{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/274400","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":"274400","name":"이노시뮬레이션","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2220,"marketCap":20172014460,"sharesOutstanding":9086493,"asOf":"2026-09-26T15:09:35.517Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":1.42,"evEbitda":null,"ev":8957203001,"fcff":3096134675,"fcffYield":0.3457,"roe":-0.0802,"revenueGrowth":{"y1":0.5265,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.820Z"},"price":{"high52w":4415,"low52w":1852,"fromHigh":-0.4972,"returns":[{"label":"1개월","value":-0.0306},{"label":"3개월","value":0.035},{"label":"6개월","value":-0.408},{"label":"1년","value":-0.4983},{"label":"3년","value":-0.8489},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2023,"statement":"연결","revenue":19483806089,"operatingIncome":-155582735,"netIncome":-278235641,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-6252729157,"capex":null,"totalAssets":50302428056,"totalLiabilities":21843257423,"totalEquity":28459170633,"cash":6736708245,"totalDebt":null},{"fiscalYear":2024,"statement":"별도","revenue":9336213422,"operatingIncome":-4813302769,"netIncome":-6580891711,"controllingNetIncome":null,"ebitda":null,"fcff":-904741090,"cfo":-1495357869,"capex":20718500,"totalAssets":47919811913,"totalLiabilities":25960761210,"totalEquity":21959050703,"cash":4809961444,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":14252194849,"operatingIncome":-1989301905,"netIncome":-2091130515,"controllingNetIncome":null,"ebitda":null,"fcff":3096134675,"cfo":2711081235,"capex":270074150,"totalAssets":57481436612,"totalLiabilities":27316253378,"totalEquity":30165183234,"cash":11214811459,"totalDebt":null}],"quarterly":[{"stockCode":"274400","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":2508573425,"operatingIncome":-759258169,"netIncome":-882070074,"prevYearRevenue":2627457594,"prevYearOperatingIncome":-538706581,"prevYearNetIncome":-719847051,"source":"11014","updatedAt":"2026-08-26T22:34:41.162Z"},{"stockCode":"274400","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":4888230038,"operatingIncome":142069460,"netIncome":526080262,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:41.165Z"},{"stockCode":"274400","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":2446008789,"operatingIncome":-459801427,"netIncome":-524281852,"prevYearRevenue":2210016929,"prevYearOperatingIncome":-1199602333,"prevYearNetIncome":-1333409629,"source":"11013","updatedAt":"2026-08-26T22:34:40.621Z"},{"stockCode":"274400","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":2163559807,"operatingIncome":-844276168,"netIncome":-962518110,"prevYearRevenue":4645374457,"prevYearOperatingIncome":-172510863,"prevYearNetIncome":-401731074,"source":"11012","updatedAt":"2026-08-26T22:34:40.887Z"}]}