{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/208640","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":"208640","name":"썸에이지","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":888,"marketCap":12364534200,"sharesOutstanding":13924025,"asOf":"2026-09-26T15:09:35.490Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.96,"psr":2.05,"evEbitda":null,"ev":12467729917,"fcff":-6659114361,"fcffYield":-0.5341,"roe":-0.5211,"revenueGrowth":{"y1":-0.5694,"y3":-0.2166,"y5":-0.0299},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.464Z"},"price":{"high52w":3041.9338,"low52w":650,"fromHigh":-0.7081,"returns":[{"label":"1개월","value":0.3117},{"label":"3개월","value":-0.0133},{"label":"6개월","value":-0.3646},{"label":"1년","value":-0.7047},{"label":"3년","value":-0.6562},{"label":"5년","value":-0.9495}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":3554557702,"operatingIncome":-26484814448,"netIncome":-29367174908,"controllingNetIncome":-27474724796,"ebitda":-26292241884,"fcff":-23621715150,"cfo":-23384902094,"capex":236813056,"totalAssets":41118407427,"totalLiabilities":32026814175,"totalEquity":9091593252,"cash":7798056266,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":3647939293,"operatingIncome":-13278217501,"netIncome":-14157793482,"controllingNetIncome":-13388091843,"ebitda":-12940159737,"fcff":-11885962201,"cfo":-11788755624,"capex":122239401,"totalAssets":43489977987,"totalLiabilities":7943748663,"totalEquity":35546229324,"cash":14327538341,"totalDebt":1323841169},{"fiscalYear":2020,"statement":"연결","revenue":7006359669,"operatingIncome":-11982559495,"netIncome":-7710881086,"controllingNetIncome":-7709538568,"ebitda":-11491905303,"fcff":-14037387518,"cfo":-12246988709,"capex":1836081476,"totalAssets":38820690027,"totalLiabilities":5153512919,"totalEquity":33667177108,"cash":4844139973,"totalDebt":1601089198},{"fiscalYear":2021,"statement":"연결","revenue":36238086126,"operatingIncome":-2120735702,"netIncome":14734495545,"controllingNetIncome":15004402030,"ebitda":-1172870445,"fcff":-840517775,"cfo":-476359780,"capex":403472590,"totalAssets":51162210999,"totalLiabilities":3344999592,"totalEquity":47817211407,"cash":4202325877,"totalDebt":1653836206},{"fiscalYear":2022,"statement":"연결","revenue":12519373509,"operatingIncome":-16478666060,"netIncome":-21450141606,"controllingNetIncome":-21450141606,"ebitda":-14428411683,"fcff":-13387613556,"cfo":-11879263492,"capex":1577340754,"totalAssets":47939612884,"totalLiabilities":13516264827,"totalEquity":34423348057,"cash":1791830019,"totalDebt":1596718758},{"fiscalYear":2023,"statement":"연결","revenue":11560934744,"operatingIncome":-12823161753,"netIncome":-12352279768,"controllingNetIncome":-12352279768,"ebitda":-12352248205,"fcff":-8698644671,"cfo":-8685165980,"capex":73378859,"totalAssets":38948075295,"totalLiabilities":12966573602,"totalEquity":25981501693,"cash":1523025865,"totalDebt":1239278204},{"fiscalYear":2024,"statement":"연결","revenue":13975932832,"operatingIncome":-10168798530,"netIncome":-6887905081,"controllingNetIncome":-6887905081,"ebitda":null,"fcff":-6433479273,"cfo":-3962811631,"capex":2513220840,"totalAssets":25094379023,"totalLiabilities":2452356889,"totalEquity":22642022134,"cash":1121129488,"totalDebt":856328065},{"fiscalYear":2025,"statement":"연결","revenue":6018579018,"operatingIncome":-7875912076,"netIncome":-9267354506,"controllingNetIncome":-9267347375,"ebitda":-5666342356,"fcff":-6659114361,"cfo":-6688726594,"capex":0,"totalAssets":14244997556,"totalLiabilities":1318415908,"totalEquity":12926581648,"cash":393767922,"totalDebt":496963639}],"quarterly":[{"stockCode":"208640","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1277314353,"operatingIncome":-1530823997,"netIncome":-964673533,"prevYearRevenue":2282079452,"prevYearOperatingIncome":-2837061071,"prevYearNetIncome":-3428981657,"source":"11014","updatedAt":"2026-08-26T22:36:00.275Z"},{"stockCode":"208640","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":995167624,"operatingIncome":-1189630772,"netIncome":-3405513411,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:36:00.278Z"},{"stockCode":"208640","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1012368337,"operatingIncome":-980662633,"netIncome":-1092464375,"prevYearRevenue":1966623086,"prevYearOperatingIncome":-2378207295,"prevYearNetIncome":-2210887612,"source":"11013","updatedAt":"2026-08-26T22:35:59.758Z"},{"stockCode":"208640","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1013161007,"operatingIncome":-1201577857,"netIncome":-1358084038,"prevYearRevenue":1779473955,"prevYearOperatingIncome":-2777250012,"prevYearNetIncome":-2686279950,"source":"11012","updatedAt":"2026-08-26T22:36:00.036Z"}]}