{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/287840","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":"287840","name":"인투셀","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":17100,"marketCap":256875516000,"sharesOutstanding":15021960,"asOf":"2026-09-26T15:09:35.520Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":10.38,"psr":111.73,"evEbitda":null,"ev":255115498284,"fcff":-9586809533,"fcffYield":-0.0376,"roe":-0.6572,"revenueGrowth":{"y1":-0.2086,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.657Z"},"price":{"high52w":71000,"low52w":13850,"fromHigh":-0.7592,"returns":[{"label":"1개월","value":-0.1176},{"label":"3개월","value":-0.1876},{"label":"6개월","value":-0.6187},{"label":"1년","value":-0.5276},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2024,"statement":"별도","revenue":2905033092,"operatingIncome":-9790200602,"netIncome":-9912846871,"controllingNetIncome":null,"ebitda":-9370652599,"fcff":-8042547150,"cfo":-7045715343,"capex":1237356954,"totalAssets":23711335094,"totalLiabilities":16189835320,"totalEquity":7521499774,"cash":6958349770,"totalDebt":10058312094},{"fiscalYear":2025,"statement":"별도","revenue":2299122477,"operatingIncome":-10300409988,"netIncome":-10603468806,"controllingNetIncome":null,"ebitda":-9491749273,"fcff":-9586809533,"cfo":-8626402885,"capex":1303690284,"totalAssets":41253688514,"totalLiabilities":16504395057,"totalEquity":24749293457,"cash":11974200296,"totalDebt":10214182580}],"quarterly":[{"stockCode":"287840","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":1422502451,"operatingIncome":-1299295954,"netIncome":-1136160994,"prevYearRevenue":985049291,"prevYearOperatingIncome":-2312580271,"prevYearNetIncome":-2586851295,"source":"11014","updatedAt":"2026-08-26T22:23:07.533Z"},{"stockCode":"287840","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":728051924,"operatingIncome":-1869647688,"netIncome":-2229057930,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:07.536Z"},{"stockCode":"287840","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":281152450,"operatingIncome":-3530746735,"netIncome":-4009561034,"prevYearRevenue":109165651,"prevYearOperatingIncome":-3409049683,"prevYearNetIncome":-3369704571,"source":"11013","updatedAt":"2026-08-26T22:23:07.012Z"},{"stockCode":"287840","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":760301096,"operatingIncome":-2206673697,"netIncome":-2071193308,"prevYearRevenue":39402451,"prevYearOperatingIncome":-3722416663,"prevYearNetIncome":-3868545311,"source":"11012","updatedAt":"2026-08-26T22:23:07.275Z"}]}