{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/214610","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":"214610","name":"롤링스톤","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":2290,"marketCap":19197807380,"sharesOutstanding":8383322,"asOf":"2026-09-26T15:09:35.493Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":1.2,"psr":1.76,"evEbitda":null,"ev":2550392152,"fcff":-18323219100,"fcffYield":-7.1845,"roe":-1.1402,"revenueGrowth":{"y1":1.3458,"y3":-0.1225,"y5":-0.2494},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.567Z"},"price":{"high52w":4615,"low52w":2255,"fromHigh":-0.5038,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":-0.4911},{"label":"3년","value":-0.9453},{"label":"5년","value":-0.9774}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":45671908243,"operatingIncome":3476147880,"netIncome":-5775657716,"controllingNetIncome":-5775587418,"ebitda":4500352429,"fcff":-24503530230,"cfo":-18678764585,"capex":6022236717,"totalAssets":70959517068,"totalLiabilities":15017445322,"totalEquity":55942071746,"cash":20854989874,"totalDebt":3038691425},{"fiscalYear":2021,"statement":"연결","revenue":30302075601,"operatingIncome":-10895042538,"netIncome":-10585392552,"controllingNetIncome":-10575215269,"ebitda":-9110324144,"fcff":-11694715183,"cfo":-8600016986,"capex":3131080950,"totalAssets":88677421907,"totalLiabilities":36443803073,"totalEquity":52233618834,"cash":23810918535,"totalDebt":7196653438},{"fiscalYear":2022,"statement":"연결","revenue":16111429183,"operatingIncome":-25900397615,"netIncome":-38919205919,"controllingNetIncome":-38892556177,"ebitda":-22561976266,"fcff":-15161912333,"cfo":-14005992091,"capex":1660550973,"totalAssets":57511783958,"totalLiabilities":39872312393,"totalEquity":17639471565,"cash":5678002061,"totalDebt":3359951991},{"fiscalYear":2023,"statement":"연결","revenue":5367423455,"operatingIncome":-19375745660,"netIncome":-25794884647,"controllingNetIncome":-26141653071,"ebitda":null,"fcff":-11758960672,"cfo":-11358813091,"capex":681287327,"totalAssets":61317988254,"totalLiabilities":24989158472,"totalEquity":36328829782,"cash":9353545112,"totalDebt":5801740039},{"fiscalYear":2024,"statement":"연결","revenue":4640103575,"operatingIncome":-19234571811,"netIncome":null,"controllingNetIncome":-31214293281,"ebitda":null,"fcff":-10801084266,"cfo":-10695980253,"capex":986787928,"totalAssets":54466556163,"totalLiabilities":28581379055,"totalEquity":25885177108,"cash":13672760192,"totalDebt":13548603804},{"fiscalYear":2025,"statement":"별도","revenue":10884865055,"operatingIncome":-9935154074,"netIncome":-24099001800,"controllingNetIncome":-23845701741,"ebitda":null,"fcff":-18323219100,"cfo":-10099915005,"capex":8571686364,"totalAssets":25363452677,"totalLiabilities":9420994410,"totalEquity":15942458267,"cash":17942439833,"totalDebt":1295024605}],"quarterly":[{"stockCode":"214610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1041237475,"operatingIncome":-4134821359,"netIncome":null,"prevYearRevenue":2478162819,"prevYearOperatingIncome":-5757322319,"prevYearNetIncome":null,"source":"11014","updatedAt":"2026-08-26T22:34:57.653Z"},{"stockCode":"214610","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":27875927906,"operatingIncome":-2554104670,"netIncome":-2706307832,"prevYearRevenue":2425869637,"prevYearOperatingIncome":-2188316975,"prevYearNetIncome":-2679006578,"source":"11013","updatedAt":"2026-08-26T22:34:57.157Z"},{"stockCode":"214610","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":33673222699,"operatingIncome":-1679082313,"netIncome":-1900961969,"prevYearRevenue":494097249,"prevYearOperatingIncome":-1978198207,"prevYearNetIncome":-4154170926,"source":"11012","updatedAt":"2026-08-26T22:34:57.408Z"}]}