{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/018000","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":"018000","name":"유니슨","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":1245,"marketCap":363430535865,"sharesOutstanding":291912077,"asOf":"2026-09-26T15:09:35.324Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":3.44,"psr":9.03,"evEbitda":null,"ev":457761352209,"fcff":-32628982716,"fcffYield":-0.0713,"roe":-0.2428,"revenueGrowth":{"y1":0.5648,"y3":-0.4478,"y5":-0.1287},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.139Z"},"price":{"high52w":1682,"low52w":697,"fromHigh":-0.2598,"returns":[{"label":"1개월","value":0.0921},{"label":"3개월","value":0.3445},{"label":"6개월","value":-0.1107},{"label":"1년","value":0.1018},{"label":"3년","value":-0.0859},{"label":"5년","value":-0.6488}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":165234056766,"operatingIncome":957192258,"netIncome":-14447570472,"controllingNetIncome":-14447570472,"ebitda":null,"fcff":-19809959917,"cfo":-18239278287,"capex":7563094936,"totalAssets":229657555161,"totalLiabilities":157638685289,"totalEquity":72018869872,"cash":1526971416,"totalDebt":101091953077},{"fiscalYear":2019,"statement":"연결","revenue":75933109081,"operatingIncome":-13794626944,"netIncome":-4088702410,"controllingNetIncome":-4088702410,"ebitda":-10267862025,"fcff":-11786132588,"cfo":-7128924702,"capex":8548036286,"totalAssets":236352875104,"totalLiabilities":165157726116,"totalEquity":71195148988,"cash":3213684020,"totalDebt":100941373358},{"fiscalYear":2020,"statement":"연결","revenue":80168052970,"operatingIncome":-11707034486,"netIncome":-23414425514,"controllingNetIncome":-23414425514,"ebitda":-4334766850,"fcff":-14031835089,"cfo":-10775126486,"capex":6553668973,"totalAssets":256679112140,"totalLiabilities":180958116155,"totalEquity":75720995985,"cash":5643199969,"totalDebt":99881103143},{"fiscalYear":2021,"statement":"연결","revenue":149659495176,"operatingIncome":4992579308,"netIncome":-1294431181,"controllingNetIncome":-1294431181,"ebitda":13033864672,"fcff":-2727095628,"cfo":3108496720,"capex":9076250201,"totalAssets":271581225214,"totalLiabilities":194191179437,"totalEquity":77390045777,"cash":2751536285,"totalDebt":97879542731},{"fiscalYear":2022,"statement":"연결","revenue":239179015771,"operatingIncome":1898507511,"netIncome":-13091547265,"controllingNetIncome":-13091547265,"ebitda":9096183298,"fcff":-8326705907,"cfo":-1187835010,"capex":10630170998,"totalAssets":262006345083,"totalLiabilities":194798803953,"totalEquity":67207541130,"cash":2719224238,"totalDebt":109346996846},{"fiscalYear":2023,"statement":"연결","revenue":107739239966,"operatingIncome":-19569724064,"netIncome":-26137213270,"controllingNetIncome":-26137213270,"ebitda":-12057351053,"fcff":-29487586143,"cfo":-25946430688,"capex":6865442179,"totalAssets":263045947115,"totalLiabilities":204074971552,"totalEquity":58970975563,"cash":12739396041,"totalDebt":141552224823},{"fiscalYear":2024,"statement":"연결","revenue":25733465438,"operatingIncome":-12512162672,"netIncome":-22549724060,"controllingNetIncome":-22549724060,"ebitda":-6577692071,"fcff":-7659587965,"cfo":-2334287635,"capex":9860664006,"totalAssets":248970864481,"totalLiabilities":182760478433,"totalEquity":66210386048,"cash":10847911294,"totalDebt":134183692468},{"fiscalYear":2025,"statement":"연결","revenue":40267921584,"operatingIncome":-9532987389,"netIncome":-20877619659,"controllingNetIncome":-20877619659,"ebitda":-447501296,"fcff":-32628982716,"cfo":-24002863986,"capex":13195956843,"totalAssets":255828596290,"totalLiabilities":150087958018,"totalEquity":105740638272,"cash":17358532560,"totalDebt":111689348904}],"quarterly":[{"stockCode":"018000","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":16322287506,"operatingIncome":-2793034493,"netIncome":-5107498363,"prevYearRevenue":8451930963,"prevYearOperatingIncome":-1554825255,"prevYearNetIncome":-4084749719,"source":"11014","updatedAt":"2026-08-26T22:23:24.819Z"},{"stockCode":"018000","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4555959775,"operatingIncome":-3273549736,"netIncome":-4649241597,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:24.821Z"},{"stockCode":"018000","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3784015206,"operatingIncome":-2610388504,"netIncome":-4567205722,"prevYearRevenue":6104661614,"prevYearOperatingIncome":-1812806493,"prevYearNetIncome":-3416583974,"source":"11013","updatedAt":"2026-08-26T22:23:24.291Z"},{"stockCode":"018000","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":5763640730,"operatingIncome":-4942929734,"netIncome":-10262047817,"prevYearRevenue":13285012689,"prevYearOperatingIncome":-1653596667,"prevYearNetIncome":-7704295725,"source":"11012","updatedAt":"2026-08-26T22:23:24.568Z"}]}