{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/373200","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":"373200","name":"엑스플러스","market":"KOSDAQ","sector":"그외 기타 제품 제조업","lastPrice":1696,"marketCap":42473329952,"sharesOutstanding":25043237,"asOf":"2026-09-26T15:09:35.556Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.06,"psr":4.22,"evEbitda":null,"ev":50847767270,"fcff":-15046585411,"fcffYield":-0.2959,"roe":-0.1356,"revenueGrowth":{"y1":-0.0336,"y3":-0.1513,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.031Z"},"price":{"high52w":4900.778,"low52w":1312,"fromHigh":-0.6539,"returns":[{"label":"1개월","value":-0.0671},{"label":"3개월","value":-0.3527},{"label":"6개월","value":-0.5338},{"label":"1년","value":-0.408},{"label":"3년","value":-0.8213},{"label":"5년","value":-0.5285}]},"dividends":[{"fiscalYear":2022,"dps":50,"yieldPct":0.9,"payoutPct":null}],"annual":[{"fiscalYear":2021,"statement":"별도","revenue":null,"operatingIncome":-86131020,"netIncome":-63639068,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-520720492,"capex":null,"totalAssets":7774879889,"totalLiabilities":1185952390,"totalEquity":6588927499,"cash":903600505,"totalDebt":1181944397},{"fiscalYear":2022,"statement":"연결","revenue":16485049082,"operatingIncome":-77049104,"netIncome":-4520072267,"controllingNetIncome":-4516942386,"ebitda":null,"fcff":-21624828209,"cfo":-1096290205,"capex":20600327726,"totalAssets":29235791167,"totalLiabilities":14724743127,"totalEquity":14511048040,"cash":1290786737,"totalDebt":11499000000},{"fiscalYear":2023,"statement":"별도","revenue":9776117626,"operatingIncome":-3703454492,"netIncome":-8552100362,"controllingNetIncome":-8552267638,"ebitda":-2232922439,"fcff":-7190876344,"cfo":-4480783260,"capex":3177522112,"totalAssets":32886653783,"totalLiabilities":27872054450,"totalEquity":5014599333,"cash":3190646726,"totalDebt":16438353388},{"fiscalYear":2024,"statement":"별도","revenue":10426581859,"operatingIncome":-3890823088,"netIncome":-2111265607,"controllingNetIncome":-2111265607,"ebitda":18896506077,"fcff":-1401268765,"cfo":-2065801023,"capex":23594546,"totalAssets":25270744134,"totalLiabilities":14723596918,"totalEquity":10547147216,"cash":668666517,"totalDebt":6300000000},{"fiscalYear":2025,"statement":"연결","revenue":10076623856,"operatingIncome":-5155503426,"netIncome":-2289404338,"controllingNetIncome":-2109837951,"ebitda":null,"fcff":-15046585411,"cfo":-15115222224,"capex":691161000,"totalAssets":57254583469,"totalLiabilities":36560095078,"totalEquity":20694488391,"cash":927166092,"totalDebt":9301603410}],"quarterly":[{"stockCode":"373200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":5020596420,"operatingIncome":-753108739,"netIncome":-5482535879,"prevYearRevenue":3598942514,"prevYearOperatingIncome":45056153,"prevYearNetIncome":-522614115,"source":"11014","updatedAt":"2026-08-26T22:31:22.414Z"},{"stockCode":"373200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1376456132,"operatingIncome":-2218354843,"netIncome":4875315359,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:22.418Z"},{"stockCode":"373200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3929841348,"operatingIncome":-1078035629,"netIncome":-3393678557,"prevYearRevenue":1145387394,"prevYearOperatingIncome":-455415089,"prevYearNetIncome":-912342630,"source":"11013","updatedAt":"2026-08-26T22:31:21.880Z"},{"stockCode":"373200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2659089390,"operatingIncome":-2290342989,"netIncome":-3873890451,"prevYearRevenue":2534183910,"prevYearOperatingIncome":-1728624755,"prevYearNetIncome":-769841188,"source":"11012","updatedAt":"2026-08-26T22:31:22.168Z"}]}