{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/199800","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":"199800","name":"툴젠","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":34100,"marketCap":306819148900,"sharesOutstanding":8997629,"asOf":"2026-09-26T15:09:35.486Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":5.49,"psr":234.85,"evEbitda":null,"ev":297479618784,"fcff":-20816086225,"fcffYield":-0.07,"roe":-0.6434,"revenueGrowth":{"y1":0.4663,"y3":0.2067,"y5":0.1287},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.923Z"},"price":{"high52w":138200,"low52w":30400,"fromHigh":-0.7533,"returns":[{"label":"1개월","value":-0.0593},{"label":"3개월","value":-0.1803},{"label":"6개월","value":-0.3922},{"label":"1년","value":-0.087},{"label":"3년","value":0.0194},{"label":"5년","value":-0.6869}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":1156831630,"operatingIncome":-8331617014,"netIncome":-8056827181,"controllingNetIncome":null,"ebitda":-8217668679,"fcff":-6708744344,"cfo":-6290853678,"capex":434723594,"totalAssets":38739118222,"totalLiabilities":1753265877,"totalEquity":36985852345,"cash":1556013374,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":1125062520,"operatingIncome":-16576902543,"netIncome":-16277597374,"controllingNetIncome":null,"ebitda":-16530805386,"fcff":-10772901841,"cfo":-9974249260,"capex":801582826,"totalAssets":29865281463,"totalLiabilities":3095522545,"totalEquity":26769758918,"cash":8636644354,"totalDebt":78696523},{"fiscalYear":2020,"statement":"별도","revenue":713092877,"operatingIncome":-14781528871,"netIncome":-14697763778,"controllingNetIncome":null,"ebitda":-14331831742,"fcff":-12440591619,"cfo":-10070210382,"capex":2373940567,"totalAssets":30061626660,"totalLiabilities":3079113711,"totalEquity":26982512949,"cash":14848544840,"totalDebt":335366543},{"fiscalYear":2021,"statement":"별도","revenue":1597275445,"operatingIncome":-20730700761,"netIncome":-20692478003,"controllingNetIncome":null,"ebitda":-19759184092,"fcff":-15565984059,"cfo":-14827687149,"capex":741283280,"totalAssets":87673408254,"totalLiabilities":3010024951,"totalEquity":84663383303,"cash":12647579697,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":743463618,"operatingIncome":-19385619824,"netIncome":-18177154401,"controllingNetIncome":null,"ebitda":null,"fcff":-20519243959,"cfo":-14986540427,"capex":5532703532,"totalAssets":75430640374,"totalLiabilities":4961552268,"totalEquity":70469088106,"cash":16164852946,"totalDebt":19980656},{"fiscalYear":2023,"statement":"연결","revenue":1103409421,"operatingIncome":-17087547698,"netIncome":-42340173030,"controllingNetIncome":null,"ebitda":-13193324974,"fcff":-21784576636,"cfo":-14907423236,"capex":6877153400,"totalAssets":93450754009,"totalLiabilities":63356193375,"totalEquity":30094560634,"cash":34512822385,"totalDebt":105509564},{"fiscalYear":2024,"statement":"연결","revenue":890961033,"operatingIncome":-21798459510,"netIncome":6231842138,"controllingNetIncome":null,"ebitda":-20138148340,"fcff":-17103275193,"cfo":-16456995760,"capex":646279433,"totalAssets":75478506407,"totalLiabilities":17042659114,"totalEquity":58435847293,"cash":16242416858,"totalDebt":156427767},{"fiscalYear":2025,"statement":"연결","revenue":1306445108,"operatingIncome":-23294295129,"netIncome":-36764280220,"controllingNetIncome":null,"ebitda":-23287002890,"fcff":-20816086225,"cfo":-20217744733,"capex":598341492,"totalAssets":61654915231,"totalLiabilities":5803423294,"totalEquity":55851491937,"cash":9477692840,"totalDebt":138162724}],"quarterly":[{"stockCode":"199800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":630536038,"operatingIncome":-5413439105,"netIncome":-5446736915,"prevYearRevenue":441102353,"prevYearOperatingIncome":-5069144441,"prevYearNetIncome":-5162022491,"source":"11014","updatedAt":"2026-08-26T22:22:45.981Z"},{"stockCode":"199800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":404165188,"operatingIncome":-6939160132,"netIncome":-22481098246,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:45.987Z"},{"stockCode":"199800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":390709250,"operatingIncome":-4593054586,"netIncome":-4412584415,"prevYearRevenue":129134025,"prevYearOperatingIncome":-4610090775,"prevYearNetIncome":-4443280704,"source":"11013","updatedAt":"2026-08-26T22:22:45.470Z"},{"stockCode":"199800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":487200054,"operatingIncome":-6891483126,"netIncome":-6781643679,"prevYearRevenue":185209857,"prevYearOperatingIncome":-6289005117,"prevYearNetIncome":-4393164355,"source":"11012","updatedAt":"2026-08-26T22:22:45.747Z"}]}