{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/134580","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":"134580","name":"탑코미디어","market":"KOSDAQ","sector":"자료처리, 호스팅, 포털 및 기타 인터넷 정보매개 서비스업","lastPrice":3245,"marketCap":159959513505,"sharesOutstanding":49294149,"asOf":"2026-09-26T15:09:35.465Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":164.26,"ttmPeriod":"25Q3~26Q2","pbr":4.93,"psr":3.29,"evEbitda":null,"ev":160763777066,"fcff":3156292536,"fcffYield":0.0196,"roe":-0.0716,"revenueGrowth":{"y1":1.0824,"y3":0.2905,"y5":0.1947},"operatingIncomeGrowth":{"y1":null,"y3":1.2076,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.534Z"},"price":{"high52w":4240,"low52w":875,"fromHigh":-0.2347,"returns":[{"label":"1개월","value":-0.0226},{"label":"3개월","value":2.4892},{"label":"6개월","value":0.8406},{"label":"1년","value":0.2826},{"label":"3년","value":0.0062},{"label":"5년","value":0.1267}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":44502967674,"operatingIncome":1542571585,"netIncome":1465396046,"controllingNetIncome":1468292051,"ebitda":null,"fcff":-6604761016,"cfo":-6560239986,"capex":44521030,"totalAssets":38667066630,"totalLiabilities":9732776147,"totalEquity":28934290483,"cash":6379849446,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":32429047462,"operatingIncome":-4476577776,"netIncome":-4326467371,"controllingNetIncome":-4326467371,"ebitda":-4399850784,"fcff":-27910042,"cfo":-30245807,"capex":5500000,"totalAssets":29557321884,"totalLiabilities":5024013274,"totalEquity":24533308610,"cash":6128759575,"totalDebt":151578939},{"fiscalYear":2020,"statement":"별도","revenue":19966274150,"operatingIncome":-3473429423,"netIncome":-4260168043,"controllingNetIncome":-4260168043,"ebitda":null,"fcff":null,"cfo":692706277,"capex":null,"totalAssets":24449013092,"totalLiabilities":4250053215,"totalEquity":20198959877,"cash":6759819396,"totalDebt":308260917},{"fiscalYear":2021,"statement":"별도","revenue":22256958341,"operatingIncome":-4826955807,"netIncome":-3893845588,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-3728130470,"capex":null,"totalAssets":55294572757,"totalLiabilities":32369363431,"totalEquity":22925209326,"cash":36451947956,"totalDebt":291167433},{"fiscalYear":2022,"statement":"연결","revenue":22615183360,"operatingIncome":341102831,"netIncome":-3028958668,"controllingNetIncome":-3028958668,"ebitda":1859522816,"fcff":-14476971243,"cfo":5763883260,"capex":20252385468,"totalAssets":58867894045,"totalLiabilities":23721177629,"totalEquity":35146716416,"cash":19276860023,"totalDebt":1375839770},{"fiscalYear":2023,"statement":"연결","revenue":19178342271,"operatingIncome":-2653050366,"netIncome":-11865220642,"controllingNetIncome":-11865220642,"ebitda":-576458224,"fcff":-5360436743,"cfo":-5329975149,"capex":94240803,"totalAssets":41870851622,"totalLiabilities":4639034747,"totalEquity":37231816875,"cash":14825044497,"totalDebt":440258513},{"fiscalYear":2024,"statement":"연결","revenue":23340259807,"operatingIncome":-3726430593,"netIncome":-4723548955,"controllingNetIncome":-4752831754,"ebitda":-1661361312,"fcff":-1997996031,"cfo":-2054037179,"capex":12627625,"totalAssets":38557960524,"totalLiabilities":6086477043,"totalEquity":32471483481,"cash":15715638614,"totalDebt":162904876},{"fiscalYear":2025,"statement":"연결","revenue":48604543452,"operatingIncome":3670011557,"netIncome":-2324402052,"controllingNetIncome":null,"ebitda":null,"fcff":3156292536,"cfo":8251655493,"capex":5599382934,"totalAssets":60367477963,"totalLiabilities":27925493596,"totalEquity":32441984367,"cash":13369720872,"totalDebt":14173984433}],"quarterly":[{"stockCode":"134580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13911794801,"operatingIncome":1668325402,"netIncome":1790744059,"prevYearRevenue":6313343771,"prevYearOperatingIncome":-951667873,"prevYearNetIncome":-419086888,"source":"11014","updatedAt":"2026-08-26T22:25:08.356Z"},{"stockCode":"134580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14214136547,"operatingIncome":1315240757,"netIncome":-3866757146,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:08.359Z"},{"stockCode":"134580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11879582201,"operatingIncome":-83531879,"netIncome":-125610277,"prevYearRevenue":5589817993,"prevYearOperatingIncome":-2292440689,"prevYearNetIncome":-1824379002,"source":"11013","updatedAt":"2026-08-26T22:25:07.891Z"},{"stockCode":"134580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15488193742,"operatingIncome":3666965401,"netIncome":3175459123,"prevYearRevenue":14888794111,"prevYearOperatingIncome":2978886087,"prevYearNetIncome":1575990037,"source":"11012","updatedAt":"2026-08-26T22:25:08.126Z"}]}