{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/306620","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":"306620","name":"지아이에스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":2050,"marketCap":98281477200,"sharesOutstanding":47942184,"asOf":"2026-09-26T15:09:35.529Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.24,"psr":1.3,"evEbitda":null,"ev":145050088834,"fcff":-5834966589,"fcffYield":-0.0402,"roe":-0.0924,"revenueGrowth":{"y1":-0.2742,"y3":0.1275,"y5":0.1415},"operatingIncomeGrowth":{"y1":-0.55,"y3":null,"y5":0.0273},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.312Z"},"price":{"high52w":3800,"low52w":1318,"fromHigh":-0.4605,"returns":[{"label":"1개월","value":0.0589},{"label":"3개월","value":-0.1929},{"label":"6개월","value":-0.3167},{"label":"1년","value":0.026},{"label":"3년","value":-0.1784},{"label":"5년","value":-0.287}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":0,"operatingIncome":-122554667,"netIncome":21024662,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":66373634,"capex":null,"totalAssets":9909238162,"totalLiabilities":1091015498,"totalEquity":8818222664,"cash":1707199693,"totalDebt":1047112288},{"fiscalYear":2020,"statement":"연결","revenue":39123668265,"operatingIncome":1425890078,"netIncome":-4794941718,"controllingNetIncome":-2216176533,"ebitda":null,"fcff":1678814138,"cfo":2495147062,"capex":999041556,"totalAssets":61740928778,"totalLiabilities":33331825474,"totalEquity":28409103304,"cash":9785927459,"totalDebt":19947229971},{"fiscalYear":2021,"statement":"연결","revenue":49880481256,"operatingIncome":-2898933380,"netIncome":-4461270773,"controllingNetIncome":-4461270773,"ebitda":null,"fcff":-9116534992,"cfo":-7592153991,"capex":1682898065,"totalAssets":73796402937,"totalLiabilities":38709150283,"totalEquity":35087252654,"cash":8634126726,"totalDebt":21738820195},{"fiscalYear":2022,"statement":"연결","revenue":52890474671,"operatingIncome":-3759261826,"netIncome":-8054815074,"controllingNetIncome":-8023260044,"ebitda":null,"fcff":-2288896025,"cfo":-1419461033,"capex":1186650088,"totalAssets":90527012400,"totalLiabilities":45453742539,"totalEquity":45073269861,"cash":8452644840,"totalDebt":18139548414},{"fiscalYear":2023,"statement":"연결","revenue":86754563129,"operatingIncome":2166554380,"netIncome":-3361475164,"controllingNetIncome":-5119678130,"ebitda":null,"fcff":-11972191233,"cfo":-5554119228,"capex":6895082894,"totalAssets":164567134554,"totalLiabilities":109398961007,"totalEquity":55168173547,"cash":24050536356,"totalDebt":42908889250},{"fiscalYear":2024,"statement":"연결","revenue":104451927574,"operatingIncome":3625807851,"netIncome":260684931,"controllingNetIncome":-1634059315,"ebitda":4237091556,"fcff":-6197673085,"cfo":-498407260,"capex":6344586590,"totalAssets":142540468630,"totalLiabilities":83051233434,"totalEquity":59489235196,"cash":15907406651,"totalDebt":44715649886},{"fiscalYear":2025,"statement":"연결","revenue":75810672480,"operatingIncome":1631644343,"netIncome":-3648033893,"controllingNetIncome":-4033956788,"ebitda":null,"fcff":-5834966589,"cfo":-4667398718,"capex":2256091811,"totalAssets":143518774423,"totalLiabilities":100447278187,"totalEquity":43071496236,"cash":7867446794,"totalDebt":54636058428}],"quarterly":[{"stockCode":"306620","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":23130408185,"operatingIncome":1315506478,"netIncome":-249266555,"prevYearRevenue":17028740320,"prevYearOperatingIncome":-791609182,"prevYearNetIncome":-821392109,"source":"11014","updatedAt":"2026-08-26T22:28:07.390Z"},{"stockCode":"306620","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21101218676,"operatingIncome":2532347630,"netIncome":-443639256,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:07.396Z"},{"stockCode":"306620","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":13887991561,"operatingIncome":-1413082570,"netIncome":-1792852926,"prevYearRevenue":7593535118,"prevYearOperatingIncome":-3161536645,"prevYearNetIncome":-3270799267,"source":"11013","updatedAt":"2026-08-26T22:28:06.870Z"},{"stockCode":"306620","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":34006796207,"operatingIncome":2580414853,"netIncome":-879849591,"prevYearRevenue":23985510501,"prevYearOperatingIncome":945326880,"prevYearNetIncome":315671185,"source":"11012","updatedAt":"2026-08-26T22:28:07.148Z"}]}