{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/180400","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":"180400","name":"DXVX","market":"KOSDAQ","sector":"기타 과학기술 서비스업","lastPrice":2370,"marketCap":233277753840,"sharesOutstanding":98429432,"asOf":"2026-09-26T15:09:35.479Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.48,"psr":7.95,"evEbitda":null,"ev":177576806311,"fcff":-18357557236,"fcffYield":-0.1034,"roe":-0.5382,"revenueGrowth":{"y1":-0.1352,"y3":-0.0302,"y5":0.307},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.427Z"},"price":{"high52w":5110,"low52w":1653,"fromHigh":-0.5362,"returns":[{"label":"1개월","value":-0.0669},{"label":"3개월","value":0.182},{"label":"6개월","value":-0.4963},{"label":"1년","value":0.1179},{"label":"3년","value":-0.6177},{"label":"5년","value":-0.6938}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":5305295044,"operatingIncome":-7982437534,"netIncome":-11348090038,"controllingNetIncome":null,"ebitda":-7587880395,"fcff":-11924979329,"cfo":-8384279120,"capex":3735700209,"totalAssets":61195458185,"totalLiabilities":36842091155,"totalEquity":24353367030,"cash":7944251717,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":5753135755,"operatingIncome":-6983561147,"netIncome":-17222856076,"controllingNetIncome":-17085938054,"ebitda":-4017506738,"fcff":-7728357654,"cfo":-4147050323,"capex":3848181395,"totalAssets":30048015873,"totalLiabilities":6490544745,"totalEquity":23557471128,"cash":2751423222,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":7696425341,"operatingIncome":-5979078659,"netIncome":-7178288116,"controllingNetIncome":-6402804162,"ebitda":-5161849438,"fcff":-7243395571,"cfo":-6864902301,"capex":418253444,"totalAssets":30617436853,"totalLiabilities":5966664661,"totalEquity":24650772192,"cash":3073002322,"totalDebt":3150000000},{"fiscalYear":2021,"statement":"연결","revenue":7469834503,"operatingIncome":-4785958794,"netIncome":-7884203324,"controllingNetIncome":-7269276653,"ebitda":-3200254949,"fcff":-3677451499,"cfo":-2759667183,"capex":1003324181,"totalAssets":41254556110,"totalLiabilities":7476787865,"totalEquity":33777768245,"cash":1714448211,"totalDebt":4185000000},{"fiscalYear":2022,"statement":"연결","revenue":32184379157,"operatingIncome":2634286404,"netIncome":-969805407,"controllingNetIncome":-779645613,"ebitda":null,"fcff":-656460346,"cfo":865546388,"capex":1738556427,"totalAssets":85950774592,"totalLiabilities":51600077648,"totalEquity":34350696944,"cash":25288429425,"totalDebt":15140140000},{"fiscalYear":2023,"statement":"연결","revenue":46745087441,"operatingIncome":-12084041763,"netIncome":-27836035041,"controllingNetIncome":-27482357017,"ebitda":null,"fcff":-13632507059,"cfo":-12061357189,"capex":2184755457,"totalAssets":99935912074,"totalLiabilities":71139418758,"totalEquity":28796493316,"cash":7529355286,"totalDebt":14866210000},{"fiscalYear":2024,"statement":"연결","revenue":33946577478,"operatingIncome":-21596592945,"netIncome":-51483903348,"controllingNetIncome":-47034176652,"ebitda":4855722308,"fcff":-19583258146,"cfo":-20025820770,"capex":833898603,"totalAssets":72358732227,"totalLiabilities":56004333673,"totalEquity":16354398554,"cash":9614636257,"totalDebt":42070112441},{"fiscalYear":2025,"statement":"연결","revenue":29356591144,"operatingIncome":-24317408362,"netIncome":-29584637999,"controllingNetIncome":-29039291565,"ebitda":null,"fcff":-18357557236,"cfo":-18854600669,"capex":1413842044,"totalAssets":154874154081,"totalLiabilities":59109433827,"totalEquity":95764720254,"cash":103434383529,"totalDebt":47733436000}],"quarterly":[{"stockCode":"180400","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5611269689,"operatingIncome":-6792292813,"netIncome":-8853624805,"prevYearRevenue":7258269245,"prevYearOperatingIncome":-6248558568,"prevYearNetIncome":-9718120618,"source":"11014","updatedAt":"2026-08-26T22:23:29.515Z"},{"stockCode":"180400","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7552933338,"operatingIncome":-2942149180,"netIncome":-5552503379,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:29.519Z"},{"stockCode":"180400","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6655569849,"operatingIncome":-5253301111,"netIncome":-6516439155,"prevYearRevenue":7528984806,"prevYearOperatingIncome":-6683691298,"prevYearNetIncome":-7474620214,"source":"11013","updatedAt":"2026-08-26T22:23:29.027Z"},{"stockCode":"180400","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6404418470,"operatingIncome":-6035537517,"netIncome":-5917036364,"prevYearRevenue":8663403311,"prevYearOperatingIncome":-7899275071,"prevYearNetIncome":-7703889601,"source":"11012","updatedAt":"2026-08-26T22:23:29.272Z"}]}