{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/057680","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":"057680","name":"티사이언티픽","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":1782,"marketCap":28142963838,"sharesOutstanding":15792909,"asOf":"2026-09-26T15:09:35.389Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.17,"psr":0.77,"evEbitda":9.26,"ev":16378904706,"fcff":686895830,"fcffYield":0.0419,"roe":-0.0083,"revenueGrowth":{"y1":-0.1546,"y3":0.6112,"y5":0.3074},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":-0.1828},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.529Z"},"price":{"high52w":6077.8027,"low52w":1468,"fromHigh":-0.7068,"returns":[{"label":"1개월","value":0.0787},{"label":"3개월","value":0.0366},{"label":"6개월","value":-0.3941},{"label":"1년","value":-0.6731},{"label":"3년","value":-0.8832},{"label":"5년","value":-0.8866}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":5213667709,"operatingIncome":-1411380251,"netIncome":2339026418,"controllingNetIncome":null,"ebitda":1022911250,"fcff":2894996236,"cfo":3291307177,"capex":452656789,"totalAssets":70385119018,"totalLiabilities":38755719200,"totalEquity":31629399818,"cash":32489459436,"totalDebt":0},{"fiscalYear":2019,"statement":"별도","revenue":7690403737,"operatingIncome":2031391034,"netIncome":5290351947,"controllingNetIncome":null,"ebitda":2188670707,"fcff":3313856705,"cfo":3386859733,"capex":94027300,"totalAssets":78017559469,"totalLiabilities":23732326116,"totalEquity":54285233353,"cash":3949144341,"totalDebt":58800507},{"fiscalYear":2020,"statement":"별도","revenue":9518948305,"operatingIncome":725159562,"netIncome":652377354,"controllingNetIncome":null,"ebitda":null,"fcff":-2168802090,"cfo":-2098881680,"capex":85520410,"totalAssets":108716262992,"totalLiabilities":25014612906,"totalEquity":83701650086,"cash":5580987668,"totalDebt":4665020575},{"fiscalYear":2021,"statement":"별도","revenue":10083529018,"operatingIncome":1001501714,"netIncome":-3161872495,"controllingNetIncome":null,"ebitda":1171709475,"fcff":-135965096,"cfo":-42057519,"capex":93907577,"totalAssets":296285268284,"totalLiabilities":74392502839,"totalEquity":221892765445,"cash":4250157154,"totalDebt":96440342},{"fiscalYear":2022,"statement":"연결","revenue":8694332588,"operatingIncome":-2488445475,"netIncome":-11808381494,"controllingNetIncome":-11110381709,"ebitda":null,"fcff":-2439031641,"cfo":-2256747808,"capex":435804044,"totalAssets":262538340586,"totalLiabilities":81921688240,"totalEquity":180616652346,"cash":11098588003,"totalDebt":38260196427},{"fiscalYear":2023,"statement":"연결","revenue":26769235396,"operatingIncome":-5616484986,"netIncome":-48736959127,"controllingNetIncome":-45414116107,"ebitda":19492578180,"fcff":-11133265960,"cfo":-11149802459,"capex":281285022,"totalAssets":173980582119,"totalLiabilities":43429634925,"totalEquity":130550947194,"cash":8483513682,"totalDebt":3985000000},{"fiscalYear":2024,"statement":"연결","revenue":43016852499,"operatingIncome":-9845172719,"netIncome":2289343227,"controllingNetIncome":2223445016,"ebitda":null,"fcff":-13118267893,"cfo":-13162930764,"capex":116070838,"totalAssets":163268244478,"totalLiabilities":24038847142,"totalEquity":139229397336,"cash":3081736375,"totalDebt":5873205458},{"fiscalYear":2025,"statement":"연결","revenue":36366454993,"operatingIncome":264326560,"netIncome":-1599183659,"controllingNetIncome":-1280601229,"ebitda":1769185755,"fcff":686895830,"cfo":720571549,"capex":98202682,"totalAssets":201274537321,"totalLiabilities":32382263863,"totalEquity":168892273458,"cash":12358215479,"totalDebt":594156347}],"quarterly":[{"stockCode":"057680","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8469191279,"operatingIncome":-51108277,"netIncome":95254278,"prevYearRevenue":8724423508,"prevYearOperatingIncome":-845303696,"prevYearNetIncome":-4426252978,"source":"11014","updatedAt":"2026-08-26T22:33:47.918Z"},{"stockCode":"057680","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12798302080,"operatingIncome":1163925884,"netIncome":254203182,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:47.924Z"},{"stockCode":"057680","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6170464601,"operatingIncome":-1045734342,"netIncome":-1048239200,"prevYearRevenue":7045797822,"prevYearOperatingIncome":-888485607,"prevYearNetIncome":-3548078460,"source":"11013","updatedAt":"2026-08-26T22:33:47.388Z"},{"stockCode":"057680","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7018949448,"operatingIncome":-536298184,"netIncome":-677433438,"prevYearRevenue":8261901282,"prevYearOperatingIncome":39994560,"prevYearNetIncome":1599437341,"source":"11012","updatedAt":"2026-08-26T22:33:47.636Z"}]}