{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/030350","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":"030350","name":"드래곤플라이","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":973,"marketCap":15171092867,"sharesOutstanding":15592079,"asOf":"2026-09-26T15:09:35.341Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.74,"psr":0.96,"evEbitda":null,"ev":18868533940,"fcff":-1537233611,"fcffYield":-0.0815,"roe":-0.9425,"revenueGrowth":{"y1":-0.3804,"y3":0.3079,"y5":0.3327},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.098Z"},"price":{"high52w":973,"low52w":973,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.6057},{"label":"5년","value":-0.9044}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":6373655323,"operatingIncome":-5899804132,"netIncome":-8688032950,"controllingNetIncome":-8688032950,"ebitda":-4990197151,"fcff":-9609347309,"cfo":-8897284040,"capex":1783449942,"totalAssets":19895922677,"totalLiabilities":1792167736,"totalEquity":18103754941,"cash":10671856110,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":6081312695,"operatingIncome":-4509706720,"netIncome":-5749730787,"controllingNetIncome":-5749730787,"ebitda":-2992579550,"fcff":-2549846858,"cfo":-1577760820,"capex":972086038,"totalAssets":14923301135,"totalLiabilities":2549439795,"totalEquity":12373861340,"cash":6937861316,"totalDebt":638503014},{"fiscalYear":2020,"statement":"연결","revenue":3776851597,"operatingIncome":-3474081085,"netIncome":-8195093341,"controllingNetIncome":-8195093341,"ebitda":-2412614072,"fcff":-5358724046,"cfo":-2034476397,"capex":3324247649,"totalAssets":21016524754,"totalLiabilities":13915740230,"totalEquity":7100784524,"cash":9910028943,"totalDebt":996574570},{"fiscalYear":2021,"statement":"연결","revenue":6296994451,"operatingIncome":-3816769561,"netIncome":-15314264038,"controllingNetIncome":-15491934026,"ebitda":-2681379997,"fcff":-10553838580,"cfo":-4760066836,"capex":5867463169,"totalAssets":64054404578,"totalLiabilities":15343963112,"totalEquity":48710441466,"cash":29031055247,"totalDebt":11026753147},{"fiscalYear":2022,"statement":"연결","revenue":7096803674,"operatingIncome":-9596096565,"netIncome":-14429623321,"controllingNetIncome":-14429623321,"ebitda":-8033824662,"fcff":-9078030979,"cfo":-8804182738,"capex":353385786,"totalAssets":66022193110,"totalLiabilities":10015464649,"totalEquity":56006728461,"cash":20491673594,"totalDebt":6008765094},{"fiscalYear":2023,"statement":"연결","revenue":16617929586,"operatingIncome":-13327228938,"netIncome":-28045503869,"controllingNetIncome":-27654584587,"ebitda":-9633673044,"fcff":-14623173989,"cfo":-10099303378,"capex":4674802864,"totalAssets":37622097422,"totalLiabilities":9258062770,"totalEquity":28364034652,"cash":1902875826,"totalDebt":2718768221},{"fiscalYear":2024,"statement":"연결","revenue":25626856758,"operatingIncome":-9649776532,"netIncome":-14199507104,"controllingNetIncome":-14053222742,"ebitda":-6521077622,"fcff":-7529651140,"cfo":-6915241256,"capex":743497551,"totalAssets":23277392430,"totalLiabilities":10029807866,"totalEquity":13247584564,"cash":754926861,"totalDebt":5869167983},{"fiscalYear":2025,"statement":"연결","revenue":15879336176,"operatingIncome":-1944834011,"netIncome":-8855308329,"controllingNetIncome":-8855308329,"ebitda":-1514320099,"fcff":-1537233611,"cfo":-1492178316,"capex":192930541,"totalAssets":13268730281,"totalLiabilities":7724491560,"totalEquity":5544238721,"cash":540228883,"totalDebt":4237669956}],"quarterly":[{"stockCode":"030350","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4153874105,"operatingIncome":-434336851,"netIncome":-968039718,"prevYearRevenue":4794570706,"prevYearOperatingIncome":-2614289572,"prevYearNetIncome":-1106779483,"source":"11014","updatedAt":"2026-08-26T22:35:22.533Z"},{"stockCode":"030350","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3382128774,"operatingIncome":-766841863,"netIncome":-6355091031,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:22.536Z"},{"stockCode":"030350","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2931382528,"operatingIncome":-535278043,"netIncome":-489434058,"prevYearRevenue":4257633657,"prevYearOperatingIncome":-497283977,"prevYearNetIncome":-719346914,"source":"11013","updatedAt":"2026-08-26T22:35:22.046Z"},{"stockCode":"030350","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2718960706,"operatingIncome":-279050535,"netIncome":-323698723,"prevYearRevenue":4085699640,"prevYearOperatingIncome":-246371320,"prevYearNetIncome":-812830666,"source":"11012","updatedAt":"2026-08-26T22:35:22.296Z"}]}