{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/317530","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":"317530","name":"에피소드컴퍼니","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":3200,"marketCap":55983622400,"sharesOutstanding":17494882,"asOf":"2026-09-26T15:09:35.534Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.59,"psr":9.85,"evEbitda":null,"ev":46455931734,"fcff":-9203434182,"fcffYield":-0.1981,"roe":-0.3606,"revenueGrowth":{"y1":0.001,"y3":-0.1741,"y5":-0.0184},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.648Z"},"price":{"high52w":5390,"low52w":2160,"fromHigh":-0.4063,"returns":[{"label":"1개월","value":0.0774},{"label":"3개월","value":0.4815},{"label":"6개월","value":-0.2089},{"label":"1년","value":-0.3111},{"label":"3년","value":-0.3509},{"label":"5년","value":-0.7594}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"연결","revenue":9724378450,"operatingIncome":-1712999816,"netIncome":-1956383231,"controllingNetIncome":-1956383231,"ebitda":null,"fcff":-2511231370,"cfo":-1666869566,"capex":889840982,"totalAssets":21133741428,"totalLiabilities":3383563350,"totalEquity":17750178078,"cash":1954416009,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":6235193370,"operatingIncome":-2442776818,"netIncome":-4020570719,"controllingNetIncome":-4299570285,"ebitda":-1908977821,"fcff":-355892207,"cfo":-166165832,"capex":218077442,"totalAssets":18551829870,"totalLiabilities":4908532816,"totalEquity":13643297054,"cash":1943960429,"totalDebt":1000000000},{"fiscalYear":2021,"statement":"연결","revenue":6686099596,"operatingIncome":-2282770363,"netIncome":-2011425211,"controllingNetIncome":-2194252852,"ebitda":-1328182310,"fcff":-775192151,"cfo":-693318566,"capex":103551045,"totalAssets":16997041022,"totalLiabilities":4655916849,"totalEquity":12341124173,"cash":1277853386,"totalDebt":1000000000},{"fiscalYear":2022,"statement":"연결","revenue":10088032993,"operatingIncome":-2088411993,"netIncome":-1404429349,"controllingNetIncome":-1152612366,"ebitda":-1149001590,"fcff":-1206236669,"cfo":-1121782163,"capex":136130983,"totalAssets":14947005721,"totalLiabilities":3839751259,"totalEquity":11107254462,"cash":774250281,"totalDebt":1250000000},{"fiscalYear":2023,"statement":"연결","revenue":8483510899,"operatingIncome":-3677587098,"netIncome":-5522902385,"controllingNetIncome":-5488129032,"ebitda":-2743813394,"fcff":-2718034195,"cfo":-2376221356,"capex":444654191,"totalAssets":12023879916,"totalLiabilities":6225832586,"totalEquity":5798047330,"cash":455084994,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":5677574243,"operatingIncome":-3610777923,"netIncome":-4895289645,"controllingNetIncome":-4689855074,"ebitda":-2314781430,"fcff":-2606652956,"cfo":-2470097348,"capex":365533570,"totalAssets":18341922592,"totalLiabilities":6279297819,"totalEquity":12062624773,"cash":6269626263,"totalDebt":40000000},{"fiscalYear":2025,"statement":"연결","revenue":5683497607,"operatingIncome":-3555910328,"netIncome":-6321233881,"controllingNetIncome":-6088259950,"ebitda":-3182904684,"fcff":-9203434182,"cfo":-9013423143,"capex":381367484,"totalAssets":28151686504,"totalLiabilities":6889406510,"totalEquity":21262279994,"cash":9527690666,"totalDebt":null}],"quarterly":[{"stockCode":"317530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1226905968,"operatingIncome":-1026943213,"netIncome":-1205253268,"prevYearRevenue":1809270948,"prevYearOperatingIncome":-290368398,"prevYearNetIncome":-434581527,"source":"11014","updatedAt":"2026-08-26T22:30:53.330Z"},{"stockCode":"317530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1124334393,"operatingIncome":-1708336193,"netIncome":-4023642321,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:53.333Z"},{"stockCode":"317530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15305021180,"operatingIncome":-180303727,"netIncome":-465612240,"prevYearRevenue":969896360,"prevYearOperatingIncome":-842194145,"prevYearNetIncome":-842742917,"source":"11013","updatedAt":"2026-08-26T22:30:52.804Z"},{"stockCode":"317530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":19429399418,"operatingIncome":-3100277848,"netIncome":-2893052169,"prevYearRevenue":2362360886,"prevYearOperatingIncome":21563223,"prevYearNetIncome":-249595375,"source":"11012","updatedAt":"2026-08-26T22:30:53.039Z"}]}