{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/900100","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":"900100","name":"파이온엑스","market":"KOSDAQ","sector":"자동차 부품 및 내장품 판매업","lastPrice":801,"marketCap":4226116050,"sharesOutstanding":5276050,"asOf":"2026-09-26T15:09:35.595Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":168.54,"psr":947.92,"evEbitda":null,"ev":4225389120,"fcff":null,"fcffYield":null,"roe":-0.3188,"revenueGrowth":{"y1":-0.6801,"y3":-0.5565,"y5":-0.4109},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.649Z"},"price":{"high52w":6703.445,"low52w":801,"fromHigh":-0.8805,"returns":[{"label":"1개월","value":-0.555},{"label":"3개월","value":-0.6649},{"label":"6개월","value":-0.7184},{"label":"1년","value":-0.8479},{"label":"3년","value":-0.9376},{"label":"5년","value":-0.9687}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":24541822,"operatingIncome":-4674772,"netIncome":-14783923,"controllingNetIncome":-14659700,"ebitda":-4482813,"fcff":673568,"cfo":7799834,"capex":7139916,"totalAssets":82896520,"totalLiabilities":29220680,"totalEquity":53675840,"cash":999185,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":33492722,"operatingIncome":-3941069,"netIncome":-41875547,"controllingNetIncome":-41777313,"ebitda":-1905261,"fcff":-17209286,"cfo":-14402808,"capex":3461994,"totalAssets":124242969,"totalLiabilities":106283458,"totalEquity":17959511,"cash":2148937,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":62838315,"operatingIncome":-1117236,"netIncome":-7760406,"controllingNetIncome":-7602437,"ebitda":2269596,"fcff":5855254,"cfo":5362541,"capex":401000,"totalAssets":72103807,"totalLiabilities":42888227,"totalEquity":29215580,"cash":6005695,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":71406175,"operatingIncome":1348834,"netIncome":4339527,"controllingNetIncome":4339527,"ebitda":4393272,"fcff":-17006823,"cfo":-11343100,"capex":5726583,"totalAssets":60402999,"totalLiabilities":14142643,"totalEquity":46260356,"cash":5855998,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":51095676,"operatingIncome":972148,"netIncome":1070292,"controllingNetIncome":1070292,"ebitda":4635570,"fcff":-93744,"cfo":3231219,"capex":3446320,"totalAssets":60966809,"totalLiabilities":7018161,"totalEquity":53948648,"cash":6807596,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":29439851,"operatingIncome":-7528141,"netIncome":-27215050,"controllingNetIncome":-27215050,"ebitda":-4189314,"fcff":-2632659,"cfo":-2663757,"capex":0,"totalAssets":36708786,"totalLiabilities":2105773,"totalEquity":34603013,"cash":3688247,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":13936215,"operatingIncome":-8408594,"netIncome":-11728055,"controllingNetIncome":-11728055,"ebitda":-6869532,"fcff":-6618254,"cfo":-6653448,"capex":0,"totalAssets":33189480,"totalLiabilities":6057986,"totalEquity":27131494,"cash":2633762,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":4458323,"operatingIncome":-5875791,"netIncome":-8322290,"controllingNetIncome":-8322290,"ebitda":-5051882,"fcff":null,"cfo":-3537087,"capex":null,"totalAssets":30602446,"totalLiabilities":5527750,"totalEquity":25074696,"cash":726930,"totalDebt":null}],"quarterly":[{"stockCode":"900100","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":743771,"operatingIncome":-1396926,"netIncome":-1635988,"prevYearRevenue":3283536,"prevYearOperatingIncome":-2272463,"prevYearNetIncome":-3457386,"source":"11014","updatedAt":"2026-08-26T22:35:58.192Z"},{"stockCode":"900100","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":666184,"operatingIncome":-703987,"netIncome":-992109,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:58.195Z"},{"stockCode":"900100","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":915925,"operatingIncome":-816373,"netIncome":-845769,"prevYearRevenue":1678130,"prevYearOperatingIncome":-2387350,"prevYearNetIncome":-2250309,"source":"11013","updatedAt":"2026-08-26T22:35:57.670Z"}]}