{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/189330","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":"189330","name":"씨이랩","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":11280,"marketCap":105832163520,"sharesOutstanding":9382284,"asOf":"2026-09-26T15:09:35.482Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":4.21,"psr":10.3,"evEbitda":null,"ev":98154482871,"fcff":-1346251443,"fcffYield":-0.0137,"roe":-0.1796,"revenueGrowth":{"y1":0.1297,"y3":0.0125,"y5":-0.0165},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.001Z"},"price":{"high52w":18180,"low52w":3475,"fromHigh":-0.3795,"returns":[{"label":"1개월","value":-0.2221},{"label":"3개월","value":0.4574},{"label":"6개월","value":1.4846},{"label":"1년","value":1.1988},{"label":"3년","value":-0.1551},{"label":"5년","value":-0.8145}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":11162209380,"operatingIncome":689912920,"netIncome":699572374,"controllingNetIncome":null,"ebitda":853331576,"fcff":1940954991,"cfo":1939421767,"capex":83214114,"totalAssets":11861324332,"totalLiabilities":8742978956,"totalEquity":3118345376,"cash":3227932585,"totalDebt":1592042560},{"fiscalYear":2021,"statement":"별도","revenue":5777875740,"operatingIncome":-2006225746,"netIncome":-2135629303,"controllingNetIncome":null,"ebitda":null,"fcff":584864507,"cfo":848247333,"capex":379408278,"totalAssets":31357987453,"totalLiabilities":6829452044,"totalEquity":24528535409,"cash":8066749890,"totalDebt":2967209459},{"fiscalYear":2022,"statement":"연결","revenue":9896926397,"operatingIncome":-4926220793,"netIncome":-4544584658,"controllingNetIncome":-4544584658,"ebitda":-3736583939,"fcff":-5216697652,"cfo":-4936406025,"capex":388280052,"totalAssets":28800135421,"totalLiabilities":8071370877,"totalEquity":20728764544,"cash":18944701354,"totalDebt":2210147678},{"fiscalYear":2023,"statement":"연결","revenue":3663438456,"operatingIncome":-6910776281,"netIncome":-6459128318,"controllingNetIncome":-6459128318,"ebitda":-5633465641,"fcff":-5180583646,"cfo":-5175302367,"capex":87498096,"totalAssets":18016696017,"totalLiabilities":3202372807,"totalEquity":14814323210,"cash":3150208232,"totalDebt":1658833853},{"fiscalYear":2024,"statement":"연결","revenue":9093357973,"operatingIncome":-5284958770,"netIncome":-5186782443,"controllingNetIncome":-5186782443,"ebitda":-4261316463,"fcff":-4140244623,"cfo":-3621508533,"capex":576348364,"totalAssets":13395642956,"totalLiabilities":3796002594,"totalEquity":9599640362,"cash":3232153214,"totalDebt":1063335743},{"fiscalYear":2025,"statement":"연결","revenue":10272320511,"operatingIncome":-3225075448,"netIncome":-3119267462,"controllingNetIncome":-3119267462,"ebitda":-2560223896,"fcff":-1346251443,"cfo":-711994906,"capex":666767174,"totalAssets":29442037933,"totalLiabilities":4315330813,"totalEquity":25126707120,"cash":8132206912,"totalDebt":454526263}],"quarterly":[{"stockCode":"189330","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3838989881,"operatingIncome":-662053905,"netIncome":-595461568,"prevYearRevenue":2600718773,"prevYearOperatingIncome":-1149857723,"prevYearNetIncome":-1145414110,"source":"11014","updatedAt":"2026-08-26T22:25:49.779Z"},{"stockCode":"189330","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4932777431,"operatingIncome":-247953542,"netIncome":-447138814,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:49.790Z"},{"stockCode":"189330","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1112231067,"operatingIncome":-1927438512,"netIncome":-1763005472,"prevYearRevenue":784290866,"prevYearOperatingIncome":-1069785728,"prevYearNetIncome":-841105499,"source":"11013","updatedAt":"2026-08-26T22:25:49.256Z"},{"stockCode":"189330","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2013914268,"operatingIncome":-2720024459,"netIncome":-2570658412,"prevYearRevenue":716262333,"prevYearOperatingIncome":-1245282273,"prevYearNetIncome":-1235561581,"source":"11012","updatedAt":"2026-08-26T22:25:49.500Z"}]}