{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/044480","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":"044480","name":"빌리언스","market":"KOSDAQ","sector":"창작 및 예술관련 서비스업","lastPrice":3470,"marketCap":23076135010,"sharesOutstanding":6650183,"asOf":"2026-09-26T15:09:35.372Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.94,"psr":0.91,"evEbitda":89.14,"ev":24044791159,"fcff":1060490741,"fcffYield":0.0441,"roe":-0.3063,"revenueGrowth":{"y1":-0.3934,"y3":-0.313,"y5":0.1417},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.013Z"},"price":{"high52w":7400.488,"low52w":3093.2375,"fromHigh":-0.5311,"returns":[{"label":"1개월","value":-0.108},{"label":"3개월","value":-0.1763},{"label":"6개월","value":-0.35},{"label":"1년","value":-0.4861},{"label":"3년","value":-0.8304},{"label":"5년","value":-0.9185}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":15350181101,"operatingIncome":-751234908,"netIncome":-7181196723,"controllingNetIncome":-7181196723,"ebitda":2456524003,"fcff":384730703,"cfo":552640020,"capex":529057664,"totalAssets":51234898524,"totalLiabilities":22166535464,"totalEquity":29068363060,"cash":33481852826,"totalDebt":12087298165},{"fiscalYear":2019,"statement":"연결","revenue":37484494399,"operatingIncome":-3673856309,"netIncome":-3604285217,"controllingNetIncome":-366991734,"ebitda":null,"fcff":-8115229062,"cfo":-6757559567,"capex":1768462770,"totalAssets":140121717783,"totalLiabilities":48679727378,"totalEquity":91441990405,"cash":53093937871,"totalDebt":28199674657},{"fiscalYear":2020,"statement":"연결","revenue":13049479934,"operatingIncome":-834589325,"netIncome":-26666898696,"controllingNetIncome":-26666898696,"ebitda":34749061118,"fcff":-5638653797,"cfo":-4763846643,"capex":1881601317,"totalAssets":65465890844,"totalLiabilities":19405815294,"totalEquity":46060075550,"cash":9797077280,"totalDebt":11404905505},{"fiscalYear":2021,"statement":"연결","revenue":25763954047,"operatingIncome":-5557326867,"netIncome":-31762640787,"controllingNetIncome":-29489220837,"ebitda":null,"fcff":-24368347245,"cfo":-2014361974,"capex":22833074975,"totalAssets":177917791160,"totalLiabilities":75368430884,"totalEquity":102549360276,"cash":33768583537,"totalDebt":51237120832},{"fiscalYear":2022,"statement":"연결","revenue":78060910357,"operatingIncome":-8883441923,"netIncome":-24249817806,"controllingNetIncome":-18447411840,"ebitda":15463982427,"fcff":-5789258759,"cfo":-1640943080,"capex":6436098327,"totalAssets":172347934561,"totalLiabilities":65716693466,"totalEquity":106631241095,"cash":48169831258,"totalDebt":45844348206},{"fiscalYear":2023,"statement":"연결","revenue":96991027126,"operatingIncome":-7494524517,"netIncome":-30845827660,"controllingNetIncome":-13813311019,"ebitda":null,"fcff":-5398679313,"cfo":-3363126852,"capex":5187453062,"totalAssets":199615072155,"totalLiabilities":107149906725,"totalEquity":92465165430,"cash":40078450776,"totalDebt":30551670463},{"fiscalYear":2024,"statement":"연결","revenue":41724839885,"operatingIncome":-1126925752,"netIncome":8608314771,"controllingNetIncome":-1964411148,"ebitda":60929791997,"fcff":171381179,"cfo":677403638,"capex":2526095668,"totalAssets":48846397616,"totalLiabilities":26820501763,"totalEquity":22025895853,"cash":5956937748,"totalDebt":15257845486},{"fiscalYear":2025,"statement":"연결","revenue":25309657425,"operatingIncome":-834277151,"netIncome":-7343822577,"controllingNetIncome":-7133786862,"ebitda":269731107,"fcff":1060490741,"cfo":721547131,"capex":362145600,"totalAssets":48703727865,"totalLiabilities":24185298759,"totalEquity":24518429106,"cash":13283981624,"totalDebt":14252637773}],"quarterly":[{"stockCode":"044480","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7579171250,"operatingIncome":-12813660,"netIncome":-1409916461,"prevYearRevenue":7454565109,"prevYearOperatingIncome":-630287323,"prevYearNetIncome":-2966403931,"source":"11014","updatedAt":"2026-08-26T22:33:39.281Z"},{"stockCode":"044480","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5108006637,"operatingIncome":-63541588,"netIncome":-4486929887,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:39.283Z"},{"stockCode":"044480","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":7887688484,"operatingIncome":149179393,"netIncome":-130316451,"prevYearRevenue":4793041574,"prevYearOperatingIncome":-599193157,"prevYearNetIncome":-1686671638,"source":"11013","updatedAt":"2026-08-26T22:33:38.746Z"},{"stockCode":"044480","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":6757030427,"operatingIncome":-580159541,"netIncome":-13277983733,"prevYearRevenue":7829437964,"prevYearOperatingIncome":-158728746,"prevYearNetIncome":239695409,"source":"11012","updatedAt":"2026-08-26T22:33:39.033Z"}]}