{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/040350","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":"040350","name":"크레오에스지","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":3800,"marketCap":75453544800,"sharesOutstanding":19856196,"asOf":"2026-09-26T15:09:35.365Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.59,"psr":6.95,"evEbitda":null,"ev":73859087393,"fcff":-2020196312,"fcffYield":-0.0274,"roe":-0.1746,"revenueGrowth":{"y1":0.3315,"y3":0.0355,"y5":0.0205},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.404Z"},"price":{"high52w":11950,"low52w":3274.358,"fromHigh":-0.682,"returns":[{"label":"1개월","value":-0.3997},{"label":"3개월","value":-0.525},{"label":"6개월","value":-0.1107},{"label":"1년","value":-0.3431},{"label":"3년","value":-0.4945},{"label":"5년","value":-0.8434}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":13915366906,"operatingIncome":-10516842416,"netIncome":-29021439491,"controllingNetIncome":-24205754014,"ebitda":null,"fcff":-10485928228,"cfo":-7745740190,"capex":3542221980,"totalAssets":94049807932,"totalLiabilities":33350250056,"totalEquity":60699557876,"cash":2815912777,"totalDebt":14740000000},{"fiscalYear":2019,"statement":"연결","revenue":15051779991,"operatingIncome":-11807597966,"netIncome":-24695814534,"controllingNetIncome":-18538251215,"ebitda":null,"fcff":-10604390050,"cfo":-9819755864,"capex":1229293560,"totalAssets":96606779554,"totalLiabilities":59007498497,"totalEquity":37599281057,"cash":984980228,"totalDebt":27805036276},{"fiscalYear":2020,"statement":"연결","revenue":9815439519,"operatingIncome":-6356282392,"netIncome":-16464711600,"controllingNetIncome":-10874457484,"ebitda":973183467,"fcff":-22694920342,"cfo":-23598255241,"capex":425435927,"totalAssets":82836618168,"totalLiabilities":33497846272,"totalEquity":49338771896,"cash":1151320942,"totalDebt":22207498999},{"fiscalYear":2021,"statement":"연결","revenue":8635341612,"operatingIncome":-4543547972,"netIncome":-16456761863,"controllingNetIncome":-14544133508,"ebitda":null,"fcff":-3533498235,"cfo":-3441489222,"capex":138038136,"totalAssets":77861615732,"totalLiabilities":29503243538,"totalEquity":48358372194,"cash":1250414291,"totalDebt":18051324221},{"fiscalYear":2022,"statement":"연결","revenue":9781170888,"operatingIncome":-6139169945,"netIncome":-13061221467,"controllingNetIncome":-10438655645,"ebitda":-4556497218,"fcff":-4360203573,"cfo":-4195804890,"capex":475906007,"totalAssets":70069166822,"totalLiabilities":33379964598,"totalEquity":36689202224,"cash":948577635,"totalDebt":15028061400},{"fiscalYear":2023,"statement":"연결","revenue":9756217845,"operatingIncome":-3734725216,"netIncome":-13494194703,"controllingNetIncome":-11744725213,"ebitda":-2868055380,"fcff":-3703353100,"cfo":-5491461050,"capex":76609856,"totalAssets":53596427721,"totalLiabilities":21408029951,"totalEquity":32188397770,"cash":8306318826,"totalDebt":0},{"fiscalYear":2024,"statement":"연결","revenue":8157056644,"operatingIncome":-5653531364,"netIncome":-13878517939,"controllingNetIncome":-12541225936,"ebitda":null,"fcff":-37041245648,"cfo":-5247849358,"capex":33031903550,"totalAssets":91503437327,"totalLiabilities":41110090373,"totalEquity":50393346954,"cash":14499051092,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":10861107272,"operatingIncome":-6409391888,"netIncome":-8549556244,"controllingNetIncome":-8540458122,"ebitda":null,"fcff":-2020196312,"cfo":-2819330355,"capex":71136499,"totalAssets":88916566688,"totalLiabilities":41702552839,"totalEquity":47214013849,"cash":1594457407,"totalDebt":null}],"quarterly":[{"stockCode":"040350","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2885675932,"operatingIncome":-921739402,"netIncome":-908614508,"prevYearRevenue":2116462421,"prevYearOperatingIncome":-1787480361,"prevYearNetIncome":-2957680649,"source":"11014","updatedAt":"2026-08-26T22:26:29.366Z"},{"stockCode":"040350","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3214054855,"operatingIncome":-1935734366,"netIncome":-2146063388,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:29.369Z"},{"stockCode":"040350","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2631488891,"operatingIncome":-812040098,"netIncome":-1904287971,"prevYearRevenue":2016675592,"prevYearOperatingIncome":-2007198086,"prevYearNetIncome":-3016428475,"source":"11013","updatedAt":"2026-08-26T22:26:28.836Z"},{"stockCode":"040350","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3181067641,"operatingIncome":-136726314,"netIncome":1783638394,"prevYearRevenue":2744700893,"prevYearOperatingIncome":-1544720034,"prevYearNetIncome":-2478449873,"source":"11012","updatedAt":"2026-08-26T22:26:29.112Z"}]}