{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/150900","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":"150900","name":"파수AI","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":4030,"marketCap":47166805660,"sharesOutstanding":11703922,"asOf":"2026-09-26T15:09:35.472Z"},"valuation":{"fiscalYear":2025,"per":17.72,"perTtm":8.13,"ttmPeriod":"25Q3~26Q2","pbr":1.26,"psr":1.01,"evEbitda":6.14,"ev":41112796606,"fcff":308433906,"fcffYield":0.0075,"roe":0.0725,"revenueGrowth":{"y1":0.0124,"y3":0.0189,"y5":0.051},"operatingIncomeGrowth":{"y1":-0.3498,"y3":-0.2127,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.538Z"},"price":{"high52w":6200,"low52w":2820,"fromHigh":-0.35,"returns":[{"label":"1개월","value":0.1449},{"label":"3개월","value":0.4291},{"label":"6개월","value":0.1664},{"label":"1년","value":-0.1389},{"label":"3년","value":-0.4316},{"label":"5년","value":-0.4411}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":2.2,"payoutPct":42.5},{"fiscalYear":2024,"dps":100,"yieldPct":2,"payoutPct":25.2},{"fiscalYear":2023,"dps":100,"yieldPct":1.1,"payoutPct":26.1},{"fiscalYear":2022,"dps":100,"yieldPct":1.1,"payoutPct":21.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":32243433001,"operatingIncome":1533109614,"netIncome":975182936,"controllingNetIncome":864919979,"ebitda":null,"fcff":null,"cfo":-1956233186,"capex":null,"totalAssets":45961523256,"totalLiabilities":24524328156,"totalEquity":21437195100,"cash":3860391348,"totalDebt":10179946206},{"fiscalYear":2019,"statement":"연결","revenue":35364080497,"operatingIncome":-3621274857,"netIncome":-4500123680,"controllingNetIncome":-4560057730,"ebitda":null,"fcff":null,"cfo":5708074960,"capex":null,"totalAssets":47277311318,"totalLiabilities":30753707197,"totalEquity":16523604121,"cash":8839152971,"totalDebt":10200000000},{"fiscalYear":2020,"statement":"연결","revenue":36405888030,"operatingIncome":-1239120658,"netIncome":-751917610,"controllingNetIncome":-666395115,"ebitda":null,"fcff":null,"cfo":7762305990,"capex":null,"totalAssets":46443033310,"totalLiabilities":25909289641,"totalEquity":20533743669,"cash":10250121697,"totalDebt":8575000000},{"fiscalYear":2021,"statement":"연결","revenue":42174716141,"operatingIncome":4229246699,"netIncome":4106888081,"controllingNetIncome":4246758526,"ebitda":null,"fcff":null,"cfo":13445911662,"capex":null,"totalAssets":44771307373,"totalLiabilities":18404854430,"totalEquity":26366452943,"cash":10035873804,"totalDebt":4000000000},{"fiscalYear":2022,"statement":"연결","revenue":44123812663,"operatingIncome":5196974333,"netIncome":5273931495,"controllingNetIncome":5212268725,"ebitda":null,"fcff":null,"cfo":10602122802,"capex":null,"totalAssets":51658562352,"totalLiabilities":19261713427,"totalEquity":32396848925,"cash":10900280670,"totalDebt":3000000000},{"fiscalYear":2023,"statement":"연결","revenue":42663565494,"operatingIncome":3814974790,"netIncome":4471762763,"controllingNetIncome":4396308722,"ebitda":null,"fcff":null,"cfo":7084682891,"capex":null,"totalAssets":46927869849,"totalLiabilities":11933783551,"totalEquity":34994086298,"cash":11773029862,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":46103328375,"operatingIncome":3900271332,"netIncome":4613363673,"controllingNetIncome":4488338312,"ebitda":null,"fcff":null,"cfo":4565589258,"capex":null,"totalAssets":50192542234,"totalLiabilities":13536638959,"totalEquity":36655903275,"cash":9745554736,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":46676052578,"operatingIncome":2535965884,"netIncome":2720521326,"controllingNetIncome":2661868838,"ebitda":6695119735,"fcff":308433906,"cfo":3269705770,"capex":3114217019,"totalAssets":48813630242,"totalLiabilities":10741238758,"totalEquity":38072391484,"cash":6054009054,"totalDebt":null}],"quarterly":[{"stockCode":"150900","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10449307647,"operatingIncome":254920294,"netIncome":364352696,"prevYearRevenue":9783924834,"prevYearOperatingIncome":-616944861,"prevYearNetIncome":-639136809,"source":"11014","updatedAt":"2026-08-26T22:31:51.515Z"},{"stockCode":"150900","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17094975561,"operatingIncome":5934499157,"netIncome":6260164706,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:51.518Z"},{"stockCode":"150900","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9004889928,"operatingIncome":-2017098184,"netIncome":-1871614131,"prevYearRevenue":8432863130,"prevYearOperatingIncome":-2714604680,"prevYearNetIncome":-2660544678,"source":"11013","updatedAt":"2026-08-26T22:31:50.997Z"},{"stockCode":"150900","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13128399489,"operatingIncome":1006287416,"netIncome":1050213474,"prevYearRevenue":10698906240,"prevYearOperatingIncome":-938848887,"prevYearNetIncome":-1243451398,"source":"11012","updatedAt":"2026-08-26T22:31:51.241Z"}]}