{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/304100","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":"304100","name":"솔트룩스","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":15220,"marketCap":191678473100,"sharesOutstanding":12593855,"asOf":"2026-09-26T15:09:35.528Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.72,"psr":4.6,"evEbitda":null,"ev":167064555089,"fcff":-5324268433,"fcffYield":-0.0319,"roe":-0.1527,"revenueGrowth":{"y1":-0.0938,"y3":0.1116,"y5":0.1396},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.423Z"},"price":{"high52w":33950,"low52w":10250,"fromHigh":-0.5517,"returns":[{"label":"1개월","value":-0.0622},{"label":"3개월","value":0.2931},{"label":"6개월","value":-0.3383},{"label":"1년","value":-0.5153},{"label":"3년","value":-0.4641},{"label":"5년","value":0.0763}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":21657771025,"operatingIncome":355527741,"netIncome":513445906,"controllingNetIncome":540096723,"ebitda":1053774933,"fcff":1455756574,"cfo":3616798898,"capex":2161042324,"totalAssets":64261367750,"totalLiabilities":6082873929,"totalEquity":58178493821,"cash":12319353802,"totalDebt":736261909},{"fiscalYear":2021,"statement":"연결","revenue":26762790114,"operatingIncome":-3877938673,"netIncome":-5118493163,"controllingNetIncome":-5078108364,"ebitda":-2750652620,"fcff":-4502310268,"cfo":-2042283077,"capex":2460027191,"totalAssets":80068357547,"totalLiabilities":25770568902,"totalEquity":54297788645,"cash":9691631727,"totalDebt":11943201608},{"fiscalYear":2022,"statement":"연결","revenue":30313561776,"operatingIncome":-1959183772,"netIncome":-9363734179,"controllingNetIncome":-9462276872,"ebitda":-1935222417,"fcff":-6597028833,"cfo":-2027042721,"capex":4569986112,"totalAssets":78704525081,"totalLiabilities":33776449726,"totalEquity":44928075355,"cash":9284843471,"totalDebt":15369805624},{"fiscalYear":2023,"statement":"연결","revenue":30828903129,"operatingIncome":-9292178997,"netIncome":-10727358908,"controllingNetIncome":-9509741578,"ebitda":null,"fcff":-9132389784,"cfo":-6198529633,"capex":2933860151,"totalAssets":98831756429,"totalLiabilities":25289789400,"totalEquity":73541967029,"cash":19362750491,"totalDebt":1080327066},{"fiscalYear":2024,"statement":"연결","revenue":45944417924,"operatingIncome":-6631928392,"netIncome":-5858192125,"controllingNetIncome":-4099647432,"ebitda":null,"fcff":-7320481356,"cfo":-4851189128,"capex":2469292228,"totalAssets":93236129312,"totalLiabilities":20565283068,"totalEquity":72670846244,"cash":23118576670,"totalDebt":3906148800},{"fiscalYear":2025,"statement":"연결","revenue":41635622271,"operatingIncome":-8042487449,"netIncome":-11998353376,"controllingNetIncome":-10849974677,"ebitda":-4719689544,"fcff":-5324268433,"cfo":-3276450388,"capex":2047818045,"totalAssets":106498868491,"totalLiabilities":32737643094,"totalEquity":73761225397,"cash":31694366404,"totalDebt":7080448393}],"quarterly":[{"stockCode":"304100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9113231912,"operatingIncome":-2654869917,"netIncome":-2645694939,"prevYearRevenue":14190745851,"prevYearOperatingIncome":1851668568,"prevYearNetIncome":2247656127,"source":"11014","updatedAt":"2026-08-26T22:24:30.358Z"},{"stockCode":"304100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19743806041,"operatingIncome":3817933137,"netIncome":60331553,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:30.361Z"},{"stockCode":"304100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8942818264,"operatingIncome":-4863738482,"netIncome":-5121458126,"prevYearRevenue":5764884223,"prevYearOperatingIncome":-5925059222,"prevYearNetIncome":-6052803408,"source":"11013","updatedAt":"2026-08-26T22:24:29.838Z"},{"stockCode":"304100","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11526290872,"operatingIncome":-3519948241,"netIncome":-3279174943,"prevYearRevenue":7013700095,"prevYearOperatingIncome":-3280491447,"prevYearNetIncome":-3360186582,"source":"11012","updatedAt":"2026-08-26T22:24:30.112Z"}]}