{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/310210","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":"310210","name":"보로노이","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":146700,"marketCap":2719247043600,"sharesOutstanding":18536108,"asOf":"2026-09-26T15:09:35.531Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":26.2,"psr":361.97,"evEbitda":null,"ev":2723322581393,"fcff":-73726526045,"fcffYield":-0.0271,"roe":-0.5018,"revenueGrowth":{"y1":null,"y3":-0.0838,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.892Z"},"price":{"high52w":363500,"low52w":100800,"fromHigh":-0.5964,"returns":[{"label":"1개월","value":-0.1216},{"label":"3개월","value":-0.1411},{"label":"6개월","value":-0.5321},{"label":"1년","value":-0.0278},{"label":"3년","value":1.7472},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":9767826850,"operatingIncome":-17863480687,"netIncome":-19899662518,"controllingNetIncome":-19899662518,"ebitda":-15044294356,"fcff":-16835170077,"cfo":-16334713054,"capex":552414902,"totalAssets":63950031136,"totalLiabilities":29691863522,"totalEquity":34258167614,"cash":11017948697,"totalDebt":15922553259},{"fiscalYear":2023,"statement":"연결","revenue":0,"operatingIncome":-31335510474,"netIncome":-36848289927,"controllingNetIncome":-36848289927,"ebitda":-28633160740,"fcff":-29906983235,"cfo":-28848807106,"capex":1082068794,"totalAssets":94653233638,"totalLiabilities":13309408301,"totalEquity":81343825337,"cash":12856148116,"totalDebt":1247837955},{"fiscalYear":2024,"statement":"연결","revenue":0,"operatingIncome":-36339049690,"netIncome":-32613098090,"controllingNetIncome":-32613098090,"ebitda":-35231359183,"fcff":-30241095329,"cfo":-29051772146,"capex":1231855762,"totalAssets":73658644252,"totalLiabilities":7246106380,"totalEquity":66412537872,"cash":10153556408,"totalDebt":989610175},{"fiscalYear":2025,"statement":"연결","revenue":7512306000,"operatingIncome":-54384535976,"netIncome":-42706333585,"controllingNetIncome":-42706333585,"ebitda":-53325207071,"fcff":-73726526045,"cfo":-72094552780,"capex":1682373021,"totalAssets":171234323350,"totalLiabilities":67439227525,"totalEquity":103795095825,"cash":35736727801,"totalDebt":39812265594}],"quarterly":[{"stockCode":"310210","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4140000000,"operatingIncome":-13563158292,"netIncome":-13804598635,"prevYearRevenue":0,"prevYearOperatingIncome":-9493772141,"prevYearNetIncome":-9437166226,"source":"11014","updatedAt":"2026-08-26T22:19:37.544Z"},{"stockCode":"310210","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":22056000,"operatingIncome":-16174998114,"netIncome":-4310311842,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:37.546Z"},{"stockCode":"310210","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":0,"operatingIncome":-22001677521,"netIncome":-22002993079,"prevYearRevenue":0,"prevYearOperatingIncome":-14485101418,"prevYearNetIncome":-14108300854,"source":"11013","updatedAt":"2026-08-26T22:19:37.026Z"},{"stockCode":"310210","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":0,"operatingIncome":-29297618719,"netIncome":-29015219816,"prevYearRevenue":3350250000,"prevYearOperatingIncome":-10161278152,"prevYearNetIncome":-10483122254,"source":"11012","updatedAt":"2026-08-26T22:19:37.301Z"}]}