{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/303530","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":"303530","name":"이노뎁","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":3095,"marketCap":22715130405,"sharesOutstanding":7339299,"asOf":"2026-09-26T15:09:35.528Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.66,"psr":0.32,"evEbitda":86.27,"ev":29992840658,"fcff":-4435129148,"fcffYield":-0.1479,"roe":-0.084,"revenueGrowth":{"y1":-0.1848,"y3":-0.0254,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.976Z"},"price":{"high52w":6410,"low52w":2370,"fromHigh":-0.5172,"returns":[{"label":"1개월","value":0.1054},{"label":"3개월","value":0.2185},{"label":"6개월","value":-0.2479},{"label":"1년","value":-0.5164},{"label":"3년","value":-0.7129},{"label":"5년","value":-0.8618}]},"dividends":[],"annual":[{"fiscalYear":2021,"statement":"별도","revenue":60038612325,"operatingIncome":-1514453711,"netIncome":-878620997,"controllingNetIncome":null,"ebitda":-1041516628,"fcff":-4339997352,"cfo":-1637315327,"capex":2702932293,"totalAssets":55310949085,"totalLiabilities":14808626332,"totalEquity":40502322753,"cash":10488939765,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":76416490550,"operatingIncome":413004227,"netIncome":563087127,"controllingNetIncome":null,"ebitda":null,"fcff":-5221398424,"cfo":-3479645308,"capex":1742645076,"totalAssets":55560240995,"totalLiabilities":16298504381,"totalEquity":39261736614,"cash":7208304275,"totalDebt":null},{"fiscalYear":2023,"statement":"별도","revenue":84032973558,"operatingIncome":635755479,"netIncome":1026911045,"controllingNetIncome":null,"ebitda":2636018176,"fcff":360238389,"cfo":4146389897,"capex":3786151508,"totalAssets":54127697923,"totalLiabilities":14944019982,"totalEquity":39183677941,"cash":17418697345,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":86775972174,"operatingIncome":-1933924977,"netIncome":-1543172808,"controllingNetIncome":-1543172808,"ebitda":null,"fcff":4800225338,"cfo":5376577439,"capex":643869853,"totalAssets":63382545511,"totalLiabilities":26123052410,"totalEquity":37259493101,"cash":21231888441,"totalDebt":4963624850},{"fiscalYear":2025,"statement":"연결","revenue":70744057088,"operatingIncome":-2896673174,"netIncome":-3016864876,"controllingNetIncome":-3016864876,"ebitda":347658093,"fcff":-4435129148,"cfo":-4331276242,"capex":521510206,"totalAssets":69535469493,"totalLiabilities":34976115237,"totalEquity":34559354256,"cash":14042252527,"totalDebt":21319962780}],"quarterly":[{"stockCode":"303530","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13534435524,"operatingIncome":-2156098705,"netIncome":-2119001765,"prevYearRevenue":14061433562,"prevYearOperatingIncome":-2328991084,"prevYearNetIncome":-2177284859,"source":"11014","updatedAt":"2026-08-26T22:34:43.241Z"},{"stockCode":"303530","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":28166962775,"operatingIncome":2535369116,"netIncome":2297639309,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:43.252Z"},{"stockCode":"303530","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8520604678,"operatingIncome":-3649256262,"netIncome":-3058644173,"prevYearRevenue":9392255139,"prevYearOperatingIncome":-3634667938,"prevYearNetIncome":-3556835055,"source":"11013","updatedAt":"2026-08-26T22:34:42.765Z"},{"stockCode":"303530","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":19184631865,"operatingIncome":-600880662,"netIncome":-384854449,"prevYearRevenue":19650403650,"prevYearOperatingIncome":358724353,"prevYearNetIncome":361332635,"source":"11012","updatedAt":"2026-08-26T22:34:43.006Z"}]}