{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/094860","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":"094860","name":"네오리진","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":1350,"marketCap":71698518900,"sharesOutstanding":53110014,"asOf":"2026-09-26T15:09:35.437Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":3.16,"psr":2.31,"evEbitda":null,"ev":69831885490,"fcff":-5209555704,"fcffYield":-0.0746,"roe":-0.418,"revenueGrowth":{"y1":-0.1159,"y3":-0.0542,"y5":0.268},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.747Z"},"price":{"high52w":1533,"low52w":913,"fromHigh":-0.1194,"returns":[{"label":"1개월","value":0.0067},{"label":"3개월","value":0.0967},{"label":"6개월","value":0.009},{"label":"1년","value":0.3706},{"label":"3년","value":-0.1412},{"label":"5년","value":-0.7781}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":9064461595,"operatingIncome":-771578849,"netIncome":-3781297232,"controllingNetIncome":null,"ebitda":2507359960,"fcff":-1356304649,"cfo":-47288637,"capex":1327265997,"totalAssets":14691631710,"totalLiabilities":2901842045,"totalEquity":11789789665,"cash":1711602810,"totalDebt":313500000},{"fiscalYear":2019,"statement":"별도","revenue":11270249760,"operatingIncome":258266697,"netIncome":-2726563959,"controllingNetIncome":null,"ebitda":3263711170,"fcff":896962369,"cfo":1710274143,"capex":822055455,"totalAssets":14066760444,"totalLiabilities":3248577968,"totalEquity":10818182476,"cash":4402694067,"totalDebt":100000000},{"fiscalYear":2020,"statement":"별도","revenue":9473209803,"operatingIncome":-1700860527,"netIncome":-1800952683,"controllingNetIncome":null,"ebitda":-247519518,"fcff":-1570417150,"cfo":-856999559,"capex":713427309,"totalAssets":11435745617,"totalLiabilities":1845598812,"totalEquity":9590146805,"cash":838082504,"totalDebt":0},{"fiscalYear":2021,"statement":"연결","revenue":20645100318,"operatingIncome":-2455105448,"netIncome":-2035253366,"controllingNetIncome":null,"ebitda":-957821962,"fcff":-4350193188,"cfo":-1950019461,"capex":2516531871,"totalAssets":52473617214,"totalLiabilities":10294618461,"totalEquity":42178998753,"cash":26587565795,"totalDebt":0},{"fiscalYear":2022,"statement":"연결","revenue":36692244482,"operatingIncome":-2374139776,"netIncome":-2424972786,"controllingNetIncome":null,"ebitda":-664085665,"fcff":-12171614391,"cfo":-2078668749,"capex":10225758751,"totalAssets":48227588028,"totalLiabilities":9371238399,"totalEquity":38856349629,"cash":17832743211,"totalDebt":0},{"fiscalYear":2023,"statement":"연결","revenue":25511836781,"operatingIncome":-2588390404,"netIncome":-6296205257,"controllingNetIncome":-6296205257,"ebitda":-316437881,"fcff":-7517460166,"cfo":-4213430279,"capex":3777310330,"totalAssets":46223173200,"totalLiabilities":11584616669,"totalEquity":34638556531,"cash":10041002032,"totalDebt":166793219},{"fiscalYear":2024,"statement":"연결","revenue":35116032831,"operatingIncome":-5843392748,"netIncome":-5278152384,"controllingNetIncome":-5265814717,"ebitda":-3240105816,"fcff":-8443863853,"cfo":-3012429466,"capex":5612547663,"totalAssets":44700042971,"totalLiabilities":14335760948,"totalEquity":30364282023,"cash":3463287619,"totalDebt":78165000},{"fiscalYear":2025,"statement":"연결","revenue":31047398409,"operatingIncome":-4614678656,"netIncome":-11084432029,"controllingNetIncome":-11068854795,"ebitda":-552013381,"fcff":-5209555704,"cfo":-4440085973,"capex":961663643,"totalAssets":39886165002,"totalLiabilities":16192654798,"totalEquity":23693510204,"cash":1866633410,"totalDebt":0}],"quarterly":[{"stockCode":"094860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6171926677,"operatingIncome":-1561756380,"netIncome":-1787663964,"prevYearRevenue":8368773277,"prevYearOperatingIncome":-607248681,"prevYearNetIncome":-1415424414,"source":"11014","updatedAt":"2026-08-26T22:29:08.730Z"},{"stockCode":"094860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7890150307,"operatingIncome":-175639091,"netIncome":-5846719418,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:08.734Z"},{"stockCode":"094860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6681103104,"operatingIncome":-1065169108,"netIncome":2952889082,"prevYearRevenue":9639570614,"prevYearOperatingIncome":-138006965,"prevYearNetIncome":-358120134,"source":"11013","updatedAt":"2026-08-26T22:29:08.220Z"},{"stockCode":"094860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4019267383,"operatingIncome":-1915287408,"netIncome":-3343622889,"prevYearRevenue":6582044965,"prevYearOperatingIncome":-1472276013,"prevYearNetIncome":-3091928513,"source":"11012","updatedAt":"2026-08-26T22:29:08.486Z"}]}