{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/043220","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":"043220","name":"티에스넥스젠","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":1710,"marketCap":28191099330,"sharesOutstanding":16486023,"asOf":"2026-09-26T15:09:35.370Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.61,"psr":1.94,"evEbitda":null,"ev":37785123279,"fcff":null,"fcffYield":null,"roe":-0.9555,"revenueGrowth":{"y1":-0.3236,"y3":-0.1708,"y5":-0.1518},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.962Z"},"price":{"high52w":1710,"low52w":1710,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.7042},{"label":"5년","value":-0.9212}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":39527526741,"operatingIncome":-12488708619,"netIncome":-21548192738,"controllingNetIncome":-21561020526,"ebitda":-9604767699,"fcff":-11104046401,"cfo":-11259575019,"capex":396869568,"totalAssets":55730868918,"totalLiabilities":38516877332,"totalEquity":17213991586,"cash":3021467306,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":42661535996,"operatingIncome":3388671127,"netIncome":924485308,"controllingNetIncome":924485308,"ebitda":5987108226,"fcff":6650925363,"cfo":6443795160,"capex":167105605,"totalAssets":63428292783,"totalLiabilities":28769939574,"totalEquity":34658353209,"cash":10263715367,"totalDebt":3221940387},{"fiscalYear":2020,"statement":"연결","revenue":33105762406,"operatingIncome":2465068771,"netIncome":678583241,"controllingNetIncome":678583241,"ebitda":4377849295,"fcff":7477322057,"cfo":7133975603,"capex":386920681,"totalAssets":62559404322,"totalLiabilities":21725785720,"totalEquity":40833618602,"cash":9978304950,"totalDebt":12883126959},{"fiscalYear":2021,"statement":"연결","revenue":18537583328,"operatingIncome":-5317171707,"netIncome":-6532492885,"controllingNetIncome":-6532492885,"ebitda":6033571535,"fcff":-6854448743,"cfo":-6332751065,"capex":1159812595,"totalAssets":99107741721,"totalLiabilities":53795431236,"totalEquity":45312310485,"cash":37805545372,"totalDebt":45262745690},{"fiscalYear":2022,"statement":"연결","revenue":25502545498,"operatingIncome":-2616799816,"netIncome":-9679788655,"controllingNetIncome":-9679788655,"ebitda":null,"fcff":-7223804238,"cfo":-7328633543,"capex":499850575,"totalAssets":74580966777,"totalLiabilities":26808611247,"totalEquity":47772355530,"cash":10928549137,"totalDebt":18469303152},{"fiscalYear":2023,"statement":"연결","revenue":26545557983,"operatingIncome":-1724481556,"netIncome":39148357,"controllingNetIncome":39148357,"ebitda":-831971187,"fcff":5949510666,"cfo":6089291860,"capex":264522158,"totalAssets":74097478206,"totalLiabilities":25468767492,"totalEquity":48628710714,"cash":14410636581,"totalDebt":17155414193},{"fiscalYear":2024,"statement":"연결","revenue":21491287448,"operatingIncome":-5727391725,"netIncome":-19950126955,"controllingNetIncome":-19098415298,"ebitda":null,"fcff":-31203296334,"cfo":-88667759,"capex":31573770088,"totalAssets":128315130034,"totalLiabilities":62250831059,"totalEquity":66064298975,"cash":10276577581,"totalDebt":43995661548},{"fiscalYear":2025,"statement":"연결","revenue":14537599112,"operatingIncome":-5872413576,"netIncome":-37736658087,"controllingNetIncome":-38590316063,"ebitda":null,"fcff":null,"cfo":-5180951595,"capex":null,"totalAssets":37287492596,"totalLiabilities":18559552198,"totalEquity":18727940398,"cash":1982540186,"totalDebt":11576564135}],"quarterly":[{"stockCode":"043220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2909760932,"operatingIncome":-916556740,"netIncome":-1803790577,"prevYearRevenue":6244172501,"prevYearOperatingIncome":-2388124183,"prevYearNetIncome":-3309600523,"source":"11014","updatedAt":"2026-08-26T22:33:30.618Z"},{"stockCode":"043220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3508327679,"operatingIncome":-1880611916,"netIncome":-20216391930,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:30.623Z"},{"stockCode":"043220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3790239424,"operatingIncome":-256472324,"netIncome":-204302690,"prevYearRevenue":4307417892,"prevYearOperatingIncome":-1775689940,"prevYearNetIncome":-6962275972,"source":"11013","updatedAt":"2026-08-26T22:33:30.095Z"},{"stockCode":"043220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2024765754,"operatingIncome":4179266,"netIncome":-593129133,"prevYearRevenue":3812092609,"prevYearOperatingIncome":-1299554980,"prevYearNetIncome":-8754199608,"source":"11012","updatedAt":"2026-08-26T22:33:30.337Z"}]}