{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/091810","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":"091810","name":"트리니티항공","market":"KOSPI","sector":"항공 여객 운송업","lastPrice":2600,"marketCap":265475836600,"sharesOutstanding":102106091,"asOf":"2026-09-26T15:09:35.432Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":5.1,"psr":0.15,"evEbitda":null,"ev":720806386533,"fcff":157350119060,"fcffYield":0.2183,"roe":-5.037,"revenueGrowth":{"y1":0.1701,"y3":0.5066,"y5":0.462},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.860Z"},"price":{"high52w":8994.568,"low52w":2535.703,"fromHigh":-0.7109,"returns":[{"label":"1개월","value":-0.1319},{"label":"3개월","value":-0.2735},{"label":"6개월","value":-0.5169},{"label":"1년","value":-0.7027},{"label":"3년","value":-0.7595},{"label":"5년","value":-0.8692}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":731788990522,"operatingIncome":47804667138,"netIncome":37880339387,"controllingNetIncome":null,"ebitda":51649924927,"fcff":8115409486,"cfo":31416023991,"capex":23300614505,"totalAssets":430876192915,"totalLiabilities":205170176089,"totalEquity":225706016826,"cash":219445264198,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":810449906103,"operatingIncome":-19242683179,"netIncome":-43209991671,"controllingNetIncome":-43209991671,"ebitda":10263789290,"fcff":94735057712,"cfo":131060220998,"capex":36325163286,"totalAssets":807758306612,"totalLiabilities":618878513897,"totalEquity":188879792715,"cash":123101709348,"totalDebt":286793215767},{"fiscalYear":2020,"statement":"연결","revenue":269217606930,"operatingIncome":-174310213064,"netIncome":-137870544994,"controllingNetIncome":-137870544994,"ebitda":-155626648028,"fcff":-63771311856,"cfo":-64981158847,"capex":20885402180,"totalAssets":705789065275,"totalLiabilities":588803293162,"totalEquity":116985772113,"cash":32143685602,"totalDebt":341204734071},{"fiscalYear":2021,"statement":"연결","revenue":214395239315,"operatingIncome":-148326842134,"netIncome":-156243779164,"controllingNetIncome":-156243779164,"ebitda":-133747598817,"fcff":50592670646,"cfo":35096014913,"capex":3534860936,"totalAssets":735047689453,"totalLiabilities":687706321881,"totalEquity":47341367572,"cash":16495424220,"totalDebt":196755482852},{"fiscalYear":2022,"statement":"연결","revenue":525821186068,"operatingIncome":-103929570861,"netIncome":-118672293887,"controllingNetIncome":-118672293887,"ebitda":-94853730182,"fcff":175470326008,"cfo":165994528560,"capex":11136768901,"totalAssets":1042495890560,"totalLiabilities":983093107924,"totalEquity":59402782636,"cash":84157247620,"totalDebt":281233144473},{"fiscalYear":2023,"statement":"연결","revenue":1348759428136,"operatingIncome":139411816543,"netIncome":99132288401,"controllingNetIncome":99132288401,"ebitda":157699122205,"fcff":406792983649,"cfo":415287500688,"capex":39271140047,"totalAssets":1283873353732,"totalLiabilities":1126731302741,"totalEquity":157142050991,"cash":194952770866,"totalDebt":295297165967},{"fiscalYear":2024,"statement":"연결","revenue":1536779555361,"operatingIncome":-12271128596,"netIncome":-65878206674,"controllingNetIncome":-65878206674,"ebitda":2600148527,"fcff":203022248653,"cfo":272434040138,"capex":99820928971,"totalAssets":1562449951177,"totalLiabilities":1480167986422,"totalEquity":82281964755,"cash":105804485208,"totalDebt":519763733673},{"fiscalYear":2025,"statement":"연결","revenue":1798180813715,"operatingIncome":-265467968425,"netIncome":-338259764519,"controllingNetIncome":-338259764519,"ebitda":-239112975878,"fcff":157350119060,"cfo":171062760810,"capex":56541594702,"totalAssets":1872310061852,"totalLiabilities":1820281660257,"totalEquity":52028401595,"cash":182911342163,"totalDebt":638241892096}],"quarterly":[{"stockCode":"091810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":449768741185,"operatingIncome":-95503823455,"netIncome":-124721578006,"prevYearRevenue":394888071845,"prevYearOperatingIncome":-5956751735,"prevYearNetIncome":-2180151759,"source":"11014","updatedAt":"2026-08-26T22:22:49.424Z"},{"stockCode":"091810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":523936829685,"operatingIncome":-56169913727,"netIncome":-90706492807,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:49.428Z"},{"stockCode":"091810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":612084383875,"operatingIncome":19190666563,"netIncome":-16678175633,"prevYearRevenue":446606926242,"prevYearOperatingIncome":-35466599384,"prevYearNetIncome":-44775613216,"source":"11013","updatedAt":"2026-08-26T22:22:48.902Z"},{"stockCode":"091810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":469700730249,"operatingIncome":-181982906079,"netIncome":-211381152428,"prevYearRevenue":377868316603,"prevYearOperatingIncome":-78327631859,"prevYearNetIncome":-78056080490,"source":"11012","updatedAt":"2026-08-26T22:22:49.135Z"}]}