{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/096690","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":"096690","name":"에이루트","market":"KOSDAQ","sector":"컴퓨터 및 주변장치 제조업","lastPrice":6810,"marketCap":27395554020,"sharesOutstanding":4022842,"asOf":"2026-09-26T15:09:35.439Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.28,"psr":0.54,"evEbitda":null,"ev":79991554568,"fcff":-14864133361,"fcffYield":-0.1858,"roe":-0.1572,"revenueGrowth":{"y1":-0.2622,"y3":-0.0795,"y5":0.0786},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.594Z"},"price":{"high52w":11789.08,"low52w":4850,"fromHigh":-0.4223,"returns":[{"label":"1개월","value":-0.0058},{"label":"3개월","value":0.2996},{"label":"6개월","value":0.0445},{"label":"1년","value":-0.2262},{"label":"3년","value":-0.6562},{"label":"5년","value":-0.8116}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":22194326905,"operatingIncome":-5355582411,"netIncome":-8336747946,"controllingNetIncome":-7236499102,"ebitda":-3543534148,"fcff":941717722,"cfo":1426034042,"capex":494848144,"totalAssets":86441023636,"totalLiabilities":18250867468,"totalEquity":68190156168,"cash":9250555514,"totalDebt":138968649},{"fiscalYear":2019,"statement":"연결","revenue":31253724104,"operatingIncome":-1018171203,"netIncome":767296673,"controllingNetIncome":2336271042,"ebitda":null,"fcff":-6808788834,"cfo":-6499549064,"capex":593288471,"totalAssets":190315596864,"totalLiabilities":100759336133,"totalEquity":89556260731,"cash":15745562515,"totalDebt":2414619223},{"fiscalYear":2020,"statement":"연결","revenue":34670562342,"operatingIncome":-2568006124,"netIncome":-26089755472,"controllingNetIncome":-25060282925,"ebitda":-1399043225,"fcff":-4982295429,"cfo":-1879874215,"capex":3778144291,"totalAssets":133477508871,"totalLiabilities":39721812242,"totalEquity":93755696629,"cash":13172097403,"totalDebt":2674281004},{"fiscalYear":2021,"statement":"연결","revenue":45891025090,"operatingIncome":-4781368454,"netIncome":-102605356119,"controllingNetIncome":-102161076828,"ebitda":-2421384734,"fcff":-20820942749,"cfo":-20323925375,"capex":688861684,"totalAssets":179679577569,"totalLiabilities":40521590863,"totalEquity":139157986706,"cash":41045999488,"totalDebt":5907424392},{"fiscalYear":2022,"statement":"연결","revenue":64887675060,"operatingIncome":346816277,"netIncome":6113751844,"controllingNetIncome":6237467206,"ebitda":2150505275,"fcff":-33139307800,"cfo":-31614383281,"capex":1783897511,"totalAssets":196149255221,"totalLiabilities":49430608296,"totalEquity":146718646925,"cash":37094026362,"totalDebt":16109325496},{"fiscalYear":2023,"statement":"연결","revenue":62225691206,"operatingIncome":-7070245032,"netIncome":-13246183446,"controllingNetIncome":-12905732231,"ebitda":-6474619436,"fcff":-19449784157,"cfo":-18672240433,"capex":1276860710,"totalAssets":207091386585,"totalLiabilities":43149991839,"totalEquity":163941394746,"cash":13892460640,"totalDebt":17632594651},{"fiscalYear":2024,"statement":"연결","revenue":68591429517,"operatingIncome":-20810247816,"netIncome":-45299596818,"controllingNetIncome":-44995901085,"ebitda":null,"fcff":-32476193885,"cfo":-9251623004,"capex":25694084409,"totalAssets":222298306008,"totalLiabilities":100416222344,"totalEquity":121882083664,"cash":23795758476,"totalDebt":63247541483},{"fiscalYear":2025,"statement":"연결","revenue":50603806692,"operatingIncome":-10930076329,"netIncome":-18545662682,"controllingNetIncome":-16856280888,"ebitda":-5181908882,"fcff":-14864133361,"cfo":-10834232476,"capex":5802169073,"totalAssets":191626675274,"totalLiabilities":86474842300,"totalEquity":105151832974,"cash":10761355009,"totalDebt":63357355557}],"quarterly":[{"stockCode":"096690","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":14403448996,"operatingIncome":-690742653,"netIncome":-801076025,"prevYearRevenue":10448548402,"prevYearOperatingIncome":-4846615362,"prevYearNetIncome":-5839044703,"source":"11014","updatedAt":"2026-08-26T22:33:36.118Z"},{"stockCode":"096690","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14358999803,"operatingIncome":-4694236991,"netIncome":-5129765527,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:36.120Z"},{"stockCode":"096690","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":13509843450,"operatingIncome":-3046389083,"netIncome":-2941956406,"prevYearRevenue":11139417924,"prevYearOperatingIncome":-3967816819,"prevYearNetIncome":-3977507168,"source":"11013","updatedAt":"2026-08-26T22:33:35.564Z"},{"stockCode":"096690","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16312817078,"operatingIncome":-3356639176,"netIncome":-4383168223,"prevYearRevenue":10701939969,"prevYearOperatingIncome":-1577279866,"prevYearNetIncome":-8637313962,"source":"11012","updatedAt":"2026-08-26T22:33:35.865Z"}]}