{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/241840","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":"241840","name":"에이스토리","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":2300,"marketCap":21941986200,"sharesOutstanding":9539994,"asOf":"2026-09-26T15:09:35.505Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":1.86,"evEbitda":null,"ev":21170588047,"fcff":-2574628403,"fcffYield":-0.1216,"roe":-0.1361,"revenueGrowth":{"y1":-0.2029,"y3":-0.4521,"y5":-0.1181},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.128Z"},"price":{"high52w":9200,"low52w":2060,"fromHigh":-0.75,"returns":[{"label":"1개월","value":-0.0336},{"label":"3개월","value":0.1165},{"label":"6개월","value":-0.5886},{"label":"1년","value":-0.747},{"label":"3년","value":-0.8559},{"label":"5년","value":-0.9416}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":28238091273,"operatingIncome":-1073302148,"netIncome":-1184914795,"controllingNetIncome":null,"ebitda":52855576,"fcff":-7911512900,"cfo":-7917386965,"capex":10179453,"totalAssets":40251453614,"totalLiabilities":1643520966,"totalEquity":38607932648,"cash":1952054906,"totalDebt":254760022},{"fiscalYear":2020,"statement":"별도","revenue":22095888380,"operatingIncome":-877118696,"netIncome":-7381011696,"controllingNetIncome":null,"ebitda":-849837322,"fcff":6391881389,"cfo":6400243676,"capex":12183227,"totalAssets":55174265228,"totalLiabilities":24460906589,"totalEquity":30713358639,"cash":10059656150,"totalDebt":113794046},{"fiscalYear":2021,"statement":"연결","revenue":58860400089,"operatingIncome":6927688603,"netIncome":17028297378,"controllingNetIncome":17028297378,"ebitda":7011974771,"fcff":-33108447812,"cfo":-32285333240,"capex":839092094,"totalAssets":97697894233,"totalLiabilities":49995516328,"totalEquity":47702377905,"cash":3216906714,"totalDebt":10394189335},{"fiscalYear":2022,"statement":"연결","revenue":71680277467,"operatingIncome":8499834556,"netIncome":4086004413,"controllingNetIncome":4086004413,"ebitda":8638770354,"fcff":28037477159,"cfo":28613580546,"capex":605981872,"totalAssets":101282334790,"totalLiabilities":42777389437,"totalEquity":58504945353,"cash":28363709535,"totalDebt":8292223297},{"fiscalYear":2023,"statement":"연결","revenue":56875968183,"operatingIncome":6945016422,"netIncome":4912258246,"controllingNetIncome":4912258246,"ebitda":7202789677,"fcff":-5978771425,"cfo":-6079744594,"capex":4777455,"totalAssets":95538420840,"totalLiabilities":33133859254,"totalEquity":62404561586,"cash":12402971818,"totalDebt":1546305945},{"fiscalYear":2024,"statement":"연결","revenue":14791645212,"operatingIncome":-3504831535,"netIncome":-4819025611,"controllingNetIncome":-4819025611,"ebitda":-3334888979,"fcff":21197771628,"cfo":21328093886,"capex":214102611,"totalAssets":71711472045,"totalLiabilities":15248738373,"totalEquity":56462733672,"cash":5434698494,"totalDebt":1128863086},{"fiscalYear":2025,"statement":"연결","revenue":11789684319,"operatingIncome":-7278241684,"netIncome":-7113797933,"controllingNetIncome":-7113797933,"ebitda":-7043211953,"fcff":-2574628403,"cfo":-1961746981,"capex":672061311,"totalAssets":56077465573,"totalLiabilities":8010996336,"totalEquity":48066469237,"cash":1652661797,"totalDebt":881263644}],"quarterly":[{"stockCode":"241840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3730080487,"operatingIncome":-1209342413,"netIncome":-582454830,"prevYearRevenue":1339908838,"prevYearOperatingIncome":-703355048,"prevYearNetIncome":-1751246020,"source":"11014","updatedAt":"2026-08-26T22:34:23.562Z"},{"stockCode":"241840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2924687388,"operatingIncome":-4183053900,"netIncome":-3826278831,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:23.567Z"},{"stockCode":"241840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6709864202,"operatingIncome":-1211568875,"netIncome":-982576069,"prevYearRevenue":1261742951,"prevYearOperatingIncome":-644799766,"prevYearNetIncome":-1030249939,"source":"11013","updatedAt":"2026-08-26T22:34:23.047Z"},{"stockCode":"241840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3456757712,"operatingIncome":-2518929362,"netIncome":695342372,"prevYearRevenue":3873173493,"prevYearOperatingIncome":-1241045605,"prevYearNetIncome":-1674814333,"source":"11012","updatedAt":"2026-08-26T22:34:23.286Z"}]}