{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/137940","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":"137940","name":"넥스트아이","market":"KOSDAQ","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":1869,"marketCap":18338753223,"sharesOutstanding":9812067,"asOf":"2026-09-26T15:09:35.466Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.15,"evEbitda":null,"ev":13702871486,"fcff":-15944507240,"fcffYield":-1.1636,"roe":-0.6492,"revenueGrowth":{"y1":1.3074,"y3":0.5507,"y5":0.2811},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.616Z"},"price":{"high52w":3074.1445,"low52w":1474,"fromHigh":-0.392,"returns":[{"label":"1개월","value":-0.0584},{"label":"3개월","value":0.1807},{"label":"6개월","value":-0.1385},{"label":"1년","value":-0.3778},{"label":"3년","value":-0.4516},{"label":"5년","value":-0.8609}]},"dividends":[{"fiscalYear":2020,"dps":0,"yieldPct":1.07,"payoutPct":2.98},{"fiscalYear":2018,"dps":6,"yieldPct":0.3,"payoutPct":-6.93},{"fiscalYear":2017,"dps":75,"yieldPct":0.18,"payoutPct":-21.95}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":87218817996,"operatingIncome":8381536546,"netIncome":-6984417186,"controllingNetIncome":-7617063944,"ebitda":10687197782,"fcff":-4554422805,"cfo":1116086817,"capex":6603200275,"totalAssets":177572043899,"totalLiabilities":58798784112,"totalEquity":118773259787,"cash":75567078575,"totalDebt":30334153661},{"fiscalYear":2019,"statement":"연결","revenue":87989317822,"operatingIncome":3690398724,"netIncome":-3034500304,"controllingNetIncome":-4768230068,"ebitda":10294683273,"fcff":-9828008388,"cfo":-6463153811,"capex":4050220838,"totalAssets":174552667228,"totalLiabilities":62698965782,"totalEquity":111853701446,"cash":55946661093,"totalDebt":34271879746},{"fiscalYear":2020,"statement":"연결","revenue":34792787129,"operatingIncome":-10354834336,"netIncome":41888037199,"controllingNetIncome":42926084871,"ebitda":5975403532,"fcff":-21170359260,"cfo":-15387760951,"capex":6667916566,"totalAssets":166095265765,"totalLiabilities":45469298493,"totalEquity":120625967272,"cash":52698093992,"totalDebt":14737927190},{"fiscalYear":2021,"statement":"연결","revenue":28691886506,"operatingIncome":-11526412507,"netIncome":-21170339633,"controllingNetIncome":-18254981839,"ebitda":null,"fcff":-17726674448,"cfo":-7934168172,"capex":11271592333,"totalAssets":146950051761,"totalLiabilities":41296675334,"totalEquity":105653376427,"cash":44139662807,"totalDebt":18074371838},{"fiscalYear":2022,"statement":"연결","revenue":32196308607,"operatingIncome":-4699065279,"netIncome":-4084908568,"controllingNetIncome":-4780297008,"ebitda":-939230178,"fcff":-3912881766,"cfo":-2910150592,"capex":1925204366,"totalAssets":129128192939,"totalLiabilities":28387438999,"totalEquity":100740753940,"cash":26771522923,"totalDebt":17086726552},{"fiscalYear":2023,"statement":"연결","revenue":17749092561,"operatingIncome":-12168438546,"netIncome":-17532913081,"controllingNetIncome":-16454747412,"ebitda":null,"fcff":-1401210037,"cfo":-1705373043,"capex":432143963,"totalAssets":110886521125,"totalLiabilities":27284562450,"totalEquity":83601958675,"cash":25979821833,"totalDebt":176519447},{"fiscalYear":2024,"statement":"연결","revenue":52034758443,"operatingIncome":-5478121968,"netIncome":-6904364358,"controllingNetIncome":-6355684264,"ebitda":-2864548828,"fcff":-5025288354,"cfo":-5341005044,"capex":433420061,"totalAssets":114704622584,"totalLiabilities":35197530221,"totalEquity":79507092363,"cash":22771738000,"totalDebt":18310169343},{"fiscalYear":2025,"statement":"연결","revenue":120063298601,"operatingIncome":-35580611103,"netIncome":-41324092865,"controllingNetIncome":-40081158826,"ebitda":null,"fcff":-15944507240,"cfo":-16366084836,"capex":312217581,"totalAssets":95362744357,"totalLiabilities":55484009608,"totalEquity":39878734749,"cash":20614523847,"totalDebt":15978642110}],"quarterly":[{"stockCode":"137940","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":44125278010,"operatingIncome":-18102530385,"netIncome":-20104968402,"prevYearRevenue":2423025176,"prevYearOperatingIncome":-6147583044,"prevYearNetIncome":-5493432250,"source":"11014","updatedAt":"2026-08-26T22:34:58.945Z"},{"stockCode":"137940","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":53765969730,"operatingIncome":-17568819401,"netIncome":-25340949129,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:58.949Z"},{"stockCode":"137940","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":54152352196,"operatingIncome":3558935144,"netIncome":7786108005,"prevYearRevenue":5766636985,"prevYearOperatingIncome":-1775731683,"prevYearNetIncome":1797534184,"source":"11013","updatedAt":"2026-08-26T22:34:58.429Z"},{"stockCode":"137940","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":65245517197,"operatingIncome":-361669914,"netIncome":782759353,"prevYearRevenue":16405413876,"prevYearOperatingIncome":1866470366,"prevYearNetIncome":2324290482,"source":"11012","updatedAt":"2026-08-26T22:34:58.710Z"}]}