{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/308080","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":"308080","name":"바이젠셀","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":5590,"marketCap":114590863400,"sharesOutstanding":20499260,"asOf":"2026-09-26T15:09:35.530Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.62,"psr":5053.78,"evEbitda":null,"ev":110694820743,"fcff":-14321659348,"fcffYield":-0.1294,"roe":-0.3208,"revenueGrowth":{"y1":-0.9187,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.976Z"},"price":{"high52w":15800,"low52w":3090,"fromHigh":-0.6462,"returns":[{"label":"1개월","value":-0.0278},{"label":"3개월","value":-0.073},{"label":"6개월","value":-0.0683},{"label":"1년","value":0.4297},{"label":"3년","value":0.0257},{"label":"5년","value":-0.7554}]},"dividends":[],"annual":[{"fiscalYear":2021,"statement":"별도","revenue":0,"operatingIncome":-13135689574,"netIncome":-11113877563,"controllingNetIncome":null,"ebitda":-12051553279,"fcff":-13281521304,"cfo":-7954612098,"capex":5450384270,"totalAssets":116978531477,"totalLiabilities":12091237134,"totalEquity":104887294343,"cash":32120377662,"totalDebt":354925743},{"fiscalYear":2022,"statement":"연결","revenue":0,"operatingIncome":-18213756319,"netIncome":-17393274508,"controllingNetIncome":-17393274508,"ebitda":-15866014659,"fcff":-17062594578,"cfo":-11089411556,"capex":6191635971,"totalAssets":99373360345,"totalLiabilities":9730646291,"totalEquity":89642714054,"cash":8336496997,"totalDebt":10249220},{"fiscalYear":2023,"statement":"연결","revenue":0,"operatingIncome":-20084446567,"netIncome":-17875427073,"controllingNetIncome":-17875427073,"ebitda":-16511232438,"fcff":-15562919454,"cfo":-15267491251,"capex":606115192,"totalAssets":81049052168,"totalLiabilities":9559879336,"totalEquity":71489172832,"cash":17690093155,"totalDebt":50021349},{"fiscalYear":2024,"statement":"연결","revenue":278946254,"operatingIncome":-15330478633,"netIncome":-14055502834,"controllingNetIncome":-14055502834,"ebitda":-12048270563,"fcff":-10683980897,"cfo":-10895195081,"capex":66500000,"totalAssets":67346375109,"totalLiabilities":9320615476,"totalEquity":58025759633,"cash":11068643676,"totalDebt":343873755},{"fiscalYear":2025,"statement":"별도","revenue":22674300,"operatingIncome":-17108466056,"netIncome":-16322420297,"controllingNetIncome":null,"ebitda":-14132440291,"fcff":-14321659348,"cfo":-13817801907,"capex":729150000,"totalAssets":54275047508,"totalLiabilities":10554805638,"totalEquity":43720241870,"cash":3927210825,"totalDebt":31168168}],"quarterly":[{"stockCode":"308080","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":8001000,"operatingIncome":-2432707643,"netIncome":-2240642140,"prevYearRevenue":500000,"prevYearOperatingIncome":-3631245370,"prevYearNetIncome":-3221871175,"source":"11014","updatedAt":"2026-08-26T22:26:39.906Z"},{"stockCode":"308080","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":14051000,"operatingIncome":-6333317341,"netIncome":-6105077629,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:39.910Z"},{"stockCode":"308080","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":328712689,"operatingIncome":-2835237212,"netIncome":-2587178299,"prevYearRevenue":0,"prevYearOperatingIncome":-2686108098,"prevYearNetIncome":-2569698734,"source":"11013","updatedAt":"2026-08-26T22:26:39.354Z"},{"stockCode":"308080","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":571215463,"operatingIncome":-2536253726,"netIncome":-2342350487,"prevYearRevenue":622300,"prevYearOperatingIncome":-5656332974,"prevYearNetIncome":-5403196776,"source":"11012","updatedAt":"2026-08-26T22:26:39.632Z"}]}