{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/950160","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":"950160","name":"코오롱티슈진","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":15320,"marketCap":1301742851200,"sharesOutstanding":84970160,"asOf":"2026-09-26T15:09:35.594Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":29148.59,"psr":358881.7,"evEbitda":null,"ev":1301699374622,"fcff":-99478524,"fcffYield":-0.0001,"roe":-1.8819,"revenueGrowth":{"y1":-0.0248,"y3":-0.2086,"y5":0.0378},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.346Z"},"price":{"high52w":138800,"low52w":11670,"fromHigh":-0.8896,"returns":[{"label":"1개월","value":-0.1825},{"label":"3개월","value":-0.8392},{"label":"6개월","value":-0.8794},{"label":"1년","value":-0.6761},{"label":"3년","value":0.7291},{"label":"5년","value":-0.2652}]},"dividends":[],"annual":[{"fiscalYear":2017,"statement":"별도","revenue":2822887,"operatingIncome":-36029293,"netIncome":-40176191,"controllingNetIncome":null,"ebitda":-35530204,"fcff":-34620702,"cfo":-34324775,"capex":295927,"totalAssets":179695446,"totalLiabilities":30258478,"totalEquity":149436968,"cash":26735368,"totalDebt":22000000},{"fiscalYear":2018,"statement":"별도","revenue":3440200,"operatingIncome":-29937807,"netIncome":-29324152,"controllingNetIncome":null,"ebitda":-29323732,"fcff":-35675222,"cfo":-31062753,"capex":4612469,"totalAssets":147233191,"totalLiabilities":24445958,"totalEquity":122787233,"cash":18244010,"totalDebt":17500000},{"fiscalYear":2019,"statement":"별도","revenue":2619408,"operatingIncome":-38192414,"netIncome":-42268273,"controllingNetIncome":null,"ebitda":-37086313,"fcff":-39651991,"cfo":-37624071,"capex":2027920,"totalAssets":107563251,"totalLiabilities":26753496,"totalEquity":80809755,"cash":39312835,"totalDebt":7195359},{"fiscalYear":2020,"statement":"별도","revenue":3013298,"operatingIncome":-35215717,"netIncome":-35412429,"controllingNetIncome":null,"ebitda":-33823866,"fcff":-33019693,"cfo":-32308157,"capex":711536,"totalAssets":66947239,"totalLiabilities":22730082,"totalEquity":44217157,"cash":17023998,"totalDebt":6740945},{"fiscalYear":2021,"statement":"별도","revenue":3497973,"operatingIncome":-40984035,"netIncome":-41391802,"controllingNetIncome":null,"ebitda":-39628886,"fcff":-40332155,"cfo":-34969616,"capex":5362539,"totalAssets":51792050,"totalLiabilities":19191687,"totalEquity":32600363,"cash":32739992,"totalDebt":6101015},{"fiscalYear":2022,"statement":"별도","revenue":7319202,"operatingIncome":-12618990,"netIncome":-8619693,"controllingNetIncome":null,"ebitda":-11330251,"fcff":-39567588,"cfo":-20724975,"capex":18842613,"totalAssets":86711825,"totalLiabilities":14519975,"totalEquity":72191850,"cash":32796306,"totalDebt":5581564},{"fiscalYear":2023,"statement":"별도","revenue":2839000,"operatingIncome":-15707145,"netIncome":-13194601,"controllingNetIncome":null,"ebitda":-14625710,"fcff":-53858061,"cfo":-18468576,"capex":35389485,"totalAssets":104630356,"totalLiabilities":15469987,"totalEquity":89160369,"cash":21275420,"totalDebt":5022131},{"fiscalYear":2024,"statement":"별도","revenue":3719583,"operatingIncome":-16127329,"netIncome":-24779552,"controllingNetIncome":null,"ebitda":-15534539,"fcff":-71631770,"cfo":-14994152,"capex":56637618,"totalAssets":151216411,"totalLiabilities":51962208,"totalEquity":99254203,"cash":546173,"totalDebt":4317086},{"fiscalYear":2025,"statement":"별도","revenue":3627220,"operatingIncome":-15695998,"netIncome":-135413281,"controllingNetIncome":null,"ebitda":-15144733,"fcff":-99478524,"cfo":-16884915,"capex":82593609,"totalAssets":295484173,"totalLiabilities":250825311,"totalEquity":44658862,"cash":47210417,"totalDebt":3733839}],"quarterly":[{"stockCode":"950160","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":1214461,"operatingIncome":-2531261,"netIncome":-4395045,"prevYearRevenue":1551005,"prevYearOperatingIncome":-4292597,"prevYearNetIncome":-4332428,"source":"11014","updatedAt":"2026-08-26T22:20:12.233Z"},{"stockCode":"950160","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":585091,"operatingIncome":-5558945,"netIncome":-86813146,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:12.235Z"},{"stockCode":"950160","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":962649,"operatingIncome":-3672157,"netIncome":-68168529,"prevYearRevenue":886776,"prevYearOperatingIncome":-3731468,"prevYearNetIncome":-4013917,"source":"11013","updatedAt":"2026-08-26T22:20:11.674Z"},{"stockCode":"950160","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":552123,"operatingIncome":-4799152,"netIncome":33459697,"prevYearRevenue":940892,"prevYearOperatingIncome":-3874324,"prevYearNetIncome":-40191173,"source":"11012","updatedAt":"2026-08-26T22:20:11.962Z"}]}