{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/464080","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":"464080","name":"에스오에스랩","market":"KOSDAQ","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":9660,"marketCap":174011076540,"sharesOutstanding":18013569,"asOf":"2026-09-26T15:09:35.582Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":6.58,"psr":28.59,"evEbitda":null,"ev":207460342833,"fcff":-22509362298,"fcffYield":-0.1085,"roe":-0.606,"revenueGrowth":{"y1":0.233,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.732Z"},"price":{"high52w":26150,"low52w":6790,"fromHigh":-0.6306,"returns":[{"label":"1개월","value":-0.0163},{"label":"3개월","value":0.1002},{"label":"6개월","value":-0.3808},{"label":"1년","value":-0.0712},{"label":"3년","value":null},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2024,"statement":"별도","revenue":4935969544,"operatingIncome":-12830689054,"netIncome":-11955889729,"controllingNetIncome":null,"ebitda":-12390242411,"fcff":-16115628535,"cfo":-12377516542,"capex":3841894552,"totalAssets":39065974449,"totalLiabilities":7095334400,"totalEquity":31970640049,"cash":2383343156,"totalDebt":184151674},{"fiscalYear":2025,"statement":"별도","revenue":6086041489,"operatingIncome":-16131399828,"netIncome":-17702033529,"controllingNetIncome":null,"ebitda":-15341269277,"fcff":-22509362298,"cfo":-11314281270,"capex":11552829568,"totalAssets":78587867000,"totalLiabilities":52136671976,"totalEquity":26451195024,"cash":2584664731,"totalDebt":36033931024}],"quarterly":[{"stockCode":"464080","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":1467463743,"operatingIncome":-3988140073,"netIncome":-4505776186,"prevYearRevenue":946431393,"prevYearOperatingIncome":-3420714307,"prevYearNetIncome":-3005103364,"source":"11014","updatedAt":"2026-08-26T22:24:55.797Z"},{"stockCode":"464080","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":2524739363,"operatingIncome":-3518781631,"netIncome":-4508568819,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:55.799Z"},{"stockCode":"464080","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":580500289,"operatingIncome":-5502470168,"netIncome":-6468934913,"prevYearRevenue":820679632,"prevYearOperatingIncome":-4376008698,"prevYearNetIncome":-4271888335,"source":"11013","updatedAt":"2026-08-26T22:24:55.266Z"},{"stockCode":"464080","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":455980250,"operatingIncome":-5177308502,"netIncome":-6243283865,"prevYearRevenue":1273158751,"prevYearOperatingIncome":-4248469426,"prevYearNetIncome":-4415800189,"source":"11012","updatedAt":"2026-08-26T22:24:55.518Z"}]}