{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/950200","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":"950200","name":"소마젠","market":"KOSDAQ","sector":"그외 기타 전문, 과학 및 기술 서비스업","lastPrice":3105,"marketCap":59727944565,"sharesOutstanding":19236053,"asOf":"2026-09-26T15:09:35.595Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":78603.57,"ttmPeriod":"25Q3~26Q2","pbr":3140.06,"psr":1435.1,"evEbitda":45978.47,"ev":59731317583,"fcff":460516,"fcffYield":0,"roe":-0.105,"revenueGrowth":{"y1":0.3001,"y3":0.0742,"y5":0.2091},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.069Z"},"price":{"high52w":4125,"low52w":2410,"fromHigh":-0.2473,"returns":[{"label":"1개월","value":-0.1562},{"label":"3개월","value":0.2884},{"label":"6개월","value":-0.1241},{"label":"1년","value":-0.1653},{"label":"3년","value":-0.4455},{"label":"5년","value":-0.7112}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":16105984,"operatingIncome":-8705863,"netIncome":-18291850,"controllingNetIncome":null,"ebitda":-7012769,"fcff":-5388319,"cfo":-4201981,"capex":1653145,"totalAssets":46512003,"totalLiabilities":12281890,"totalEquity":34230113,"cash":25631520,"totalDebt":7210195},{"fiscalYear":2021,"statement":"별도","revenue":24983530,"operatingIncome":-6757879,"netIncome":-6170351,"controllingNetIncome":null,"ebitda":-4703776,"fcff":-6865247,"cfo":-4739822,"capex":2364999,"totalAssets":41787363,"totalLiabilities":12984699,"totalEquity":28802664,"cash":16522286,"totalDebt":6652383},{"fiscalYear":2022,"statement":"별도","revenue":33572854,"operatingIncome":-1141416,"netIncome":-811385,"controllingNetIncome":null,"ebitda":1677124,"fcff":-2842960,"cfo":-227835,"capex":2872826,"totalAssets":38825405,"totalLiabilities":10668341,"totalEquity":28157064,"cash":11740316,"totalDebt":4083733},{"fiscalYear":2023,"statement":"연결","revenue":24723776,"operatingIncome":-2721409,"netIncome":-3365726,"controllingNetIncome":-3284999,"ebitda":-337905,"fcff":-2951351,"cfo":1232806,"capex":4314468,"totalAssets":34587516,"totalLiabilities":9578182,"totalEquity":25009334,"cash":2340245,"totalDebt":3869604},{"fiscalYear":2024,"statement":"연결","revenue":32012115,"operatingIncome":-3834331,"netIncome":-4568897,"controllingNetIncome":-4118779,"ebitda":-381229,"fcff":-832638,"cfo":2243661,"capex":3356565,"totalAssets":37711587,"totalLiabilities":17108518,"totalEquity":20603069,"cash":3091736,"totalDebt":7695019},{"fiscalYear":2025,"statement":"연결","revenue":41619339,"operatingIncome":-1585454,"netIncome":-2906844,"controllingNetIncome":-2097338,"ebitda":1299115,"fcff":460516,"cfo":581522,"capex":628392,"totalAssets":34693791,"totalLiabilities":16772862,"totalEquity":17920929,"cash":5823454,"totalDebt":9196472}],"quarterly":[{"stockCode":"950200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10893833,"operatingIncome":-110921,"netIncome":-458170,"prevYearRevenue":8672946,"prevYearOperatingIncome":-1011245,"prevYearNetIncome":-1059378,"source":"11014","updatedAt":"2026-08-26T22:29:04.571Z"},{"stockCode":"950200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":11793052,"operatingIncome":-80087,"netIncome":-192195,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:04.574Z"},{"stockCode":"950200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8755533,"operatingIncome":-487025,"netIncome":-453451,"prevYearRevenue":7791296,"prevYearOperatingIncome":-1258433,"prevYearNetIncome":-1341111,"source":"11013","updatedAt":"2026-08-26T22:29:04.044Z"},{"stockCode":"950200","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":8097885,"operatingIncome":121820,"netIncome":1863679,"prevYearRevenue":10307093,"prevYearOperatingIncome":405449,"prevYearNetIncome":-915368,"source":"11012","updatedAt":"2026-08-26T22:29:04.335Z"}]}