{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/357880","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":"357880","name":"SKAI","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":1916,"marketCap":103858356868,"sharesOutstanding":54205823,"asOf":"2026-09-26T15:09:35.549Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":8.26,"psr":6.64,"evEbitda":null,"ev":103287403000,"fcff":-3971741380,"fcffYield":-0.0385,"roe":-1.6088,"revenueGrowth":{"y1":-0.212,"y3":-0.0656,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.935Z"},"price":{"high52w":5790,"low52w":1462,"fromHigh":-0.6691,"returns":[{"label":"1개월","value":0.0208},{"label":"3개월","value":-0.2457},{"label":"6개월","value":-0.5075},{"label":"1년","value":-0.1446},{"label":"3년","value":-0.6939},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2021,"statement":"연결","revenue":16414865507,"operatingIncome":1182836785,"netIncome":1165301276,"controllingNetIncome":1165301276,"ebitda":1504712200,"fcff":-3580034681,"cfo":-2670987186,"capex":1005995454,"totalAssets":35244667105,"totalLiabilities":1836174019,"totalEquity":33408493086,"cash":13207961334,"totalDebt":108718728},{"fiscalYear":2022,"statement":"연결","revenue":19175152815,"operatingIncome":1620879293,"netIncome":-528858705,"controllingNetIncome":-439918806,"ebitda":null,"fcff":339747179,"cfo":2891486838,"capex":2551739659,"totalAssets":72099207610,"totalLiabilities":37313020566,"totalEquity":34786187044,"cash":7662964177,"totalDebt":18975998377},{"fiscalYear":2023,"statement":"연결","revenue":27840337672,"operatingIncome":-13292681427,"netIncome":-17105422489,"controllingNetIncome":-16651559350,"ebitda":null,"fcff":-10324019340,"cfo":-9929718048,"capex":394301292,"totalAssets":60170043939,"totalLiabilities":42443145364,"totalEquity":17726898575,"cash":7955875791,"totalDebt":1177240568},{"fiscalYear":2024,"statement":"연결","revenue":19848856622,"operatingIncome":-12065103096,"netIncome":-24789096345,"controllingNetIncome":-26816118275,"ebitda":-5690358020,"fcff":-11815448497,"cfo":-11790067020,"capex":72240810,"totalAssets":30766757127,"totalLiabilities":19352909023,"totalEquity":11413848104,"cash":361440340,"totalDebt":528540969},{"fiscalYear":2025,"statement":"연결","revenue":15641618670,"operatingIncome":-4391455139,"netIncome":-15069950433,"controllingNetIncome":-18448143116,"ebitda":-1106798560,"fcff":-3971741380,"cfo":-3829677942,"capex":343630399,"totalAssets":38472152332,"totalLiabilities":25230483597,"totalEquity":13241668735,"cash":618650385,"totalDebt":47696517}],"quarterly":[{"stockCode":"357880","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2515144498,"operatingIncome":-2667169282,"netIncome":-3799514802,"prevYearRevenue":4000853181,"prevYearOperatingIncome":-1936119218,"prevYearNetIncome":-1382599918,"source":"11014","updatedAt":"2026-08-26T22:27:18.396Z"},{"stockCode":"357880","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4204533345,"operatingIncome":-1347910157,"netIncome":-8909888327,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:18.401Z"},{"stockCode":"357880","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3233990009,"operatingIncome":-1653705605,"netIncome":-5624691874,"prevYearRevenue":2057102964,"prevYearOperatingIncome":-3017260586,"prevYearNetIncome":-3554712196,"source":"11013","updatedAt":"2026-08-26T22:27:17.865Z"},{"stockCode":"357880","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2738335077,"operatingIncome":-2420187245,"netIncome":-6883030281,"prevYearRevenue":6864837863,"prevYearOperatingIncome":2640884886,"prevYearNetIncome":1194164892,"source":"11012","updatedAt":"2026-08-26T22:27:18.110Z"}]}