{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/284620","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":"284620","name":"카이노스메드","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":1087,"marketCap":35965517911,"sharesOutstanding":33086953,"asOf":"2026-09-26T15:09:35.519Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":31.36,"psr":30.7,"evEbitda":null,"ev":33246458754,"fcff":-6188147284,"fcffYield":-0.1861,"roe":-5.305,"revenueGrowth":{"y1":0.9846,"y3":1.0809,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.301Z"},"price":{"high52w":1087,"low52w":1087,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.7001},{"label":"5년","value":-0.9283}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":0,"operatingIncome":-25917490,"netIncome":38946647,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-22010405,"capex":null,"totalAssets":10599449914,"totalLiabilities":772060139,"totalEquity":9827389775,"cash":1506595477,"totalDebt":743894776},{"fiscalYear":2019,"statement":"별도","revenue":0,"operatingIncome":-44177300,"netIncome":80081557,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":90966004,"capex":null,"totalAssets":10697358214,"totalLiabilities":789886882,"totalEquity":9907471332,"cash":1462032281,"totalDebt":762714322},{"fiscalYear":2020,"statement":"연결","revenue":null,"operatingIncome":-9385681209,"netIncome":-11447653059,"controllingNetIncome":-11447653059,"ebitda":-9369172140,"fcff":-8828612391,"cfo":-7608106484,"capex":1220505907,"totalAssets":34778563596,"totalLiabilities":21758108199,"totalEquity":13020455397,"cash":21951844586,"totalDebt":11293642771},{"fiscalYear":2021,"statement":"연결","revenue":1662425507,"operatingIncome":-11219274373,"netIncome":-16225404831,"controllingNetIncome":16211563377,"ebitda":-10887339906,"fcff":-11590682272,"cfo":-9195206154,"capex":2395476118,"totalAssets":41956762393,"totalLiabilities":27356580092,"totalEquity":14600182301,"cash":23230921994,"totalDebt":14371525639},{"fiscalYear":2022,"statement":"연결","revenue":130024441,"operatingIncome":-16155656398,"netIncome":-15913941243,"controllingNetIncome":-15880987197,"ebitda":-15503344372,"fcff":-13761560025,"cfo":-11296127424,"capex":2465432601,"totalAssets":38982480685,"totalLiabilities":9065658287,"totalEquity":29916822398,"cash":24952081344,"totalDebt":3911769750},{"fiscalYear":2023,"statement":"연결","revenue":267311985,"operatingIncome":-16811614766,"netIncome":-15239257166,"controllingNetIncome":-15235033554,"ebitda":null,"fcff":-18196721614,"cfo":-14221198733,"capex":4098446178,"totalAssets":20985105999,"totalLiabilities":5213982602,"totalEquity":15771123397,"cash":16337089204,"totalDebt":400829400},{"fiscalYear":2024,"statement":"연결","revenue":590366156,"operatingIncome":-12327872668,"netIncome":-12190154740,"controllingNetIncome":-12190154740,"ebitda":-11542600919,"fcff":-9916018753,"cfo":-9709002734,"capex":207016019,"totalAssets":10741788152,"totalLiabilities":4867942729,"totalEquity":5873845423,"cash":3834169270,"totalDebt":491285200},{"fiscalYear":2025,"statement":"연결","revenue":1171631910,"operatingIncome":-6438933559,"netIncome":-7784641682,"controllingNetIncome":-7784641682,"ebitda":-5498964864,"fcff":-6188147284,"cfo":-5916856070,"capex":271630225,"totalAssets":6617374960,"totalLiabilities":2014368502,"totalEquity":4603006458,"cash":2866338305,"totalDebt":147279148}],"quarterly":[{"stockCode":"284620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":322198490,"operatingIncome":-1505778326,"netIncome":-1843694503,"prevYearRevenue":203636931,"prevYearOperatingIncome":-2398636153,"prevYearNetIncome":-2417694220,"source":"11014","updatedAt":"2026-08-26T22:32:25.316Z"},{"stockCode":"284620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":304089423,"operatingIncome":-2298302119,"netIncome":-1856138308,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:25.318Z"},{"stockCode":"284620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":370336741,"operatingIncome":-1011829423,"netIncome":-1308321240,"prevYearRevenue":368861907,"prevYearOperatingIncome":-1689894701,"prevYearNetIncome":-2167553087,"source":"11013","updatedAt":"2026-08-26T22:32:24.762Z"},{"stockCode":"284620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":408033889,"operatingIncome":-1053229593,"netIncome":-1323655454,"prevYearRevenue":176482090,"prevYearOperatingIncome":-944958413,"prevYearNetIncome":-1917255784,"source":"11012","updatedAt":"2026-08-26T22:32:25.078Z"}]}