{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086820","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":"086820","name":"바이오솔루션","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":6450,"marketCap":167210348250,"sharesOutstanding":25924085,"asOf":"2026-09-26T15:09:35.425Z"},"valuation":{"fiscalYear":2025,"per":611.68,"perTtm":192.43,"ttmPeriod":"25Q3~26Q2","pbr":5.22,"psr":11,"evEbitda":null,"ev":156285661148,"fcff":-1950800342,"fcffYield":-0.0125,"roe":0.0086,"revenueGrowth":{"y1":0.1793,"y3":0.1459,"y5":0.1444},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.282Z"},"price":{"high52w":12950,"low52w":5510,"fromHigh":-0.5019,"returns":[{"label":"1개월","value":-0.0529},{"label":"3개월","value":0.0932},{"label":"6개월","value":-0.4996},{"label":"1년","value":-0.2561},{"label":"3년","value":0.3498},{"label":"5년","value":-0.1969}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":10525412237,"operatingIncome":1083139312,"netIncome":1347615450,"controllingNetIncome":null,"ebitda":1702504784,"fcff":318682089,"cfo":1026181826,"capex":707499737,"totalAssets":52865195169,"totalLiabilities":3801892407,"totalEquity":49063302762,"cash":2774374090,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":8882482372,"operatingIncome":-1867679181,"netIncome":-697543378,"controllingNetIncome":null,"ebitda":-331189277,"fcff":-5033858683,"cfo":-2555983198,"capex":2477875485,"totalAssets":51807476425,"totalLiabilities":3710866149,"totalEquity":48096610276,"cash":1509885839,"totalDebt":761395087},{"fiscalYear":2020,"statement":"연결","revenue":7744193458,"operatingIncome":-3329875280,"netIncome":-1799737787,"controllingNetIncome":-1799737787,"ebitda":-1529397338,"fcff":-4162244026,"cfo":-1686260451,"capex":2505243708,"totalAssets":49798245831,"totalLiabilities":3134032562,"totalEquity":46664213269,"cash":3392703586,"totalDebt":1434180754},{"fiscalYear":2021,"statement":"별도","revenue":11802259024,"operatingIncome":-1571997377,"netIncome":-1684780911,"controllingNetIncome":null,"ebitda":195193693,"fcff":-541131193,"cfo":83289412,"capex":663149531,"totalAssets":94403952053,"totalLiabilities":49390986049,"totalEquity":45012966004,"cash":28956257610,"totalDebt":683401234},{"fiscalYear":2022,"statement":"별도","revenue":10101642600,"operatingIncome":-5288829779,"netIncome":-8087231575,"controllingNetIncome":null,"ebitda":-3189679767,"fcff":-7787603579,"cfo":-3813679328,"capex":4084580815,"totalAssets":91730550824,"totalLiabilities":47955451542,"totalEquity":43775099282,"cash":13443557811,"totalDebt":2287471691},{"fiscalYear":2023,"statement":"별도","revenue":12461714311,"operatingIncome":-5031913380,"netIncome":-1249012363,"controllingNetIncome":null,"ebitda":-2381601515,"fcff":1137067959,"cfo":2160073255,"capex":1158653475,"totalAssets":92407945651,"totalLiabilities":50217819492,"totalEquity":42190126159,"cash":5485709686,"totalDebt":1611367833},{"fiscalYear":2024,"statement":"별도","revenue":12888526978,"operatingIncome":-5069222611,"netIncome":-11928380884,"controllingNetIncome":null,"ebitda":-3161564537,"fcff":-3415522406,"cfo":-2286373911,"capex":1227757664,"totalAssets":67464079629,"totalLiabilities":36206631843,"totalEquity":31257447786,"cash":12921630569,"totalDebt":1914239683},{"fiscalYear":2025,"statement":"연결","revenue":15199886701,"operatingIncome":-4340637927,"netIncome":273360996,"controllingNetIncome":273360996,"ebitda":-2163717268,"fcff":-1950800342,"cfo":-1311613033,"capex":731519350,"totalAssets":68480637029,"totalLiabilities":36477252082,"totalEquity":32003384947,"cash":11882795474,"totalDebt":958108372}],"quarterly":[{"stockCode":"086820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4511774796,"operatingIncome":-1099400041,"netIncome":-1855983810,"prevYearRevenue":3432958021,"prevYearOperatingIncome":-1159474797,"prevYearNetIncome":-2497485754,"source":"11014","updatedAt":"2026-08-26T22:24:52.119Z"},{"stockCode":"086820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4415966654,"operatingIncome":-484514028,"netIncome":5499629029,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:52.123Z"},{"stockCode":"086820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3762806551,"operatingIncome":-1298983583,"netIncome":-2038642961,"prevYearRevenue":3139148993,"prevYearOperatingIncome":-1377132203,"prevYearNetIncome":-2420191135,"source":"11013","updatedAt":"2026-08-26T22:24:51.593Z"},{"stockCode":"086820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4703519576,"operatingIncome":-482470149,"netIncome":-736043904,"prevYearRevenue":3132996258,"prevYearOperatingIncome":-1379591655,"prevYearNetIncome":-950093088,"source":"11012","updatedAt":"2026-08-26T22:24:51.831Z"}]}