{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/450520","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":"450520","name":"인스웨이브","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":1924,"marketCap":28291608072,"sharesOutstanding":14704578,"asOf":"2026-09-26T15:09:35.576Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.7,"psr":0.73,"evEbitda":null,"ev":25675986533,"fcff":-8945003336,"fcffYield":-0.3484,"roe":-0.0823,"revenueGrowth":{"y1":0.281,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.846Z"},"price":{"high52w":3955,"low52w":1578,"fromHigh":-0.5135,"returns":[{"label":"1개월","value":0.0164},{"label":"3개월","value":0.1193},{"label":"6개월","value":-0.3814},{"label":"1년","value":-0.5035},{"label":"3년","value":-0.8729},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2023,"statement":"연결","revenue":32603845712,"operatingIncome":5181088943,"netIncome":4720146948,"controllingNetIncome":4720146948,"ebitda":5300697418,"fcff":3641732855,"cfo":3704166575,"capex":435731781,"totalAssets":57017810018,"totalLiabilities":11028284484,"totalEquity":45989525534,"cash":13176821906,"totalDebt":559355750},{"fiscalYear":2024,"statement":"연결","revenue":30412970558,"operatingIncome":-3593363299,"netIncome":-1960250298,"controllingNetIncome":-1960250298,"ebitda":null,"fcff":-8118686818,"cfo":-4522022436,"capex":3954711420,"totalAssets":55416060803,"totalLiabilities":11418769633,"totalEquity":43997291170,"cash":19158616358,"totalDebt":5422133128},{"fiscalYear":2025,"statement":"연결","revenue":38958024167,"operatingIncome":-4855159163,"netIncome":-3476596480,"controllingNetIncome":-3476596480,"ebitda":-3092962912,"fcff":-8945003336,"cfo":-8398823650,"capex":846756194,"totalAssets":52753487249,"totalLiabilities":12244738041,"totalEquity":40508749208,"cash":7099483089,"totalDebt":4483861550}],"quarterly":[{"stockCode":"450520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11455351001,"operatingIncome":-884269453,"netIncome":-1014753379,"prevYearRevenue":9072889797,"prevYearOperatingIncome":147567416,"prevYearNetIncome":525278651,"source":"11014","updatedAt":"2026-08-26T22:33:35.327Z"},{"stockCode":"450520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10015053882,"operatingIncome":491368891,"netIncome":968968911,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:35.330Z"},{"stockCode":"450520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11261175315,"operatingIncome":-2808157271,"netIncome":-2243139193,"prevYearRevenue":7112292492,"prevYearOperatingIncome":-3390148476,"prevYearNetIncome":-2846059779,"source":"11013","updatedAt":"2026-08-26T22:33:34.804Z"},{"stockCode":"450520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15326010572,"operatingIncome":-127902848,"netIncome":134790806,"prevYearRevenue":10375326792,"prevYearOperatingIncome":-1072110125,"prevYearNetIncome":-584752233,"source":"11012","updatedAt":"2026-08-26T22:33:35.048Z"}]}