{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/123840","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":"123840","name":"뉴온","market":"KOSDAQ","sector":"기타 식품 제조업","lastPrice":1773,"marketCap":27575557650,"sharesOutstanding":15553050,"asOf":"2026-09-26T15:09:35.459Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.28,"psr":0.57,"evEbitda":null,"ev":19930809699,"fcff":-14632635974,"fcffYield":-0.7342,"roe":-0.3937,"revenueGrowth":{"y1":1.842,"y3":0.9104,"y5":0.2518},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.645Z"},"price":{"high52w":11156.054,"low52w":1504,"fromHigh":-0.8411,"returns":[{"label":"1개월","value":0.0522},{"label":"3개월","value":-0.1923},{"label":"6개월","value":-0.6568},{"label":"1년","value":-0.8378},{"label":"3년","value":-0.9436},{"label":"5년","value":-0.9798}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":51064090029,"operatingIncome":302545299,"netIncome":-14560373172,"controllingNetIncome":-13268460954,"ebitda":2257703109,"fcff":-7494214861,"cfo":-3906330384,"capex":3739871206,"totalAssets":158533589439,"totalLiabilities":29378884321,"totalEquity":129154705118,"cash":65806542426,"totalDebt":9875509793},{"fiscalYear":2019,"statement":"연결","revenue":26220460955,"operatingIncome":-8377620545,"netIncome":-31586945790,"controllingNetIncome":-29412022799,"ebitda":-6088463693,"fcff":2945215098,"cfo":2867889078,"capex":697365330,"totalAssets":122792471055,"totalLiabilities":24832010037,"totalEquity":97960461018,"cash":25695750289,"totalDebt":8239642832},{"fiscalYear":2020,"statement":"연결","revenue":15667649492,"operatingIncome":-8738127743,"netIncome":7978689619,"controllingNetIncome":10833664489,"ebitda":-6894496567,"fcff":-5603888088,"cfo":-4213612522,"capex":1746404255,"totalAssets":156038722433,"totalLiabilities":24844893460,"totalEquity":131193828973,"cash":18162542728,"totalDebt":7087429322},{"fiscalYear":2021,"statement":"연결","revenue":10084902430,"operatingIncome":-7418350020,"netIncome":-41537466780,"controllingNetIncome":-39518216743,"ebitda":-5731014688,"fcff":-7140820319,"cfo":-6237870226,"capex":1248695822,"totalAssets":119003987512,"totalLiabilities":28729671154,"totalEquity":90274316358,"cash":15156562330,"totalDebt":6541814922},{"fiscalYear":2022,"statement":"연결","revenue":6907587085,"operatingIncome":-7955817362,"netIncome":-60734620030,"controllingNetIncome":-59502911885,"ebitda":-6755626038,"fcff":-7999268735,"cfo":-7775334750,"capex":917054090,"totalAssets":61532160032,"totalLiabilities":23908728874,"totalEquity":37623431158,"cash":4867532123,"totalDebt":12083024861},{"fiscalYear":2023,"statement":"연결","revenue":4821046542,"operatingIncome":-10481415137,"netIncome":-23918960603,"controllingNetIncome":-23228139580,"ebitda":-9448623909,"fcff":-8202743147,"cfo":-7967126437,"capex":1134209386,"totalAssets":59665951084,"totalLiabilities":25920333326,"totalEquity":33745617758,"cash":2581360485,"totalDebt":17339581784},{"fiscalYear":2024,"statement":"연결","revenue":16947296982,"operatingIncome":-11684045292,"netIncome":-36737800894,"controllingNetIncome":-36601214175,"ebitda":-9387074022,"fcff":-4373664596,"cfo":-4966069956,"capex":369898447,"totalAssets":127715627774,"totalLiabilities":35395431888,"totalEquity":92320195886,"cash":4609118035,"totalDebt":8752543853},{"fiscalYear":2025,"statement":"연결","revenue":48163918636,"operatingIncome":-13377903124,"netIncome":-38807779737,"controllingNetIncome":-38687641481,"ebitda":-11173562372,"fcff":-14632635974,"cfo":-15407207448,"capex":85483986,"totalAssets":118735536277,"totalLiabilities":24649644761,"totalEquity":94085891516,"cash":17361056538,"totalDebt":9716308587}],"quarterly":[{"stockCode":"123840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":16923389889,"operatingIncome":-3839257603,"netIncome":-13735893885,"prevYearRevenue":6258147838,"prevYearOperatingIncome":-1501512386,"prevYearNetIncome":-955415224,"source":"11014","updatedAt":"2026-08-26T22:33:51.063Z"},{"stockCode":"123840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7972984078,"operatingIncome":-318393965,"netIncome":-14914250828,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:51.069Z"},{"stockCode":"123840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":13642499613,"operatingIncome":-2074479221,"netIncome":-7218481006,"prevYearRevenue":6620150294,"prevYearOperatingIncome":-4458544584,"prevYearNetIncome":-14055629870,"source":"11013","updatedAt":"2026-08-26T22:33:50.536Z"},{"stockCode":"123840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13831121000,"operatingIncome":182354733,"netIncome":-13116840336,"prevYearRevenue":14070529832,"prevYearOperatingIncome":-2948314189,"prevYearNetIncome":-116701997,"source":"11012","updatedAt":"2026-08-26T22:33:50.813Z"}]}