{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/214270","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":"214270","name":"FSN","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":1351,"marketCap":61134960236,"sharesOutstanding":45251636,"asOf":"2026-09-26T15:09:35.492Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.99,"psr":0.22,"evEbitda":0.74,"ev":34576267764,"fcff":-6444832434,"fcffYield":-0.1864,"roe":-0.3113,"revenueGrowth":{"y1":0.025,"y3":0.0972,"y5":0.1074},"operatingIncomeGrowth":{"y1":35.702,"y3":4.6133,"y5":0.4765},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.467Z"},"price":{"high52w":2665,"low52w":1287,"fromHigh":-0.4931,"returns":[{"label":"1개월","value":0.0352},{"label":"3개월","value":0.0497},{"label":"6개월","value":-0.4288},{"label":"1년","value":-0.4251},{"label":"3년","value":-0.444},{"label":"5년","value":-0.7724}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":125414863104,"operatingIncome":9728974514,"netIncome":2962308223,"controllingNetIncome":3466767974,"ebitda":null,"fcff":1595874034,"cfo":2790759803,"capex":1647311439,"totalAssets":189631622898,"totalLiabilities":146037851541,"totalEquity":43593771357,"cash":26388957789,"totalDebt":3816221369},{"fiscalYear":2019,"statement":"연결","revenue":145425213159,"operatingIncome":7736948508,"netIncome":8639898383,"controllingNetIncome":3262026315,"ebitda":null,"fcff":4072346052,"cfo":8846342181,"capex":5324791611,"totalAssets":196990249355,"totalLiabilities":129690251798,"totalEquity":67299997557,"cash":26092194665,"totalDebt":1472210279},{"fiscalYear":2020,"statement":"연결","revenue":163468634197,"operatingIncome":4349239254,"netIncome":833347132,"controllingNetIncome":-5989930806,"ebitda":10402245412,"fcff":6419876826,"cfo":4316414968,"capex":1055251206,"totalAssets":212888656940,"totalLiabilities":136854880003,"totalEquity":76033776937,"cash":28177118443,"totalDebt":7157248797},{"fiscalYear":2021,"statement":"연결","revenue":211830639031,"operatingIncome":10174967331,"netIncome":4839514321,"controllingNetIncome":87568597,"ebitda":null,"fcff":8037822059,"cfo":8878859400,"capex":2413717907,"totalAssets":236951144734,"totalLiabilities":99865710348,"totalEquity":137085434386,"cash":35755316174,"totalDebt":5120078035},{"fiscalYear":2022,"statement":"연결","revenue":206120058551,"operatingIncome":172549842,"netIncome":-12735718768,"controllingNetIncome":-10689281133,"ebitda":4055039827,"fcff":8074740609,"cfo":9956576596,"capex":2700243085,"totalAssets":261076957370,"totalLiabilities":113686842493,"totalEquity":147390114877,"cash":49669814830,"totalDebt":1826633805},{"fiscalYear":2023,"statement":"연결","revenue":175608088741,"operatingIncome":-5966339136,"netIncome":-24785408918,"controllingNetIncome":-23831638592,"ebitda":2440367204,"fcff":-9350830273,"cfo":-9362036706,"capex":1909174818,"totalAssets":208654639019,"totalLiabilities":115169039811,"totalEquity":93485599208,"cash":30298479158,"totalDebt":250000000},{"fiscalYear":2024,"statement":"연결","revenue":265643193873,"operatingIncome":831520855,"netIncome":-60942952307,"controllingNetIncome":-8043137345,"ebitda":null,"fcff":8187774333,"cfo":18547912138,"capex":12082793305,"totalAssets":325555790230,"totalLiabilities":229458262905,"totalEquity":96097527325,"cash":58468256300,"totalDebt":7497500000},{"fiscalYear":2025,"statement":"연결","revenue":272289535445,"operatingIncome":30518488142,"netIncome":-15863077578,"controllingNetIncome":-18891369820,"ebitda":46422999537,"fcff":-6444832434,"cfo":-269338653,"capex":7648448962,"totalAssets":379267320824,"totalLiabilities":285156223703,"totalEquity":94111097121,"cash":37679069067,"totalDebt":11120376595}],"quarterly":[{"stockCode":"214270","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":73265407353,"operatingIncome":9070734143,"netIncome":7347016811,"prevYearRevenue":59622890234,"prevYearOperatingIncome":6464631320,"prevYearNetIncome":107936316,"source":"11014","updatedAt":"2026-08-26T22:30:16.360Z"},{"stockCode":"214270","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":67234689377,"operatingIncome":4217950229,"netIncome":-31486176553,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:16.363Z"},{"stockCode":"214270","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":59267679459,"operatingIncome":1888466727,"netIncome":-131595202,"prevYearRevenue":59683156670,"prevYearOperatingIncome":7729220174,"prevYearNetIncome":3729145568,"source":"11013","updatedAt":"2026-08-26T22:30:15.838Z"},{"stockCode":"214270","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":76707658734,"operatingIncome":11974278002,"netIncome":4976263371,"prevYearRevenue":72106282045,"prevYearOperatingIncome":9500583596,"prevYearNetIncome":4546936596,"source":"11012","updatedAt":"2026-08-26T22:30:16.119Z"}]}