{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/093640","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":"093640","name":"케이알엠","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":4760,"marketCap":156336088160,"sharesOutstanding":32843716,"asOf":"2026-09-26T15:09:35.436Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.22,"psr":17.3,"evEbitda":null,"ev":170805467184,"fcff":-5204356890,"fcffYield":-0.0305,"roe":-0.1849,"revenueGrowth":{"y1":-0.1932,"y3":-0.1115,"y5":0.0036},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.613Z"},"price":{"high52w":5780,"low52w":3095,"fromHigh":-0.1765,"returns":[{"label":"1개월","value":0.0042},{"label":"3개월","value":0.4402},{"label":"6개월","value":-0.048},{"label":"1년","value":0.1841},{"label":"3년","value":-0.5042},{"label":"5년","value":0.1567}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":11127166638,"operatingIncome":-2564792220,"netIncome":-3613121389,"controllingNetIncome":null,"ebitda":-2256040142,"fcff":-2248678758,"cfo":-2227813640,"capex":89220590,"totalAssets":14961218425,"totalLiabilities":6479971403,"totalEquity":8481247022,"cash":6794073808,"totalDebt":3100000000},{"fiscalYear":2019,"statement":"별도","revenue":13137931653,"operatingIncome":1040384354,"netIncome":535960623,"controllingNetIncome":null,"ebitda":1202285709,"fcff":2146233392,"cfo":1646066556,"capex":95500073,"totalAssets":33393126157,"totalLiabilities":12220054281,"totalEquity":21173071876,"cash":4433805859,"totalDebt":8901760242},{"fiscalYear":2020,"statement":"별도","revenue":8872307767,"operatingIncome":141915783,"netIncome":-1142737201,"controllingNetIncome":null,"ebitda":292297328,"fcff":-211158057,"cfo":-543766998,"capex":65584545,"totalAssets":31214903962,"totalLiabilities":6574200864,"totalEquity":24640703098,"cash":9700388645,"totalDebt":5008146802},{"fiscalYear":2021,"statement":"별도","revenue":11368085052,"operatingIncome":738733315,"netIncome":2793014338,"controllingNetIncome":null,"ebitda":776122001,"fcff":908282449,"cfo":862613822,"capex":222572328,"totalAssets":72155012206,"totalLiabilities":24995847145,"totalEquity":47159165061,"cash":29725817998,"totalDebt":22691625581},{"fiscalYear":2022,"statement":"별도","revenue":12880116767,"operatingIncome":184493310,"netIncome":-9103001619,"controllingNetIncome":null,"ebitda":427285612,"fcff":-2322220911,"cfo":-2129337942,"capex":203602376,"totalAssets":62771208840,"totalLiabilities":16288626683,"totalEquity":46482582157,"cash":23223902586,"totalDebt":12723944731},{"fiscalYear":2023,"statement":"연결","revenue":12411674184,"operatingIncome":-5866353133,"netIncome":-14092149757,"controllingNetIncome":null,"ebitda":null,"fcff":-29057827893,"cfo":-10749948634,"capex":18307879259,"totalAssets":213047209142,"totalLiabilities":113382730528,"totalEquity":99664478614,"cash":114731784360,"totalDebt":107128524358},{"fiscalYear":2024,"statement":"연결","revenue":11197297460,"operatingIncome":-9877307500,"netIncome":-25874747768,"controllingNetIncome":null,"ebitda":46414724237,"fcff":-9930819661,"cfo":-4915178352,"capex":6158616023,"totalAssets":146570510759,"totalLiabilities":64913243038,"totalEquity":81657267721,"cash":62035250334,"totalDebt":58464303312},{"fiscalYear":2025,"statement":"연결","revenue":9034332926,"operatingIncome":-10212826720,"netIncome":-14060062977,"controllingNetIncome":null,"ebitda":-9474898697,"fcff":-5204356890,"cfo":-4152290409,"capex":1993625296,"totalAssets":105473178974,"totalLiabilities":35040921904,"totalEquity":70432257070,"cash":18735439009,"totalDebt":33204818033}],"quarterly":[{"stockCode":"093640","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2002114070,"operatingIncome":-2766127352,"netIncome":-2582204451,"prevYearRevenue":2274974304,"prevYearOperatingIncome":-2690918458,"prevYearNetIncome":-5232389760,"source":"11014","updatedAt":"2026-08-26T22:25:34.571Z"},{"stockCode":"093640","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2724396670,"operatingIncome":-1958041439,"netIncome":-6516989732,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:34.574Z"},{"stockCode":"093640","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1556791474,"operatingIncome":-1781222065,"netIncome":-1584216569,"prevYearRevenue":2207144565,"prevYearOperatingIncome":-2560177230,"prevYearNetIncome":-2351348298,"source":"11013","updatedAt":"2026-08-26T22:25:34.045Z"},{"stockCode":"093640","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1592811795,"operatingIncome":-2367129340,"netIncome":-1752348301,"prevYearRevenue":2100677621,"prevYearOperatingIncome":-2928480699,"prevYearNetIncome":-2609520496,"source":"11012","updatedAt":"2026-08-26T22:25:34.276Z"}]}