{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/263700","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":"263700","name":"케어랩스","market":"KOSDAQ","sector":"광고업","lastPrice":2110,"marketCap":40963962000,"sharesOutstanding":19414200,"asOf":"2026-09-26T15:09:35.512Z"},"valuation":{"fiscalYear":2025,"per":2.14,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":0.5,"evEbitda":106.29,"ev":4512155988,"fcff":-14822385292,"fcffYield":-3.285,"roe":0.328,"revenueGrowth":{"y1":-0.0179,"y3":-0.023,"y5":0.0128},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.298Z"},"price":{"high52w":5050,"low52w":1613,"fromHigh":-0.5822,"returns":[{"label":"1개월","value":0.0961},{"label":"3개월","value":0.1722},{"label":"6개월","value":-0.1172},{"label":"1년","value":-0.5911},{"label":"3년","value":-0.5685},{"label":"5년","value":-0.7485}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":54379273344,"operatingIncome":5071575003,"netIncome":3848505512,"controllingNetIncome":3554491157,"ebitda":6276803378,"fcff":-9578439662,"cfo":3588522371,"capex":13395817669,"totalAssets":124608857423,"totalLiabilities":60590150420,"totalEquity":64018707003,"cash":34926709909,"totalDebt":49731779135},{"fiscalYear":2019,"statement":"연결","revenue":68299519914,"operatingIncome":3615639699,"netIncome":529579774,"controllingNetIncome":582598762,"ebitda":5927488692,"fcff":null,"cfo":4455293575,"capex":null,"totalAssets":127113196539,"totalLiabilities":59641464024,"totalEquity":67471732515,"cash":18057486840,"totalDebt":47158191266},{"fiscalYear":2020,"statement":"연결","revenue":76666400965,"operatingIncome":5959917778,"netIncome":4517801845,"controllingNetIncome":4329119335,"ebitda":8527551934,"fcff":null,"cfo":11301679993,"capex":null,"totalAssets":131934969790,"totalLiabilities":28716896216,"totalEquity":103218073574,"cash":43954664635,"totalDebt":15617988891},{"fiscalYear":2021,"statement":"연결","revenue":93933959363,"operatingIncome":3277334445,"netIncome":1241890834,"controllingNetIncome":1252913556,"ebitda":6098492779,"fcff":4517160836,"cfo":4297448953,"capex":14653346,"totalAssets":198603601159,"totalLiabilities":90648596761,"totalEquity":107955004398,"cash":39880305668,"totalDebt":74887455736},{"fiscalYear":2022,"statement":"연결","revenue":87607189515,"operatingIncome":-6384531521,"netIncome":-26388369384,"controllingNetIncome":-26123889545,"ebitda":-2354089028,"fcff":-5513660463,"cfo":-6240047116,"capex":174409680,"totalAssets":180659153996,"totalLiabilities":89082140020,"totalEquity":91577013976,"cash":26529123660,"totalDebt":55834981113},{"fiscalYear":2023,"statement":"연결","revenue":81827462250,"operatingIncome":-11598829454,"netIncome":-23867142092,"controllingNetIncome":-24470421890,"ebitda":-7173283879,"fcff":null,"cfo":-10619644005,"capex":null,"totalAssets":162200952564,"totalLiabilities":87134923961,"totalEquity":75066028603,"cash":23747418872,"totalDebt":51893218522},{"fiscalYear":2024,"statement":"연결","revenue":83187386696,"operatingIncome":-4462290019,"netIncome":-19669705817,"controllingNetIncome":-20280045058,"ebitda":-806860367,"fcff":-2005960905,"cfo":-1889059222,"capex":1813817370,"totalAssets":143256735699,"totalLiabilities":88278881761,"totalEquity":54977853938,"cash":30628751248,"totalDebt":47054120405},{"fiscalYear":2025,"statement":"연결","revenue":81694242669,"operatingIncome":-2876942728,"netIncome":19511556173,"controllingNetIncome":19179133163,"ebitda":42449717,"fcff":-14822385292,"cfo":989836615,"capex":16291305153,"totalAssets":107430676919,"totalLiabilities":32799460993,"totalEquity":74631215926,"cash":39761115795,"totalDebt":3309309783}],"quarterly":[{"stockCode":"263700","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21158484997,"operatingIncome":-586547703,"netIncome":-1135876782,"prevYearRevenue":19424766016,"prevYearOperatingIncome":-746068655,"prevYearNetIncome":-2890842306,"source":"11014","updatedAt":"2026-08-26T22:32:14.840Z"},{"stockCode":"263700","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14948896008,"operatingIncome":-5706421533,"netIncome":-4073969548,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:14.841Z"},{"stockCode":"263700","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":20537615635,"operatingIncome":674912529,"netIncome":-196084515,"prevYearRevenue":23065261868,"prevYearOperatingIncome":841404810,"prevYearNetIncome":25453974948,"source":"11013","updatedAt":"2026-08-26T22:32:14.314Z"},{"stockCode":"263700","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":17360775685,"operatingIncome":-722929235,"netIncome":-1258725713,"prevYearRevenue":22521599796,"prevYearOperatingIncome":2574621698,"prevYearNetIncome":-732572445,"source":"11012","updatedAt":"2026-08-26T22:32:14.597Z"}]}