{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/291650","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":"291650","name":"츌립앤사이언스","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":1759,"marketCap":53684013339,"sharesOutstanding":30519621,"asOf":"2026-09-26T15:09:35.523Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.9,"psr":15.32,"evEbitda":null,"ev":32531036643,"fcff":-9690976955,"fcffYield":-0.2979,"roe":-0.3213,"revenueGrowth":{"y1":2.2369,"y3":1.1388,"y5":0.7265},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.044Z"},"price":{"high52w":3573.4832,"low52w":1259.28,"fromHigh":-0.5078,"returns":[{"label":"1개월","value":-0.0688},{"label":"3개월","value":0.3251},{"label":"6개월","value":-0.4824},{"label":"1년","value":-0.054},{"label":"3년","value":-0.7372},{"label":"5년","value":-0.9053}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":228506094,"operatingIncome":-3922978968,"netIncome":-3843399617,"controllingNetIncome":null,"ebitda":-3693390971,"fcff":-3772323461,"cfo":-3408823656,"capex":366516091,"totalAssets":36933073228,"totalLiabilities":1749371265,"totalEquity":35183701963,"cash":4662991224,"totalDebt":59457030},{"fiscalYear":2021,"statement":"별도","revenue":269275078,"operatingIncome":-4067106305,"netIncome":-3831058596,"controllingNetIncome":null,"ebitda":-3775688887,"fcff":-10550704260,"cfo":-3474474904,"capex":7092162918,"totalAssets":33261593910,"totalLiabilities":1800432670,"totalEquity":31461161240,"cash":1009468634,"totalDebt":68629089},{"fiscalYear":2022,"statement":"별도","revenue":358252888,"operatingIncome":-8319877014,"netIncome":-7115574962,"controllingNetIncome":null,"ebitda":-7887249182,"fcff":-6078880971,"cfo":-5776048106,"capex":308883178,"totalAssets":45645346579,"totalLiabilities":16422509644,"totalEquity":29222836935,"cash":1222371742,"totalDebt":6889772793},{"fiscalYear":2023,"statement":"별도","revenue":243186322,"operatingIncome":-12206656526,"netIncome":-13601504427,"controllingNetIncome":null,"ebitda":-11708041753,"fcff":-11531347449,"cfo":-11236491652,"capex":299755440,"totalAssets":32535618979,"totalLiabilities":17056722072,"totalEquity":15478896907,"cash":1237369971,"totalDebt":55337136},{"fiscalYear":2024,"statement":"별도","revenue":1082811701,"operatingIncome":-7051549394,"netIncome":-8702303134,"controllingNetIncome":null,"ebitda":null,"fcff":-7038995851,"cfo":-5897154981,"capex":1141840870,"totalAssets":31980971854,"totalLiabilities":6544648163,"totalEquity":25436323691,"cash":11473821571,"totalDebt":183673635},{"fiscalYear":2025,"statement":"별도","revenue":3504924224,"operatingIncome":-7800955574,"netIncome":-8621566462,"controllingNetIncome":null,"ebitda":-5912993507,"fcff":-9690976955,"cfo":-9670487371,"capex":20489584,"totalAssets":41105534039,"totalLiabilities":12874762987,"totalEquity":28230771052,"cash":21376249235,"totalDebt":223272539}],"quarterly":[{"stockCode":"291650","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":544497208,"operatingIncome":-2077684318,"netIncome":-2022756486,"prevYearRevenue":91682363,"prevYearOperatingIncome":-1483148298,"prevYearNetIncome":-1511280012,"source":"11014","updatedAt":"2026-08-26T22:30:22.675Z"},{"stockCode":"291650","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":1755535271,"operatingIncome":-1943647562,"netIncome":-3011525633,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:22.676Z"},{"stockCode":"291650","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":706941700,"operatingIncome":-1487726533,"netIncome":-2362020633,"prevYearRevenue":593978801,"prevYearOperatingIncome":-2230086295,"prevYearNetIncome":-2181818826,"source":"11013","updatedAt":"2026-08-26T22:30:22.166Z"},{"stockCode":"291650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2392023163,"operatingIncome":-3083022169,"netIncome":-4255046818,"prevYearRevenue":610912944,"prevYearOperatingIncome":-1549537399,"prevYearNetIncome":-1405465517,"source":"11012","updatedAt":"2026-08-26T22:30:22.406Z"}]}