{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/041590","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":"041590","name":"플래스크","market":"KOSDAQ","sector":"실내건축 및 건축마무리 공사업","lastPrice":2370,"marketCap":116064014460,"sharesOutstanding":48972158,"asOf":"2026-09-26T15:09:35.367Z"},"valuation":{"fiscalYear":2025,"per":386.35,"perTtm":23.67,"ttmPeriod":"25Q3~26Q2","pbr":2.81,"psr":6.45,"evEbitda":null,"ev":112009820230,"fcff":-2264213734,"fcffYield":-0.0202,"roe":0.0073,"revenueGrowth":{"y1":0.2712,"y3":-0.2315,"y5":-0.1702},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.857Z"},"price":{"high52w":2370,"low52w":2370,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.2557},{"label":"5년","value":-0.2188}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":34081695300,"operatingIncome":-4318273531,"netIncome":-13220026953,"controllingNetIncome":-13220026953,"ebitda":-2231373416,"fcff":-5981141417,"cfo":-7364005734,"capex":327864718,"totalAssets":164775831133,"totalLiabilities":57679130501,"totalEquity":107096700632,"cash":8731098151,"totalDebt":9400000000},{"fiscalYear":2019,"statement":"연결","revenue":18906181689,"operatingIncome":-3974492595,"netIncome":-71341361648,"controllingNetIncome":null,"ebitda":7074596532,"fcff":643484913,"cfo":622710835,"capex":621128796,"totalAssets":146731293906,"totalLiabilities":70045143250,"totalEquity":76686150656,"cash":7263692587,"totalDebt":22260740000},{"fiscalYear":2020,"statement":"연결","revenue":45768226497,"operatingIncome":627067124,"netIncome":-505351622,"controllingNetIncome":-7199740746,"ebitda":1937691356,"fcff":1299681675,"cfo":4000680671,"capex":3202619742,"totalAssets":132612213452,"totalLiabilities":50389724481,"totalEquity":82222488971,"cash":12336936266,"totalDebt":11078757800},{"fiscalYear":2021,"statement":"연결","revenue":24070561688,"operatingIncome":-4245519518,"netIncome":-19903249257,"controllingNetIncome":-27199045780,"ebitda":8344442377,"fcff":-936699653,"cfo":-523193893,"capex":608070616,"totalAssets":104027791940,"totalLiabilities":37258859187,"totalEquity":66768932753,"cash":7978563319,"totalDebt":11168277450},{"fiscalYear":2022,"statement":"연결","revenue":39672267274,"operatingIncome":-13521038415,"netIncome":-25419006408,"controllingNetIncome":-25419006408,"ebitda":null,"fcff":-16568307835,"cfo":-13420539742,"capex":3649094493,"totalAssets":122216670428,"totalLiabilities":51899573742,"totalEquity":70317096686,"cash":33143411044,"totalDebt":1593142650},{"fiscalYear":2023,"statement":"연결","revenue":22759609054,"operatingIncome":-22962238594,"netIncome":-39111886872,"controllingNetIncome":-37528625870,"ebitda":-13656588754,"fcff":-20348798943,"cfo":-18770146008,"capex":1792917341,"totalAssets":65851003228,"totalLiabilities":34061662318,"totalEquity":31789340910,"cash":1570138771,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":14163976744,"operatingIncome":-11146206670,"netIncome":-5605360648,"controllingNetIncome":-5605360648,"ebitda":null,"fcff":-10968456438,"cfo":-11015491185,"capex":173641126,"totalAssets":50568407133,"totalLiabilities":9704805776,"totalEquity":40863601357,"cash":10733778808,"totalDebt":2848728401},{"fiscalYear":2025,"statement":"연결","revenue":18005218335,"operatingIncome":-1961789605,"netIncome":300410055,"controllingNetIncome":300410055,"ebitda":null,"fcff":-2264213734,"cfo":-2152315403,"capex":136640094,"totalAssets":47079825001,"totalLiabilities":5706610981,"totalEquity":41373214020,"cash":4774194230,"totalDebt":720000000}],"quarterly":[{"stockCode":"041590","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6450517828,"operatingIncome":-89640473,"netIncome":2625252398,"prevYearRevenue":3257587655,"prevYearOperatingIncome":-2483217266,"prevYearNetIncome":-1938013433,"source":"11014","updatedAt":"2026-08-26T22:26:44.562Z"},{"stockCode":"041590","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7095037002,"operatingIncome":1308990821,"netIncome":1837728754,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:44.566Z"},{"stockCode":"041590","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2566527344,"operatingIncome":-778075352,"netIncome":239343169,"prevYearRevenue":2261966323,"prevYearOperatingIncome":-1476434853,"prevYearNetIncome":-1679894402,"source":"11013","updatedAt":"2026-08-26T22:26:44.047Z"},{"stockCode":"041590","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2525636750,"operatingIncome":-863185965,"netIncome":200136976,"prevYearRevenue":2139862282,"prevYearOperatingIncome":-801412655,"prevYearNetIncome":-802782293,"source":"11012","updatedAt":"2026-08-26T22:26:44.328Z"}]}