{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089230","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":"089230","name":"THE E&M","market":"KOSDAQ","sector":"기타 정보 서비스업","lastPrice":2060,"marketCap":81207989240,"sharesOutstanding":39421354,"asOf":"2026-09-26T15:09:35.428Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":3.69,"psr":6.58,"evEbitda":null,"ev":125027145940,"fcff":-8126049125,"fcffYield":-0.065,"roe":-0.7637,"revenueGrowth":{"y1":-0.444,"y3":-0.3578,"y5":-0.273},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.779Z"},"price":{"high52w":4325,"low52w":880,"fromHigh":-0.5237,"returns":[{"label":"1개월","value":-0.1215},{"label":"3개월","value":0.1908},{"label":"6개월","value":-0.3795},{"label":"1년","value":0.6748},{"label":"3년","value":0.072},{"label":"5년","value":-0.749}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":30860279561,"operatingIncome":5360894726,"netIncome":18271440367,"controllingNetIncome":null,"ebitda":null,"fcff":2025788569,"cfo":4394900975,"capex":2486632000,"totalAssets":68647745510,"totalLiabilities":43169860869,"totalEquity":25477884641,"cash":4737476372,"totalDebt":25094025846},{"fiscalYear":2019,"statement":"연결","revenue":44757416275,"operatingIncome":7897754682,"netIncome":-4015741709,"controllingNetIncome":-4015741709,"ebitda":10266996267,"fcff":7611374984,"cfo":8412794069,"capex":803925883,"totalAssets":97692113863,"totalLiabilities":32139381019,"totalEquity":65552732844,"cash":3828245122,"totalDebt":13902779716},{"fiscalYear":2020,"statement":"연결","revenue":60779612320,"operatingIncome":17495129,"netIncome":-23612848455,"controllingNetIncome":-22315419572,"ebitda":4769823567,"fcff":-22239605758,"cfo":2102261548,"capex":24857434032,"totalAssets":121322112252,"totalLiabilities":37787527536,"totalEquity":83534584716,"cash":7861571186,"totalDebt":16036382036},{"fiscalYear":2021,"statement":"연결","revenue":56350436255,"operatingIncome":3527300569,"netIncome":-12047991882,"controllingNetIncome":-10834800090,"ebitda":33486292711,"fcff":-30689289226,"cfo":11972217879,"capex":43208961583,"totalAssets":144497105087,"totalLiabilities":59510167748,"totalEquity":84986937339,"cash":9014731720,"totalDebt":32496887278},{"fiscalYear":2022,"statement":"연결","revenue":46601511930,"operatingIncome":-2309018889,"netIncome":-22595130455,"controllingNetIncome":-22595130455,"ebitda":11189996140,"fcff":3868863174,"cfo":5390954665,"capex":2129005174,"totalAssets":104139483470,"totalLiabilities":42297027349,"totalEquity":61842456121,"cash":2618023111,"totalDebt":31937183524},{"fiscalYear":2023,"statement":"연결","revenue":31702033259,"operatingIncome":-7717794327,"netIncome":-33573882013,"controllingNetIncome":-33573882013,"ebitda":7908571807,"fcff":-1012375707,"cfo":-1623110128,"capex":406173849,"totalAssets":84674762963,"totalLiabilities":55480174362,"totalEquity":29194588601,"cash":1695490563,"totalDebt":42746016356},{"fiscalYear":2024,"statement":"연결","revenue":22196259181,"operatingIncome":-7472181005,"netIncome":-13247088799,"controllingNetIncome":-13245957830,"ebitda":-6335874337,"fcff":-4685399520,"cfo":-4932030976,"capex":734077184,"totalAssets":77617082470,"totalLiabilities":47533273706,"totalEquity":30083808764,"cash":1801328303,"totalDebt":38789837075},{"fiscalYear":2025,"statement":"연결","revenue":12340921889,"operatingIncome":-8575907256,"netIncome":-19904674968,"controllingNetIncome":-19897999617,"ebitda":null,"fcff":-8126049125,"cfo":-8861785942,"capex":564400000,"totalAssets":118073459255,"totalLiabilities":62751438358,"totalEquity":55322020897,"cash":4520577859,"totalDebt":48339734559}],"quarterly":[{"stockCode":"089230","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4259143618,"operatingIncome":-2070372572,"netIncome":-3924230425,"prevYearRevenue":5011481579,"prevYearOperatingIncome":-2007665301,"prevYearNetIncome":-2684259018,"source":"11014","updatedAt":"2026-08-26T22:27:32.548Z"},{"stockCode":"089230","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6196020250,"operatingIncome":-2142663625,"netIncome":-17594499526,"prevYearRevenue":3132938105,"prevYearOperatingIncome":-1741447918,"prevYearNetIncome":-3755461870,"source":"11013","updatedAt":"2026-08-26T22:27:32.011Z"},{"stockCode":"089230","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7325592244,"operatingIncome":-4072556464,"netIncome":954631418,"prevYearRevenue":4570805963,"prevYearOperatingIncome":-1840533481,"prevYearNetIncome":-3822134109,"source":"11012","updatedAt":"2026-08-26T22:27:32.247Z"}]}