{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/418250","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":"418250","name":"시큐레터","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":6550,"marketCap":47629012750,"sharesOutstanding":7271605,"asOf":"2026-09-26T15:09:35.569Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":13.05,"psr":40.76,"evEbitda":null,"ev":47068965000,"fcff":-6442826628,"fcffYield":-0.1369,"roe":-0.8134,"revenueGrowth":{"y1":-0.1723,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.833Z"},"price":{"high52w":6550,"low52w":6550,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.5758},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2023,"statement":"별도","revenue":2143877357,"operatingIncome":-5914101807,"netIncome":-5786419940,"controllingNetIncome":null,"ebitda":-5581365947,"fcff":-5542204994,"cfo":-5319962288,"capex":278859452,"totalAssets":18982451084,"totalLiabilities":2918023798,"totalEquity":16064427286,"cash":3674631647,"totalDebt":190088813},{"fiscalYear":2024,"statement":"별도","revenue":1411766617,"operatingIncome":-7263579966,"netIncome":-9435751464,"controllingNetIncome":null,"ebitda":-6801773968,"fcff":-6672810648,"cfo":-6676283477,"capex":38179600,"totalAssets":10915715941,"totalLiabilities":4024049864,"totalEquity":6891666077,"cash":5946483480,"totalDebt":64202737},{"fiscalYear":2025,"statement":"별도","revenue":1168573306,"operatingIncome":-4286950415,"netIncome":-4287634762,"controllingNetIncome":null,"ebitda":-3875207239,"fcff":-6442826628,"cfo":-6416079702,"capex":30929568,"totalAssets":5125348347,"totalLiabilities":1474484905,"totalEquity":3650863442,"cash":605286828,"totalDebt":45239078}],"quarterly":[{"stockCode":"418250","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":163133720,"operatingIncome":-734859930,"netIncome":-691130040,"prevYearRevenue":232972755,"prevYearOperatingIncome":-1596139128,"prevYearNetIncome":-1601655931,"source":"11014","updatedAt":"2026-08-26T22:31:09.894Z"},{"stockCode":"418250","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":679783738,"operatingIncome":-738113447,"netIncome":-824570160,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:09.900Z"},{"stockCode":"418250","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":1298396392,"operatingIncome":-242348158,"netIncome":-242531099,"prevYearRevenue":163108789,"prevYearOperatingIncome":-1847496334,"prevYearNetIncome":-1832205042,"source":"11013","updatedAt":"2026-08-26T22:31:09.374Z"},{"stockCode":"418250","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":1601804959,"operatingIncome":-617983898,"netIncome":-684954713,"prevYearRevenue":163108789,"prevYearOperatingIncome":-1847496334,"prevYearNetIncome":-1832205042,"source":"11012","updatedAt":"2026-08-26T22:31:09.639Z"}]}