedAt":"2026-08-26T22:35:17.041Z"},{"stockCode":"078860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2759116205,"operatingIncome":-746210646,"netIncome":-3543911701,"prevYearRevenue":2496814509,"prevYearOperatingIncome":-1823445610,"prevYearNetIncome":-2139567393,"source":"11012","updatedAt":"2026-08-26T22:35:17.307Z"}]}