{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/039980","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":"039980","name":"폴라리스AI","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":5110,"marketCap":73488003540,"sharesOutstanding":14381214,"asOf":"2026-09-26T15:09:35.365Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.77,"psr":1.68,"evEbitda":null,"ev":67482726090,"fcff":-4464295150,"fcffYield":-0.0662,"roe":-0.0082,"revenueGrowth":{"y1":-0.1777,"y3":-0.1858,"y5":-0.1266},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.892Z"},"price":{"high52w":16743.586,"low52w":3870,"fromHigh":-0.6948,"returns":[{"label":"1개월","value":-0.1051},{"label":"3개월","value":0.1967},{"label":"6개월","value":-0.5176},{"label":"1년","value":-0.6894},{"label":"3년","value":-0.115},{"label":"5년","value":-0.4913}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":71640317711,"operatingIncome":1617419455,"netIncome":2177006854,"controllingNetIncome":2363519260,"ebitda":2727041070,"fcff":1001134476,"cfo":1286928457,"capex":319198894,"totalAssets":94263721040,"totalLiabilities":19216616275,"totalEquity":75047104765,"cash":7088198566,"totalDebt":6153212180},{"fiscalYear":2019,"statement":"연결","revenue":81286180238,"operatingIncome":-320791749,"netIncome":-442555955,"controllingNetIncome":-442555955,"ebitda":1029404529,"fcff":11012963955,"cfo":11384512979,"capex":574458811,"totalAssets":111913031613,"totalLiabilities":36956847886,"totalEquity":74956183727,"cash":23657988633,"totalDebt":10991449480},{"fiscalYear":2020,"statement":"연결","revenue":85842920720,"operatingIncome":-6189068381,"netIncome":-5749778345,"controllingNetIncome":-5749778345,"ebitda":-5214907659,"fcff":-18475973414,"cfo":-18159127620,"capex":544381454,"totalAssets":86898591585,"totalLiabilities":17419762947,"totalEquity":69478828638,"cash":14754488048,"totalDebt":5170050597},{"fiscalYear":2021,"statement":"연결","revenue":85919851224,"operatingIncome":1468689021,"netIncome":996525552,"controllingNetIncome":996525552,"ebitda":2172296441,"fcff":4723491046,"cfo":5712825580,"capex":1069999452,"totalAssets":92069170255,"totalLiabilities":20267140400,"totalEquity":71802029855,"cash":28172676325,"totalDebt":12613796145},{"fiscalYear":2022,"statement":"연결","revenue":80853888097,"operatingIncome":-2360088791,"netIncome":-2833125729,"controllingNetIncome":-2833125729,"ebitda":-1640731237,"fcff":10740333621,"cfo":10654777646,"capex":290197020,"totalAssets":98339776475,"totalLiabilities":28578027792,"totalEquity":69761748683,"cash":20748815849,"totalDebt":17292642041},{"fiscalYear":2023,"statement":"연결","revenue":59435979925,"operatingIncome":1458860744,"netIncome":611301755,"controllingNetIncome":919824496,"ebitda":2430118655,"fcff":13777013675,"cfo":13695896277,"capex":527375427,"totalAssets":95541836084,"totalLiabilities":22139686817,"totalEquity":73402149267,"cash":17337825553,"totalDebt":6671910667},{"fiscalYear":2024,"statement":"별도","revenue":53068929661,"operatingIncome":-1311143643,"netIncome":1115089782,"controllingNetIncome":1416828433,"ebitda":-130639476,"fcff":1132148136,"cfo":2314579723,"capex":1549824517,"totalAssets":115959879822,"totalLiabilities":20301407746,"totalEquity":95658472076,"cash":5364564875,"totalDebt":7678266348},{"fiscalYear":2025,"statement":"별도","revenue":43636226860,"operatingIncome":-4689716221,"netIncome":-782993644,"controllingNetIncome":-782993644,"ebitda":-3831159239,"fcff":-4464295150,"cfo":-4489874483,"capex":301043856,"totalAssets":106953014956,"totalLiabilities":11975090572,"totalEquity":94977924384,"cash":11467199836,"totalDebt":5461922386}],"quarterly":[{"stockCode":"039980","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":11426958662,"operatingIncome":-635152841,"netIncome":-204846396,"prevYearRevenue":13152517455,"prevYearOperatingIncome":52972996,"prevYearNetIncome":2672539604,"source":"11014","updatedAt":"2026-08-26T22:28:18.475Z"},{"stockCode":"039980","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":9782492129,"operatingIncome":-3288934963,"netIncome":-2845076758,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:18.478Z"},{"stockCode":"039980","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":10340635678,"operatingIncome":344828685,"netIncome":19099232,"prevYearRevenue":11098706966,"prevYearOperatingIncome":-427690998,"prevYearNetIncome":104670651,"source":"11013","updatedAt":"2026-08-26T22:28:17.910Z"},{"stockCode":"039980","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":11062505600,"operatingIncome":499248405,"netIncome":-783448259,"prevYearRevenue":11328069103,"prevYearOperatingIncome":-337937419,"prevYearNetIncome":2162258859,"source":"11012","updatedAt":"2026-08-26T22:28:18.184Z"}]}