{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/412350","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":"412350","name":"레이저쎌","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":5430,"marketCap":79294523490,"sharesOutstanding":14603043,"asOf":"2026-09-26T15:09:35.567Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":4.15,"psr":16.93,"evEbitda":null,"ev":74157947618,"fcff":-7763816671,"fcffYield":-0.1047,"roe":-0.6805,"revenueGrowth":{"y1":0.1665,"y3":-0.0809,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.911Z"},"price":{"high52w":14080,"low52w":1692,"fromHigh":-0.6143,"returns":[{"label":"1개월","value":0.2244},{"label":"3개월","value":0.3276},{"label":"6개월","value":-0.2602},{"label":"1년","value":1.1895},{"label":"3년","value":-0.5311},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":6032906052,"operatingIncome":-5033301516,"netIncome":-4131432766,"controllingNetIncome":null,"ebitda":null,"fcff":-5162302343,"cfo":-3677173157,"capex":1486277327,"totalAssets":38065298485,"totalLiabilities":2876646421,"totalEquity":35188652064,"cash":7194776947,"totalDebt":27312365},{"fiscalYear":2023,"statement":"연결","revenue":6026961356,"operatingIncome":-5779730382,"netIncome":-182193510,"controllingNetIncome":null,"ebitda":null,"fcff":-13005554607,"cfo":-11759896006,"capex":1247662409,"totalAssets":40079781998,"totalLiabilities":3367264644,"totalEquity":36712517354,"cash":3411796814,"totalDebt":1222631255},{"fiscalYear":2024,"statement":"연결","revenue":4015870540,"operatingIncome":-9208984969,"netIncome":-8496805459,"controllingNetIncome":null,"ebitda":null,"fcff":-15942761975,"cfo":-6839043349,"capex":9297278550,"totalAssets":45490838442,"totalLiabilities":17026480959,"totalEquity":28464357483,"cash":3476464207,"totalDebt":109614004},{"fiscalYear":2025,"statement":"연결","revenue":4684448307,"operatingIncome":-13546745061,"netIncome":-16207102764,"controllingNetIncome":null,"ebitda":-11092299435,"fcff":-7763816671,"cfo":-8429368030,"capex":31811000,"totalAssets":42926540324,"totalLiabilities":24354911364,"totalEquity":18571628960,"cash":5255147566,"totalDebt":118571694}],"quarterly":[{"stockCode":"412350","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":212936096,"operatingIncome":-3113197834,"netIncome":-2878023302,"prevYearRevenue":2297807077,"prevYearOperatingIncome":-2502529904,"prevYearNetIncome":-2760802851,"source":"11014","updatedAt":"2026-08-26T22:30:00.412Z"},{"stockCode":"412350","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2325288233,"operatingIncome":-3831008022,"netIncome":-6402898933,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:00.418Z"},{"stockCode":"412350","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1194005704,"operatingIncome":-1705432515,"netIncome":-1700261247,"prevYearRevenue":1162021387,"prevYearOperatingIncome":-2431690473,"prevYearNetIncome":-2825234761,"source":"11013","updatedAt":"2026-08-26T22:29:59.842Z"},{"stockCode":"412350","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2061285502,"operatingIncome":-1050574196,"netIncome":-3623551489,"prevYearRevenue":984202591,"prevYearOperatingIncome":-4170848732,"prevYearNetIncome":-4100945768,"source":"11012","updatedAt":"2026-08-26T22:30:00.085Z"}]}