{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/245620","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":"245620","name":"EDGC","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":741,"marketCap":167118555474,"sharesOutstanding":225531114,"asOf":"2026-09-26T15:09:35.505Z"},"valuation":{"fiscalYear":2025,"per":5.92,"perTtm":3.82,"ttmPeriod":"25Q3~26Q2","pbr":null,"psr":21.19,"evEbitda":13.19,"ev":186847339732,"fcff":3467845263,"fcffYield":0.0186,"roe":null,"revenueGrowth":{"y1":-0.7451,"y3":-0.5626,"y5":-0.3889},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.295Z"},"price":{"high52w":741,"low52w":741,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.601},{"label":"5년","value":-0.8949}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":21496787319,"operatingIncome":-6815179179,"netIncome":-7253213818,"controllingNetIncome":-7602145346,"ebitda":null,"fcff":-8594567744,"cfo":-5961268097,"capex":2650472933,"totalAssets":75102071615,"totalLiabilities":23598625946,"totalEquity":51503445669,"cash":17897617895,"totalDebt":3099994000},{"fiscalYear":2019,"statement":"연결","revenue":56721869566,"operatingIncome":-8553545648,"netIncome":-8605224718,"controllingNetIncome":-9801961346,"ebitda":-5488890652,"fcff":-17787438737,"cfo":-9363282344,"capex":8613493995,"totalAssets":96400084992,"totalLiabilities":48588545674,"totalEquity":47811539318,"cash":17904776786,"totalDebt":25751069811},{"fiscalYear":2020,"statement":"연결","revenue":92541208930,"operatingIncome":-5108643510,"netIncome":-9433328400,"controllingNetIncome":-10398164600,"ebitda":-1402181045,"fcff":-10969456607,"cfo":-5497304015,"capex":5747416590,"totalAssets":160304929420,"totalLiabilities":90291880260,"totalEquity":70013049160,"cash":60603432166,"totalDebt":5735558376},{"fiscalYear":2021,"statement":"연결","revenue":89282114475,"operatingIncome":-15602204704,"netIncome":-20666748769,"controllingNetIncome":-20666748769,"ebitda":null,"fcff":-15350022934,"cfo":-1730430987,"capex":13785872845,"totalAssets":186938229502,"totalLiabilities":127942817688,"totalEquity":58995411814,"cash":27536590062,"totalDebt":17173908944},{"fiscalYear":2022,"statement":"연결","revenue":94243692888,"operatingIncome":-9520183120,"netIncome":-29864754680,"controllingNetIncome":-29864754680,"ebitda":-3316424670,"fcff":-49336437425,"cfo":-10892435025,"capex":39409023579,"totalAssets":192010586607,"totalLiabilities":159175170219,"totalEquity":32835416388,"cash":4685355793,"totalDebt":55983803303},{"fiscalYear":2023,"statement":"연결","revenue":88456744573,"operatingIncome":-9358686426,"netIncome":-33026500222,"controllingNetIncome":-33026500222,"ebitda":5220064320,"fcff":-19061103862,"cfo":-14025170465,"capex":6082573510,"totalAssets":173518949380,"totalLiabilities":134407497088,"totalEquity":39111452292,"cash":9434826594,"totalDebt":67962564046},{"fiscalYear":2024,"statement":"연결","revenue":30941997176,"operatingIncome":-12631473944,"netIncome":-95240818631,"controllingNetIncome":-95240818631,"ebitda":55443049037,"fcff":5773554078,"cfo":6690920863,"capex":1843460765,"totalAssets":86084352797,"totalLiabilities":130354354331,"totalEquity":-44270001534,"cash":9508623914,"totalDebt":60727103295},{"fiscalYear":2025,"statement":"연결","revenue":7886099045,"operatingIncome":-1596857542,"netIncome":28242487129,"controllingNetIncome":28242487129,"ebitda":14163987518,"fcff":3467845263,"cfo":3495737645,"capex":27892382,"totalAssets":44013439206,"totalLiabilities":66538880629,"totalEquity":-22525441423,"cash":13392104519,"totalDebt":33120888777}],"quarterly":[{"stockCode":"245620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1794012652,"operatingIncome":-415336288,"netIncome":-436333620,"prevYearRevenue":7838623958,"prevYearOperatingIncome":-1934082524,"prevYearNetIncome":-3463492460,"source":"11014","updatedAt":"2026-08-26T22:25:13.088Z"},{"stockCode":"245620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1696885759,"operatingIncome":-359264194,"netIncome":20225866717,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:13.090Z"},{"stockCode":"245620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1597442927,"operatingIncome":-1300738403,"netIncome":24689393004,"prevYearRevenue":4906455011,"prevYearOperatingIncome":-1522254429,"prevYearNetIncome":-524747639,"source":"11013","updatedAt":"2026-08-26T22:25:12.562Z"},{"stockCode":"245620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1223555644,"operatingIncome":-716261991,"netIncome":-730475014,"prevYearRevenue":2169651218,"prevYearOperatingIncome":-563949401,"prevYearNetIncome":5469349643,"source":"11012","updatedAt":"2026-08-26T22:25:12.807Z"}]}