{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/239340","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":"239340","name":"이스트에이드","market":"KOSDAQ","sector":"자료처리, 호스팅, 포털 및 기타 인터넷 정보매개 서비스업","lastPrice":2245,"marketCap":12113853870,"sharesOutstanding":5395926,"asOf":"2026-09-26T15:09:35.503Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.84,"psr":0.78,"evEbitda":null,"ev":1521550024,"fcff":-9401809428,"fcffYield":-6.1791,"roe":-0.364,"revenueGrowth":{"y1":-0.0497,"y3":-0.1207,"y5":-0.0813},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.568Z"},"price":{"high52w":9861.905,"low52w":2245,"fromHigh":-0.7724,"returns":[{"label":"1개월","value":-0.0154},{"label":"3개월","value":-0.1122},{"label":"6개월","value":-0.6505},{"label":"1년","value":-0.7665},{"label":"3년","value":-0.8559},{"label":"5년","value":-0.9122}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":24679946565,"operatingIncome":908596929,"netIncome":-11777368589,"controllingNetIncome":-11789680003,"ebitda":2206931882,"fcff":2063532826,"cfo":2850106500,"capex":786573674,"totalAssets":34473836143,"totalLiabilities":6200119294,"totalEquity":28273716849,"cash":10896484330,"totalDebt":766413388},{"fiscalYear":2020,"statement":"연결","revenue":23814219086,"operatingIncome":783968900,"netIncome":779807282,"controllingNetIncome":1190038694,"ebitda":2211443745,"fcff":1723876521,"cfo":2597220552,"capex":873344031,"totalAssets":42252345776,"totalLiabilities":11271170034,"totalEquity":30981175742,"cash":11947478604,"totalDebt":1160706718},{"fiscalYear":2021,"statement":"연결","revenue":28780386706,"operatingIncome":6738768476,"netIncome":3885760284,"controllingNetIncome":null,"ebitda":null,"fcff":4228035962,"cfo":4686543131,"capex":467188647,"totalAssets":53300894339,"totalLiabilities":18008461901,"totalEquity":35292432438,"cash":12330050428,"totalDebt":3572316958},{"fiscalYear":2022,"statement":"연결","revenue":22921900442,"operatingIncome":-725778895,"netIncome":-2470440856,"controllingNetIncome":null,"ebitda":1371910184,"fcff":2136054817,"cfo":2216367511,"capex":92351679,"totalAssets":45375349603,"totalLiabilities":13664405050,"totalEquity":31710944553,"cash":19283819712,"totalDebt":1411852669},{"fiscalYear":2023,"statement":"연결","revenue":13837382502,"operatingIncome":-6176198460,"netIncome":-7210568111,"controllingNetIncome":-7259741850,"ebitda":-5521066261,"fcff":1007202440,"cfo":1097241743,"capex":90041757,"totalAssets":31960753508,"totalLiabilities":6142470168,"totalEquity":25818283340,"cash":12567620341,"totalDebt":1094841188},{"fiscalYear":2024,"statement":"연결","revenue":16398804579,"operatingIncome":-4805446020,"netIncome":-4991837142,"controllingNetIncome":-5032546467,"ebitda":-4489083761,"fcff":-1919577876,"cfo":-906908873,"capex":1012672588,"totalAssets":36848581638,"totalLiabilities":15481893115,"totalEquity":21366688523,"cash":21927940504,"totalDebt":1224052893},{"fiscalYear":2025,"statement":"연결","revenue":15584000821,"operatingIncome":-5578288845,"netIncome":-6368724671,"controllingNetIncome":-6390135763,"ebitda":-4243862607,"fcff":-9401809428,"cfo":-9393108359,"capex":8708900,"totalAssets":33484813523,"totalLiabilities":18377027369,"totalEquity":15107786154,"cash":11414307816,"totalDebt":822003970}],"quarterly":[{"stockCode":"239340","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3823146066,"operatingIncome":-1059500909,"netIncome":-920452941,"prevYearRevenue":4756435534,"prevYearOperatingIncome":-1042581501,"prevYearNetIncome":-993187344,"source":"11014","updatedAt":"2026-08-26T22:35:29.886Z"},{"stockCode":"239340","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2660161731,"operatingIncome":-1693851916,"netIncome":-2445148579,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:29.888Z"},{"stockCode":"239340","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4106576696,"operatingIncome":-1919568519,"netIncome":-1855871657,"prevYearRevenue":4835989631,"prevYearOperatingIncome":-1873595678,"prevYearNetIncome":-1817461956,"source":"11013","updatedAt":"2026-08-26T22:35:29.359Z"},{"stockCode":"239340","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4509550680,"operatingIncome":-556296037,"netIncome":-533985712,"prevYearRevenue":4264703393,"prevYearOperatingIncome":-951340342,"prevYearNetIncome":-1185661195,"source":"11012","updatedAt":"2026-08-26T22:35:29.621Z"}]}