{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086890","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":"086890","name":"이수앱지스","market":"KOSDAQ","sector":"의료용품 및 기타 의약 관련제품 제조업","lastPrice":3530,"marketCap":143935714700,"sharesOutstanding":40774990,"asOf":"2026-09-26T15:09:35.426Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.26,"psr":2.54,"evEbitda":19.6,"ev":122882839887,"fcff":7492106663,"fcffYield":0.061,"roe":-0.0992,"revenueGrowth":{"y1":-0.0595,"y3":0.1124,"y5":0.1722},"operatingIncomeGrowth":{"y1":-0.878,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.697Z"},"price":{"high52w":6240,"low52w":2975,"fromHigh":-0.4343,"returns":[{"label":"1개월","value":0.0382},{"label":"3개월","value":0.1136},{"label":"6개월","value":-0.2661},{"label":"1년","value":-0.325},{"label":"3년","value":-0.5056},{"label":"5년","value":-0.7451}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":16745736364,"operatingIncome":-12572974365,"netIncome":-12988973063,"controllingNetIncome":null,"ebitda":-9290605209,"fcff":-18881576321,"cfo":-13378506229,"capex":5902661478,"totalAssets":69840015816,"totalLiabilities":10105680844,"totalEquity":59734334972,"cash":12648040363,"totalDebt":1800000000},{"fiscalYear":2019,"statement":"별도","revenue":21019125540,"operatingIncome":-15828900714,"netIncome":-17816396430,"controllingNetIncome":null,"ebitda":-11644914387,"fcff":-18240583302,"cfo":-13146385736,"capex":6711130843,"totalAssets":92763103712,"totalLiabilities":37580265690,"totalEquity":55182838022,"cash":11224863906,"totalDebt":40022917299},{"fiscalYear":2020,"statement":"별도","revenue":25607265321,"operatingIncome":-13187708046,"netIncome":-19865346638,"controllingNetIncome":null,"ebitda":-8258177043,"fcff":-9492998266,"cfo":-8563861897,"capex":5966232807,"totalAssets":82747105388,"totalLiabilities":39172863312,"totalEquity":43574242076,"cash":11463912835,"totalDebt":31436527212},{"fiscalYear":2021,"statement":"별도","revenue":28018475239,"operatingIncome":-8980213115,"netIncome":829928350,"controllingNetIncome":null,"ebitda":-4153075761,"fcff":-4473649906,"cfo":-5837851418,"capex":1759072952,"totalAssets":151090755053,"totalLiabilities":79140557151,"totalEquity":71950197902,"cash":14347341872,"totalDebt":80924508569},{"fiscalYear":2022,"statement":"별도","revenue":41169946647,"operatingIncome":-16032148457,"netIncome":-7246774111,"controllingNetIncome":null,"ebitda":-10600519559,"fcff":-10567579127,"cfo":-401660927,"capex":10165918200,"totalAssets":137270521366,"totalLiabilities":72859650268,"totalEquity":64410871098,"cash":21095061623,"totalDebt":80367962100},{"fiscalYear":2023,"statement":"별도","revenue":54305557874,"operatingIncome":3886085129,"netIncome":3610667200,"controllingNetIncome":null,"ebitda":8967394580,"fcff":-5456408744,"cfo":-2691271108,"capex":2813531420,"totalAssets":206738432207,"totalLiabilities":129550749905,"totalEquity":77187682302,"cash":96329905881,"totalDebt":130700169820},{"fiscalYear":2024,"statement":"별도","revenue":60258326174,"operatingIncome":13401623331,"netIncome":14718030803,"controllingNetIncome":null,"ebitda":18042180101,"fcff":-2088347526,"cfo":2538974411,"capex":5728328327,"totalAssets":160230929391,"totalLiabilities":59367602636,"totalEquity":100863326755,"cash":24944705674,"totalDebt":2680659707},{"fiscalYear":2025,"statement":"별도","revenue":56672366046,"operatingIncome":1634413733,"netIncome":-10678000441,"controllingNetIncome":null,"ebitda":6270138366,"fcff":7492106663,"cfo":11038341356,"capex":4443491067,"totalAssets":158895640668,"totalLiabilities":44436947485,"totalEquity":114458693183,"cash":22641291831,"totalDebt":1588417018}],"quarterly":[{"stockCode":"086890","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":15734023741,"operatingIncome":562234801,"netIncome":-255259008,"prevYearRevenue":8764066478,"prevYearOperatingIncome":145183014,"prevYearNetIncome":1122464282,"source":"11014","updatedAt":"2026-08-26T22:25:53.837Z"},{"stockCode":"086890","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":10927017662,"operatingIncome":-7846482783,"netIncome":-10892605140,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:53.840Z"},{"stockCode":"086890","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":9451702736,"operatingIncome":-3441226054,"netIncome":-201906278,"prevYearRevenue":7182567898,"prevYearOperatingIncome":-463306476,"prevYearNetIncome":-8761753830,"source":"11013","updatedAt":"2026-08-26T22:25:53.302Z"},{"stockCode":"086890","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":14928552481,"operatingIncome":479283634,"netIncome":3169613493,"prevYearRevenue":22828756745,"prevYearOperatingIncome":9381968191,"prevYearNetIncome":9231617537,"source":"11012","updatedAt":"2026-08-26T22:25:53.567Z"}]}