{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/191420","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":"191420","name":"테고사이언스","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":7270,"marketCap":58951223180,"sharesOutstanding":8108834,"asOf":"2026-09-26T15:09:35.482Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.17,"psr":9.92,"evEbitda":null,"ev":47707245643,"fcff":-3497782502,"fcffYield":-0.0733,"roe":-0.1397,"revenueGrowth":{"y1":-0.1211,"y3":-0.082,"y5":-0.0753},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.496Z"},"price":{"high52w":18400,"low52w":5600,"fromHigh":-0.6049,"returns":[{"label":"1개월","value":-0.0345},{"label":"3개월","value":0.1167},{"label":"6개월","value":-0.4408},{"label":"1년","value":-0.6025},{"label":"3년","value":-0.1556},{"label":"5년","value":-0.7317}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":7850219494,"operatingIncome":872812349,"netIncome":-1860194352,"controllingNetIncome":-1825904934,"ebitda":null,"fcff":-416359110,"cfo":833875271,"capex":1250234381,"totalAssets":47562132424,"totalLiabilities":861515227,"totalEquity":46700617197,"cash":1258585890,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":6346019334,"operatingIncome":345959810,"netIncome":831874932,"controllingNetIncome":855577100,"ebitda":909586886,"fcff":-92656731,"cfo":41402914,"capex":134059645,"totalAssets":48569090990,"totalLiabilities":741022129,"totalEquity":47828068861,"cash":1630832541,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":8789100353,"operatingIncome":1575381646,"netIncome":1827771514,"controllingNetIncome":1852115810,"ebitda":null,"fcff":981535742,"cfo":1318228351,"capex":336692609,"totalAssets":50401650033,"totalLiabilities":1427907828,"totalEquity":48973742205,"cash":1612451561,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":8299613165,"operatingIncome":-98006268,"netIncome":47548739,"controllingNetIncome":139255641,"ebitda":428525139,"fcff":238636188,"cfo":457247580,"capex":223495610,"totalAssets":51003885976,"totalLiabilities":2638405805,"totalEquity":48365480171,"cash":2609840315,"totalDebt":1000000000},{"fiscalYear":2022,"statement":"연결","revenue":7678386222,"operatingIncome":209630597,"netIncome":256008817,"controllingNetIncome":264511884,"ebitda":742697395,"fcff":624528162,"cfo":1040326453,"capex":435549859,"totalAssets":51362834059,"totalLiabilities":2883807997,"totalEquity":48479026062,"cash":807891918,"totalDebt":1100000000},{"fiscalYear":2023,"statement":"연결","revenue":7772408575,"operatingIncome":-1187951702,"netIncome":-2343049936,"controllingNetIncome":-2322513145,"ebitda":448089649,"fcff":-2648236064,"cfo":-794605299,"capex":1890049383,"totalAssets":48910275751,"totalLiabilities":2584660414,"totalEquity":46325615337,"cash":2114692732,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":6759059331,"operatingIncome":-2230301029,"netIncome":3316180150,"controllingNetIncome":3349660811,"ebitda":-1763486521,"fcff":-1428277591,"cfo":-1159595833,"capex":323395626,"totalAssets":52515371130,"totalLiabilities":2826935112,"totalEquity":49688436018,"cash":1601678231,"totalDebt":1540000000},{"fiscalYear":2025,"statement":"연결","revenue":5940717263,"operatingIncome":-4424453340,"netIncome":-7020567700,"controllingNetIncome":-7012425951,"ebitda":-3940572964,"fcff":-3497782502,"cfo":-3066883788,"capex":500327062,"totalAssets":78160932166,"totalLiabilities":27833224252,"totalEquity":50327707914,"cash":12640537537,"totalDebt":1396560000}],"quarterly":[{"stockCode":"191420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1620064792,"operatingIncome":-955335441,"netIncome":-981243209,"prevYearRevenue":1981891191,"prevYearOperatingIncome":-147750580,"prevYearNetIncome":370469906,"source":"11014","updatedAt":"2026-08-26T22:30:02.488Z"},{"stockCode":"191420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1392415202,"operatingIncome":-2118545779,"netIncome":-5043585623,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:02.491Z"},{"stockCode":"191420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1198107819,"operatingIncome":-1866083060,"netIncome":-2010592139,"prevYearRevenue":1312103004,"prevYearOperatingIncome":-887577519,"prevYearNetIncome":-657701464,"source":"11013","updatedAt":"2026-08-26T22:30:01.955Z"},{"stockCode":"191420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1970339172,"operatingIncome":-1152582830,"netIncome":-4885030508,"prevYearRevenue":1616134265,"prevYearOperatingIncome":-462994601,"prevYearNetIncome":-338037404,"source":"11012","updatedAt":"2026-08-26T22:30:02.197Z"}]}