{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/131100","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":"131100","name":"티엔엔터테인먼트","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":2400,"marketCap":15478425600,"sharesOutstanding":6449344,"asOf":"2026-09-26T15:09:35.464Z"},"valuation":{"fiscalYear":2025,"per":48.88,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.23,"psr":0.13,"evEbitda":0.64,"ev":6465932248,"fcff":-3854927888,"fcffYield":-0.5962,"roe":0.0047,"revenueGrowth":{"y1":-0.1723,"y3":0.1805,"y5":0.3963},"operatingIncomeGrowth":{"y1":-0.6545,"y3":0.0102,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.611Z"},"price":{"high52w":7782.4,"low52w":2180,"fromHigh":-0.6916,"returns":[{"label":"1개월","value":0.0573},{"label":"3개월","value":-0.3252},{"label":"6개월","value":-0.6279},{"label":"1년","value":-0.6894},{"label":"3년","value":-0.7558},{"label":"5년","value":-0.9267}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":41740437112,"operatingIncome":475005532,"netIncome":-13055479239,"controllingNetIncome":-13043752950,"ebitda":3292826645,"fcff":-11018969651,"cfo":-10281982376,"capex":938491233,"totalAssets":52599825336,"totalLiabilities":21342420034,"totalEquity":31257405302,"cash":6055691976,"totalDebt":9625621163},{"fiscalYear":2019,"statement":"연결","revenue":15687991647,"operatingIncome":-2694233857,"netIncome":-7213018727,"controllingNetIncome":-7196079746,"ebitda":-124890642,"fcff":-2563749501,"cfo":-3007568592,"capex":114681692,"totalAssets":48913833633,"totalLiabilities":15374966398,"totalEquity":33538867235,"cash":7838290222,"totalDebt":8219731306},{"fiscalYear":2020,"statement":"연결","revenue":22290570653,"operatingIncome":-14929253059,"netIncome":-25066957751,"controllingNetIncome":-24836472791,"ebitda":null,"fcff":-7751553736,"cfo":-7191026822,"capex":1413362106,"totalAssets":53728514050,"totalLiabilities":38635906912,"totalEquity":15092607138,"cash":1854428115,"totalDebt":26895071925},{"fiscalYear":2021,"statement":"연결","revenue":19138614818,"operatingIncome":-11947125163,"netIncome":-25718247725,"controllingNetIncome":-25718247725,"ebitda":-7555175014,"fcff":-6403043552,"cfo":-5531013325,"capex":1238428001,"totalAssets":48159511944,"totalLiabilities":22299204270,"totalEquity":25860307674,"cash":3459456494,"totalDebt":17545133364},{"fiscalYear":2022,"statement":"연결","revenue":71907402901,"operatingIncome":3250496402,"netIncome":-2378767829,"controllingNetIncome":null,"ebitda":5940747677,"fcff":7544514088,"cfo":8027845291,"capex":561116108,"totalAssets":142789279467,"totalLiabilities":65809762178,"totalEquity":76979517289,"cash":10204421111,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":150268840513,"operatingIncome":13524360041,"netIncome":-17847696964,"controllingNetIncome":null,"ebitda":31343632293,"fcff":20095494045,"cfo":22476591229,"capex":2829362339,"totalAssets":122810204134,"totalLiabilities":59800202304,"totalEquity":63010001830,"cash":16963147683,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":142931436282,"operatingIncome":9698217890,"netIncome":2190776813,"controllingNetIncome":null,"ebitda":17716779709,"fcff":15353459967,"cfo":18694983291,"capex":3520907529,"totalAssets":124449358983,"totalLiabilities":57808719789,"totalEquity":66640639194,"cash":36897193701,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":118299495759,"operatingIncome":3350618177,"netIncome":316647665,"controllingNetIncome":null,"ebitda":10129266676,"fcff":-3854927888,"cfo":3502841562,"capex":7627688345,"totalAssets":89123037948,"totalLiabilities":22152081497,"totalEquity":66970956451,"cash":9012493352,"totalDebt":null}],"quarterly":[{"stockCode":"131100","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":23015133615,"operatingIncome":-27657961,"netIncome":-249270366,"prevYearRevenue":33861195054,"prevYearOperatingIncome":2890834591,"prevYearNetIncome":2747052487,"source":"11014","updatedAt":"2026-08-26T22:35:25.726Z"},{"stockCode":"131100","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":29094402886,"operatingIncome":1081606427,"netIncome":-654847846,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:25.728Z"},{"stockCode":"131100","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":19324783789,"operatingIncome":-881653455,"netIncome":-1909733614,"prevYearRevenue":34403511478,"prevYearOperatingIncome":2042260721,"prevYearNetIncome":1436805661,"source":"11013","updatedAt":"2026-08-26T22:35:25.177Z"},{"stockCode":"131100","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":20044448018,"operatingIncome":-525760219,"netIncome":-10109403213,"prevYearRevenue":31786447780,"prevYearOperatingIncome":254408990,"prevYearNetIncome":-216039784,"source":"11012","updatedAt":"2026-08-26T22:35:25.454Z"}]}