{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/108860","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":"108860","name":"셀바스AI","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":8900,"marketCap":239541631000,"sharesOutstanding":26914790,"asOf":"2026-09-26T15:09:35.451Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":69.94,"ttmPeriod":"25Q3~26Q2","pbr":2.18,"psr":2.09,"evEbitda":58.1,"ev":213308826357,"fcff":7804489071,"fcffYield":0.0366,"roe":-0.052,"revenueGrowth":{"y1":0.0207,"y3":0.3116,"y5":0.2696},"operatingIncomeGrowth":{"y1":0.8527,"y3":-0.3329,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.676Z"},"price":{"high52w":16750,"low52w":6230,"fromHigh":-0.4687,"returns":[{"label":"1개월","value":-0.0661},{"label":"3개월","value":0.2642},{"label":"6개월","value":-0.4381},{"label":"1년","value":-0.3383},{"label":"3년","value":-0.57},{"label":"5년","value":1.256}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":35561640817,"operatingIncome":-17058781465,"netIncome":-26584553049,"controllingNetIncome":-18774891482,"ebitda":-7401948316,"fcff":-9798654996,"cfo":-8727271640,"capex":2140845844,"totalAssets":99226389950,"totalLiabilities":54842954424,"totalEquity":44383435526,"cash":5837861355,"totalDebt":36267090910},{"fiscalYear":2019,"statement":"연결","revenue":35418105987,"operatingIncome":-6175155592,"netIncome":-8592018360,"controllingNetIncome":-7075459680,"ebitda":-2768585370,"fcff":5028484531,"cfo":4286454686,"capex":372481075,"totalAssets":94134128546,"totalLiabilities":50329921480,"totalEquity":43804207066,"cash":19354411888,"totalDebt":33719116518},{"fiscalYear":2020,"statement":"연결","revenue":34790558634,"operatingIncome":-1530056408,"netIncome":4284014359,"controllingNetIncome":4081203736,"ebitda":3893400642,"fcff":525133564,"cfo":493241230,"capex":827594128,"totalAssets":91544239206,"totalLiabilities":42086088434,"totalEquity":49458150772,"cash":12667061297,"totalDebt":29132467131},{"fiscalYear":2021,"statement":"연결","revenue":48578321915,"operatingIncome":5594283545,"netIncome":4810732485,"controllingNetIncome":3787908048,"ebitda":5980283810,"fcff":5836782207,"cfo":5991003270,"capex":735964356,"totalAssets":98405620509,"totalLiabilities":42393229778,"totalEquity":56012390731,"cash":15014008133,"totalDebt":26985511369},{"fiscalYear":2022,"statement":"연결","revenue":50869207977,"operatingIncome":4991403673,"netIncome":7726342543,"controllingNetIncome":6604303377,"ebitda":null,"fcff":4877350374,"cfo":5084473771,"capex":732342014,"totalAssets":106579952558,"totalLiabilities":35043735075,"totalEquity":71536217483,"cash":19122573414,"totalDebt":19087937600},{"fiscalYear":2023,"statement":"연결","revenue":53011546842,"operatingIncome":4086696337,"netIncome":-125084596,"controllingNetIncome":-2550962384,"ebitda":5828818437,"fcff":3984289609,"cfo":4033989967,"capex":629717766,"totalAssets":192790924471,"totalLiabilities":24271465951,"totalEquity":168519458520,"cash":84546369855,"totalDebt":11523669836},{"fiscalYear":2024,"statement":"연결","revenue":112454363009,"operatingIncome":799960142,"netIncome":-1020940783,"controllingNetIncome":-5806587580,"ebitda":null,"fcff":3120555606,"cfo":5232550604,"capex":2643938821,"totalAssets":312136185719,"totalLiabilities":49224080095,"totalEquity":262912105624,"cash":35679750194,"totalDebt":19161518116},{"fiscalYear":2025,"statement":"연결","revenue":114780821863,"operatingIncome":1482121007,"netIncome":-4343459641,"controllingNetIncome":-6002872242,"ebitda":3671689389,"fcff":7804489071,"cfo":9402953663,"capex":2168959424,"totalAssets":307100406848,"totalLiabilities":47194975247,"totalEquity":259905431601,"cash":44225022689,"totalDebt":17992218046}],"quarterly":[{"stockCode":"108860","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":25829847603,"operatingIncome":1035126446,"netIncome":2481414157,"prevYearRevenue":27699265202,"prevYearOperatingIncome":-654169939,"prevYearNetIncome":-1181884617,"source":"11014","updatedAt":"2026-08-26T22:23:40.539Z"},{"stockCode":"108860","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34518599134,"operatingIncome":783834591,"netIncome":-2494181503,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:40.543Z"},{"stockCode":"108860","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":26631766992,"operatingIncome":-370126359,"netIncome":3735283169,"prevYearRevenue":26431048025,"prevYearOperatingIncome":-409203747,"prevYearNetIncome":21751206,"source":"11013","updatedAt":"2026-08-26T22:23:40.018Z"},{"stockCode":"108860","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":33344024534,"operatingIncome":1780045867,"netIncome":-297610425,"prevYearRevenue":28001327101,"prevYearOperatingIncome":72363717,"prevYearNetIncome":-4352443501,"source":"11012","updatedAt":"2026-08-26T22:23:40.301Z"}]}