{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/322180","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":"322180","name":"LS티라유텍","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":4070,"marketCap":87489151420,"sharesOutstanding":21496106,"asOf":"2026-09-26T15:09:35.536Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.27,"psr":1.48,"evEbitda":null,"ev":73954369606,"fcff":null,"fcffYield":null,"roe":-0.154,"revenueGrowth":{"y1":0.0256,"y3":0.1792,"y5":0.1123},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.095Z"},"price":{"high52w":10220,"low52w":3350,"fromHigh":-0.6018,"returns":[{"label":"1개월","value":-0.0145},{"label":"3개월","value":-0.0073},{"label":"6개월","value":-0.4409},{"label":"1년","value":-0.2173},{"label":"3년","value":-0.4755},{"label":"5년","value":-0.1086}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":28539531044,"operatingIncome":2220862437,"netIncome":2616115527,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":1925890569,"capex":null,"totalAssets":34783877930,"totalLiabilities":6350137807,"totalEquity":28433740123,"cash":5269862708,"totalDebt":2566111888},{"fiscalYear":2020,"statement":"별도","revenue":34623053432,"operatingIncome":-1330949768,"netIncome":-1082088870,"controllingNetIncome":null,"ebitda":null,"fcff":-1236409776,"cfo":-510409738,"capex":749500000,"totalAssets":33129568464,"totalLiabilities":7089519549,"totalEquity":26040048915,"cash":3356040433,"totalDebt":1664538260},{"fiscalYear":2021,"statement":"별도","revenue":39326882182,"operatingIncome":-7892968263,"netIncome":-8698553143,"controllingNetIncome":null,"ebitda":-7513830402,"fcff":-4663117269,"cfo":-3499190668,"capex":1183000000,"totalAssets":30824316228,"totalLiabilities":11428898141,"totalEquity":19395418087,"cash":1006384562,"totalDebt":3662306862},{"fiscalYear":2022,"statement":"연결","revenue":35942703346,"operatingIncome":-4267879043,"netIncome":-4672473566,"controllingNetIncome":-4488181727,"ebitda":-3869016486,"fcff":-2290263466,"cfo":-1190771187,"capex":1183000000,"totalAssets":35799587283,"totalLiabilities":17959814589,"totalEquity":17839772694,"cash":6742183109,"totalDebt":6989110668},{"fiscalYear":2023,"statement":"연결","revenue":54359306573,"operatingIncome":-3849047367,"netIncome":-7007593474,"controllingNetIncome":-5624836674,"ebitda":null,"fcff":-3241191405,"cfo":-2315272583,"capex":1267713391,"totalAssets":64918374986,"totalLiabilities":49547878496,"totalEquity":15370496490,"cash":16002255011,"totalDebt":10814261941},{"fiscalYear":2024,"statement":"연결","revenue":57466908663,"operatingIncome":-7912345095,"netIncome":-2023029686,"controllingNetIncome":-2169236204,"ebitda":null,"fcff":null,"cfo":-4315642437,"capex":null,"totalAssets":83544430008,"totalLiabilities":45155096386,"totalEquity":38389333622,"cash":30882926074,"totalDebt":10013401728},{"fiscalYear":2025,"statement":"연결","revenue":58940727170,"operatingIncome":-4293305447,"netIncome":-11408430827,"controllingNetIncome":-8319006511,"ebitda":null,"fcff":null,"cfo":-6865968376,"capex":null,"totalAssets":111502555151,"totalLiabilities":41314847677,"totalEquity":70187707474,"cash":19949291008,"totalDebt":6414509194}],"quarterly":[{"stockCode":"322180","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":12951192203,"operatingIncome":-1630551752,"netIncome":-4910675775,"prevYearRevenue":12668200602,"prevYearOperatingIncome":-1974567365,"prevYearNetIncome":-3225205785,"source":"11014","updatedAt":"2026-08-26T22:27:57.704Z"},{"stockCode":"322180","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":18448637152,"operatingIncome":112706895,"netIncome":-2526852500,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:57.708Z"},{"stockCode":"322180","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":13984243568,"operatingIncome":-2600978485,"netIncome":-2742697945,"prevYearRevenue":12123102445,"prevYearOperatingIncome":-2905950139,"prevYearNetIncome":-3165847356,"source":"11013","updatedAt":"2026-08-26T22:27:57.179Z"},{"stockCode":"322180","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":16789687292,"operatingIncome":-2646097404,"netIncome":-6798073725,"prevYearRevenue":15417795370,"prevYearOperatingIncome":130489549,"prevYearNetIncome":-805055196,"source":"11012","updatedAt":"2026-08-26T22:27:57.414Z"}]}