{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/127120","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":"127120","name":"제이에스링크","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":32750,"marketCap":1218027847500,"sharesOutstanding":37191690,"asOf":"2026-09-26T15:09:35.462Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":17.76,"psr":63.06,"evEbitda":null,"ev":1215101878356,"fcff":-53084143638,"fcffYield":-0.0437,"roe":-0.3513,"revenueGrowth":{"y1":0.2143,"y3":0.0439,"y5":0.0479},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.567Z"},"price":{"high52w":48900,"low52w":16050,"fromHigh":-0.3303,"returns":[{"label":"1개월","value":-0.0368},{"label":"3개월","value":-0.0629},{"label":"6개월","value":-0.1347},{"label":"1년","value":0.3395},{"label":"3년","value":7.4735},{"label":"5년","value":7.208}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":9419933974,"operatingIncome":-7964599575,"netIncome":-9053991657,"controllingNetIncome":null,"ebitda":-4967538135,"fcff":-7805350924,"cfo":-3728908605,"capex":4151910392,"totalAssets":32729925611,"totalLiabilities":21528405453,"totalEquity":11201520158,"cash":5966388207,"totalDebt":18661654844},{"fiscalYear":2016,"statement":"연결","revenue":11483885451,"operatingIncome":-6342292465,"netIncome":-9811454753,"controllingNetIncome":-9811454753,"ebitda":-3276929895,"fcff":-6685635627,"cfo":-3769564788,"capex":2922225029,"totalAssets":25860315851,"totalLiabilities":24044714454,"totalEquity":1815601397,"cash":2955398471,"totalDebt":21740384136},{"fiscalYear":2017,"statement":"연결","revenue":14480118055,"operatingIncome":944076196,"netIncome":337624325,"controllingNetIncome":337624325,"ebitda":2742672827,"fcff":-2119360492,"cfo":-2490194825,"capex":976092866,"totalAssets":25067374067,"totalLiabilities":1409914453,"totalEquity":23657459614,"cash":5030705936,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":14876022713,"operatingIncome":-2911753918,"netIncome":-3753037931,"controllingNetIncome":-3753037931,"ebitda":-1196575975,"fcff":-5116869349,"cfo":-1601997910,"capex":3523134566,"totalAssets":35066550053,"totalLiabilities":15461869030,"totalEquity":19604681023,"cash":11816719389,"totalDebt":7652356331},{"fiscalYear":2019,"statement":"연결","revenue":15572844590,"operatingIncome":-5845160305,"netIncome":-13118203728,"controllingNetIncome":-13118203728,"ebitda":-3716127900,"fcff":-4658160477,"cfo":-1299140506,"capex":3468584499,"totalAssets":25900053091,"totalLiabilities":16237482754,"totalEquity":9662570337,"cash":6395631428,"totalDebt":6911863011},{"fiscalYear":2020,"statement":"연결","revenue":15285686055,"operatingIncome":-8058790289,"netIncome":-13772653386,"controllingNetIncome":-13066961179,"ebitda":-5921490253,"fcff":-321816177,"cfo":849384017,"capex":1260339895,"totalAssets":52543603555,"totalLiabilities":15060991965,"totalEquity":37482611590,"cash":36945103061,"totalDebt":0},{"fiscalYear":2021,"statement":"연결","revenue":22991546533,"operatingIncome":-5152362148,"netIncome":-6191213508,"controllingNetIncome":-5099983586,"ebitda":-3462339735,"fcff":-10417838827,"cfo":-6428611731,"capex":4040830083,"totalAssets":41016981634,"totalLiabilities":10657054273,"totalEquity":30359927361,"cash":5869300251,"totalDebt":0},{"fiscalYear":2022,"statement":"연결","revenue":16981077512,"operatingIncome":-5147247988,"netIncome":-8077710734,"controllingNetIncome":-7781507525,"ebitda":-3255036295,"fcff":-4134799590,"cfo":910272786,"capex":5087151819,"totalAssets":43506963601,"totalLiabilities":15616676885,"totalEquity":27890286716,"cash":10732721858,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":21948990482,"operatingIncome":-4342056425,"netIncome":-5595933744,"controllingNetIncome":-5595933744,"ebitda":-2814694412,"fcff":-7728103999,"cfo":-5029568114,"capex":2892746283,"totalAssets":38757552045,"totalLiabilities":12479999703,"totalEquity":26277552342,"cash":6568253610,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":15907717174,"operatingIncome":-9111567866,"netIncome":-10801688734,"controllingNetIncome":-10801688734,"ebitda":-8541998379,"fcff":-23331938390,"cfo":-6780800894,"capex":16719545941,"totalAssets":54386406588,"totalLiabilities":29356732430,"totalEquity":25029674158,"cash":4748561140,"totalDebt":15274175961},{"fiscalYear":2025,"statement":"연결","revenue":19316467820,"operatingIncome":-12486699717,"netIncome":-16445157062,"controllingNetIncome":-16445157062,"ebitda":-5049729177,"fcff":-53084143638,"cfo":-9386631119,"capex":44082764978,"totalAssets":123036511340,"totalLiabilities":54443559130,"totalEquity":68592952210,"cash":40430705647,"totalDebt":37504736503}],"quarterly":[{"stockCode":"127120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5168896408,"operatingIncome":-3864537206,"netIncome":-3830086924,"prevYearRevenue":4090140822,"prevYearOperatingIncome":-2479203922,"prevYearNetIncome":-6046366818,"source":"11014","updatedAt":"2026-08-26T22:20:29.170Z"},{"stockCode":"127120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8882042654,"operatingIncome":-1443661556,"netIncome":-5686091959,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:29.171Z"},{"stockCode":"127120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2418066284,"operatingIncome":-4918944250,"netIncome":-3795162607,"prevYearRevenue":1427460386,"prevYearOperatingIncome":-4818368237,"prevYearNetIncome":-4478722571,"source":"11013","updatedAt":"2026-08-26T22:20:28.700Z"},{"stockCode":"127120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6311115441,"operatingIncome":-4163592330,"netIncome":8012904065,"prevYearRevenue":3838068372,"prevYearOperatingIncome":-2360132718,"prevYearNetIncome":-2450255608,"source":"11012","updatedAt":"2026-08-26T22:20:28.927Z"}]}