{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/220180","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":"220180","name":"폴라리스AI핸디","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":1389,"marketCap":33239939538,"sharesOutstanding":23930842,"asOf":"2026-09-26T15:09:35.496Z"},"valuation":{"fiscalYear":2025,"per":40.7,"perTtm":13.19,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":1.06,"evEbitda":null,"ev":-20976342377,"fcff":-4484309474,"fcffYield":null,"roe":0.0112,"revenueGrowth":{"y1":0.1081,"y3":-0.0171,"y5":0.1221},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.395Z"},"price":{"high52w":2715,"low52w":1309,"fromHigh":-0.4884,"returns":[{"label":"1개월","value":0.0058},{"label":"3개월","value":-0.0407},{"label":"6개월","value":-0.291},{"label":"1년","value":-0.4647},{"label":"3년","value":-0.537},{"label":"5년","value":-0.6291}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":42044474752,"operatingIncome":-5521578365,"netIncome":-10277365935,"controllingNetIncome":-10013019486,"ebitda":-2349083928,"fcff":-13417162644,"cfo":-12970122099,"capex":575779664,"totalAssets":54749301297,"totalLiabilities":25340826746,"totalEquity":29408474551,"cash":6411979828,"totalDebt":11665422737},{"fiscalYear":2019,"statement":"연결","revenue":34759649036,"operatingIncome":-3509701686,"netIncome":-11244819112,"controllingNetIncome":-11209703337,"ebitda":-1732170268,"fcff":2369545211,"cfo":3242277453,"capex":947474074,"totalAssets":65954614325,"totalLiabilities":10306159217,"totalEquity":55648455108,"cash":36244187124,"totalDebt":3212923122},{"fiscalYear":2020,"statement":"별도","revenue":17674133233,"operatingIncome":1035766000,"netIncome":3466362507,"controllingNetIncome":3466362507,"ebitda":null,"fcff":6478931617,"cfo":6979120994,"capex":500189377,"totalAssets":66326646747,"totalLiabilities":7289824299,"totalEquity":59036822448,"cash":50719400067,"totalDebt":1010686554},{"fiscalYear":2021,"statement":"별도","revenue":17044884247,"operatingIncome":1143152021,"netIncome":3579183427,"controllingNetIncome":null,"ebitda":1249267130,"fcff":1293516883,"cfo":2282327073,"capex":988810190,"totalAssets":73627506991,"totalLiabilities":10978518116,"totalEquity":62648988875,"cash":45943318078,"totalDebt":769232190},{"fiscalYear":2022,"statement":"연결","revenue":33114803766,"operatingIncome":464722372,"netIncome":129171389,"controllingNetIncome":1053578767,"ebitda":null,"fcff":574264233,"cfo":792572203,"capex":218307970,"totalAssets":78256675215,"totalLiabilities":12091227614,"totalEquity":66165447601,"cash":48846935477,"totalDebt":1070015240},{"fiscalYear":2023,"statement":"연결","revenue":26120903057,"operatingIncome":-967385251,"netIncome":1706373527,"controllingNetIncome":2067616083,"ebitda":84287890,"fcff":2178213846,"cfo":2322464019,"capex":144250173,"totalAssets":75143004731,"totalLiabilities":7160691080,"totalEquity":67982313651,"cash":11531499132,"totalDebt":592845007},{"fiscalYear":2024,"statement":"연결","revenue":28374934326,"operatingIncome":-1990002220,"netIncome":597764468,"controllingNetIncome":849694885,"ebitda":-1489262034,"fcff":4462985657,"cfo":4521455608,"capex":58469951,"totalAssets":83808041846,"totalLiabilities":15227963727,"totalEquity":68580078119,"cash":22594483814,"totalDebt":714190730},{"fiscalYear":2025,"statement":"연결","revenue":31443569900,"operatingIncome":-481396412,"netIncome":641990801,"controllingNetIncome":816678869,"ebitda":2958168442,"fcff":-4484309474,"cfo":-4154494511,"capex":329814963,"totalAssets":90160038997,"totalLiabilities":11873465269,"totalEquity":78286573728,"cash":54478197713,"totalDebt":261915798}],"quarterly":[{"stockCode":"220180","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10216255717,"operatingIncome":39401481,"netIncome":2172408356,"prevYearRevenue":5174955391,"prevYearOperatingIncome":-755296002,"prevYearNetIncome":-314206830,"source":"11014","updatedAt":"2026-08-26T22:32:41.855Z"},{"stockCode":"220180","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10124481792,"operatingIncome":652591673,"netIncome":312081492,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:41.858Z"},{"stockCode":"220180","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":5918782555,"operatingIncome":-542062340,"netIncome":468642164,"prevYearRevenue":5204850010,"prevYearOperatingIncome":-732267256,"prevYearNetIncome":-459772779,"source":"11013","updatedAt":"2026-08-26T22:32:41.327Z"},{"stockCode":"220180","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6589425667,"operatingIncome":-779075166,"netIncome":-433809545,"prevYearRevenue":5897982381,"prevYearOperatingIncome":-441122310,"prevYearNetIncome":-1382726268,"source":"11012","updatedAt":"2026-08-26T22:32:41.572Z"}]}