{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/227610","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":"227610","name":"아우딘퓨쳐스","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":1017,"marketCap":19703938707,"sharesOutstanding":19374571,"asOf":"2026-09-26T15:09:35.499Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.95,"psr":0.46,"evEbitda":null,"ev":44012816507,"fcff":745188766,"fcffYield":0.0169,"roe":-0.1584,"revenueGrowth":{"y1":0.222,"y3":0.0654,"y5":0.0096},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.364Z"},"price":{"high52w":1486,"low52w":778,"fromHigh":-0.3156,"returns":[{"label":"1개월","value":-0.2195},{"label":"3개월","value":0.2972},{"label":"6개월","value":-0.0429},{"label":"1년","value":-0.1873},{"label":"3년","value":-0.6822},{"label":"5년","value":-0.6371}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":89405998557,"operatingIncome":8077357785,"netIncome":9125740534,"controllingNetIncome":null,"ebitda":9523117972,"fcff":null,"cfo":-4838228883,"capex":null,"totalAssets":59660385655,"totalLiabilities":6059928978,"totalEquity":53600456677,"cash":7650163969,"totalDebt":516000000},{"fiscalYear":2019,"statement":"연결","revenue":54122517356,"operatingIncome":-20663704456,"netIncome":-18697227491,"controllingNetIncome":-18581895844,"ebitda":-18185588318,"fcff":-1716765661,"cfo":-1821888691,"capex":1277104,"totalAssets":54307215336,"totalLiabilities":20177668806,"totalEquity":34129546530,"cash":6617694221,"totalDebt":9506117499},{"fiscalYear":2020,"statement":"연결","revenue":40415611868,"operatingIncome":-5883151678,"netIncome":-14809860434,"controllingNetIncome":-12860819115,"ebitda":-3109119487,"fcff":-10204559039,"cfo":-10467401146,"capex":137600,"totalAssets":53599247166,"totalLiabilities":33155068061,"totalEquity":20444179105,"cash":2627970792,"totalDebt":16867990734},{"fiscalYear":2021,"statement":"연결","revenue":43911332269,"operatingIncome":-7721456887,"netIncome":-8367378223,"controllingNetIncome":-8319579464,"ebitda":-4965577311,"fcff":4408413026,"cfo":4452805232,"capex":484802195,"totalAssets":50535704853,"totalLiabilities":33063351335,"totalEquity":17472353518,"cash":3751030035,"totalDebt":18977582586},{"fiscalYear":2022,"statement":"연결","revenue":35044593341,"operatingIncome":-9692810262,"netIncome":-17255430584,"controllingNetIncome":-17165775876,"ebitda":-7146893457,"fcff":-4573185320,"cfo":-4659448870,"capex":559675768,"totalAssets":58434791877,"totalLiabilities":49856594081,"totalEquity":8578197796,"cash":1392468892,"totalDebt":26313617763},{"fiscalYear":2023,"statement":"연결","revenue":32698314649,"operatingIncome":162986825,"netIncome":-328204673,"controllingNetIncome":-246909313,"ebitda":2047708691,"fcff":-5083835374,"cfo":-6013481920,"capex":401921603,"totalAssets":60238408182,"totalLiabilities":36588517576,"totalEquity":23649890606,"cash":12179854882,"totalDebt":31093342664},{"fiscalYear":2024,"statement":"연결","revenue":34685968494,"operatingIncome":-3367749311,"netIncome":-6894851566,"controllingNetIncome":-6765597583,"ebitda":-1548142548,"fcff":-3285691825,"cfo":-4096429491,"capex":296350702,"totalAssets":53240994881,"totalLiabilities":31900531192,"totalEquity":21340463689,"cash":1417909593,"totalDebt":22821294813},{"fiscalYear":2025,"statement":"연결","revenue":42385393255,"operatingIncome":-1810505836,"netIncome":-3637735412,"controllingNetIncome":-3521936276,"ebitda":-172305279,"fcff":745188766,"cfo":321817881,"capex":439306276,"totalAssets":57848657221,"totalLiabilities":39473827287,"totalEquity":18374829934,"cash":2639696710,"totalDebt":26948574510}],"quarterly":[{"stockCode":"227610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10728407731,"operatingIncome":335096402,"netIncome":244507624,"prevYearRevenue":10610742618,"prevYearOperatingIncome":219458656,"prevYearNetIncome":-1300639662,"source":"11014","updatedAt":"2026-08-26T22:34:02.837Z"},{"stockCode":"227610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9996118325,"operatingIncome":-1238393810,"netIncome":-1532553693,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:02.839Z"},{"stockCode":"227610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9639993071,"operatingIncome":-294301458,"netIncome":-528770013,"prevYearRevenue":10423056641,"prevYearOperatingIncome":38162048,"prevYearNetIncome":-346875903,"source":"11013","updatedAt":"2026-08-26T22:34:02.332Z"},{"stockCode":"227610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12359487399,"operatingIncome":1019453557,"netIncome":483403644,"prevYearRevenue":11237810558,"prevYearOperatingIncome":-945370476,"prevYearNetIncome":-2002813440,"source":"11012","updatedAt":"2026-08-26T22:34:02.591Z"}]}