{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/384470","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":"384470","name":"코어라인소프트","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2550,"marketCap":45764064600,"sharesOutstanding":17946692,"asOf":"2026-09-26T15:09:35.561Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.52,"psr":10.68,"evEbitda":null,"ev":45366599455,"fcff":-14914908165,"fcffYield":-0.3288,"roe":-1.3277,"revenueGrowth":{"y1":0.0902,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.830Z"},"price":{"high52w":4750,"low52w":2310,"fromHigh":-0.4632,"returns":[{"label":"1개월","value":-0.0173},{"label":"3개월","value":-0.086},{"label":"6개월","value":-0.2388},{"label":"1년","value":-0.4498},{"label":"3년","value":-0.9017},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2023,"statement":"연결","revenue":4100632868,"operatingIncome":-11656276687,"netIncome":-14082727158,"controllingNetIncome":-14082727158,"ebitda":-10900093607,"fcff":-10406608751,"cfo":-10282547128,"capex":173082999,"totalAssets":15861941171,"totalLiabilities":4152280428,"totalEquity":11709660743,"cash":1607752772,"totalDebt":1881549101},{"fiscalYear":2024,"statement":"연결","revenue":3929182690,"operatingIncome":-13779081599,"netIncome":-14137902346,"controllingNetIncome":-14137902346,"ebitda":null,"fcff":-11230116644,"cfo":-10817289808,"capex":491530567,"totalAssets":24664846746,"totalLiabilities":21000777346,"totalEquity":3664069400,"cash":1801480392,"totalDebt":12630988125},{"fiscalYear":2025,"statement":"연결","revenue":4283668051,"operatingIncome":-13444847755,"netIncome":-14496260923,"controllingNetIncome":-14496260923,"ebitda":-12638204274,"fcff":-14914908165,"cfo":-11614606742,"capex":3395745746,"totalAssets":40792632929,"totalLiabilities":22620549245,"totalEquity":18172083684,"cash":1862670601,"totalDebt":1465205456}],"quarterly":[{"stockCode":"384470","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":974923469,"operatingIncome":-3591519640,"netIncome":-3698165894,"prevYearRevenue":845882491,"prevYearOperatingIncome":-3447399552,"prevYearNetIncome":-3634526182,"source":"11014","updatedAt":"2026-08-26T22:31:20.583Z"},{"stockCode":"384470","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1327777795,"operatingIncome":-2927287738,"netIncome":-3245425284,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:20.587Z"},{"stockCode":"384470","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1299528854,"operatingIncome":-3103411880,"netIncome":-3221490345,"prevYearRevenue":873865064,"prevYearOperatingIncome":-3699250492,"prevYearNetIncome":-3950310097,"source":"11013","updatedAt":"2026-08-26T22:31:20.062Z"},{"stockCode":"384470","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1585802473,"operatingIncome":-2369237450,"netIncome":-3723521635,"prevYearRevenue":1107101723,"prevYearOperatingIncome":-3226789885,"prevYearNetIncome":-3602359648,"source":"11012","updatedAt":"2026-08-26T22:31:20.297Z"}]}