{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/091970","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":"091970","name":"LSK아이로봇","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":3645,"marketCap":27464273100,"sharesOutstanding":7534780,"asOf":"2026-09-26T15:09:35.432Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.36,"psr":0.55,"evEbitda":1.83,"ev":16809476826,"fcff":93618740,"fcffYield":0.0056,"roe":-0.359,"revenueGrowth":{"y1":-0.0973,"y3":-0.0003,"y5":0.0296},"operatingIncomeGrowth":{"y1":-2.4758,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.739Z"},"price":{"high52w":6538.3354,"low52w":2440,"fromHigh":-0.4425,"returns":[{"label":"1개월","value":-0.091},{"label":"3개월","value":0.4294},{"label":"6개월","value":-0.2211},{"label":"1년","value":-0.0161},{"label":"3년","value":-0.1567},{"label":"5년","value":-0.6858}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":60743210855,"operatingIncome":5804501681,"netIncome":1121180556,"controllingNetIncome":1083523123,"ebitda":null,"fcff":2233762203,"cfo":2251983891,"capex":906496126,"totalAssets":108550008789,"totalLiabilities":42640938780,"totalEquity":65909070009,"cash":22303492395,"totalDebt":30839023835},{"fiscalYear":2019,"statement":"연결","revenue":47464648504,"operatingIncome":8256594449,"netIncome":-16256598715,"controllingNetIncome":-16307179878,"ebitda":10908549232,"fcff":9213941627,"cfo":9806843388,"capex":833145631,"totalAssets":72530166204,"totalLiabilities":13331931469,"totalEquity":59198234735,"cash":24253305968,"totalDebt":6745182714},{"fiscalYear":2020,"statement":"연결","revenue":43311510364,"operatingIncome":917809610,"netIncome":-3506075285,"controllingNetIncome":-3577131420,"ebitda":1087171889,"fcff":449600839,"cfo":1574117833,"capex":1188715016,"totalAssets":72033302694,"totalLiabilities":13349621421,"totalEquity":58683681273,"cash":5529209929,"totalDebt":8000000000},{"fiscalYear":2021,"statement":"연결","revenue":47065982998,"operatingIncome":-10485419926,"netIncome":-13754901664,"controllingNetIncome":-13843723508,"ebitda":-8262642983,"fcff":2800346610,"cfo":3773809813,"capex":1105854115,"totalAssets":80810904126,"totalLiabilities":35738482742,"totalEquity":45072421384,"cash":7335523986,"totalDebt":7000000000},{"fiscalYear":2022,"statement":"연결","revenue":50163614732,"operatingIncome":-2444704792,"netIncome":-17151783171,"controllingNetIncome":-16617122331,"ebitda":956013388,"fcff":-9269691158,"cfo":-8707461075,"capex":1040676706,"totalAssets":47018839581,"totalLiabilities":18964589242,"totalEquity":28054250339,"cash":3372107214,"totalDebt":9495820001},{"fiscalYear":2023,"statement":"연결","revenue":42401462051,"operatingIncome":-1843750735,"netIncome":-6114538212,"controllingNetIncome":-6185738245,"ebitda":-882750142,"fcff":-5136468612,"cfo":-4543416559,"capex":874276252,"totalAssets":54793192139,"totalLiabilities":22854738047,"totalEquity":31938454092,"cash":6492240861,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":55510197733,"operatingIncome":177820407,"netIncome":-3701905727,"controllingNetIncome":-3720969779,"ebitda":null,"fcff":3267876452,"cfo":3776163492,"capex":1649212939,"totalAssets":73006055556,"totalLiabilities":44410948058,"totalEquity":28595107498,"cash":3437399272,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":50111277900,"operatingIncome":-262421464,"netIncome":-10206415759,"controllingNetIncome":-8758692763,"ebitda":9185200698,"fcff":93618740,"cfo":1994080670,"capex":3113472759,"totalAssets":74157987502,"totalLiabilities":52449972114,"totalEquity":21708015388,"cash":10654796274,"totalDebt":null}],"quarterly":[{"stockCode":"091970","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13338127529,"operatingIncome":855650270,"netIncome":-101568396,"prevYearRevenue":18347856065,"prevYearOperatingIncome":1172666431,"prevYearNetIncome":1496073772,"source":"11014","updatedAt":"2026-08-26T22:33:14.087Z"},{"stockCode":"091970","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":20556565434,"operatingIncome":1011456467,"netIncome":-6930912803,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:14.092Z"},{"stockCode":"091970","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8560860872,"operatingIncome":-1386364184,"netIncome":-1557937778,"prevYearRevenue":8504280286,"prevYearOperatingIncome":-1106172098,"prevYearNetIncome":-1682515021,"source":"11013","updatedAt":"2026-08-26T22:33:13.596Z"},{"stockCode":"091970","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":10208498925,"operatingIncome":-1135821362,"netIncome":3247538836,"prevYearRevenue":7712304651,"prevYearOperatingIncome":-1023356103,"prevYearNetIncome":-1491419539,"source":"11012","updatedAt":"2026-08-26T22:33:13.846Z"}]}