{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011080","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":"011080","name":"형지I&C","market":"KOSDAQ","sector":"봉제의복 제조업","lastPrice":501,"marketCap":3555227262,"sharesOutstanding":7096262,"asOf":"2026-09-26T15:09:35.304Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.1,"psr":0.07,"evEbitda":null,"ev":9881799883,"fcff":-3659797753,"fcffYield":-0.3704,"roe":-0.2847,"revenueGrowth":{"y1":-0.1047,"y3":-0.1034,"y5":-0.0542},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.854Z"},"price":{"high52w":9537.46,"low52w":501,"fromHigh":-0.9475,"returns":[{"label":"1개월","value":-0.3618},{"label":"3개월","value":-0.7826},{"label":"6개월","value":-0.8812},{"label":"1년","value":-0.9204},{"label":"3년","value":-0.9437},{"label":"5년","value":-0.9904}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":108756500420,"operatingIncome":-882706036,"netIncome":-6227893596,"controllingNetIncome":null,"ebitda":1152861358,"fcff":4254071165,"cfo":4498919324,"capex":1106794840,"totalAssets":68095415956,"totalLiabilities":47186374783,"totalEquity":20909041173,"cash":4361232776,"totalDebt":20699246177},{"fiscalYear":2019,"statement":"연결","revenue":102100436475,"operatingIncome":450766081,"netIncome":-88041542,"controllingNetIncome":null,"ebitda":2194925222,"fcff":6644560381,"cfo":6371042313,"capex":1149688000,"totalAssets":63722359226,"totalLiabilities":41092393765,"totalEquity":22629965461,"cash":5190116019,"totalDebt":18178000000},{"fiscalYear":2020,"statement":"연결","revenue":67148815928,"operatingIncome":-5330610708,"netIncome":-6758281530,"controllingNetIncome":null,"ebitda":-3990543094,"fcff":334533072,"cfo":-740374478,"capex":793450000,"totalAssets":49617260127,"totalLiabilities":33865404071,"totalEquity":15751856056,"cash":3636712577,"totalDebt":13968000004},{"fiscalYear":2021,"statement":"연결","revenue":65538381883,"operatingIncome":-2904940471,"netIncome":-3970943442,"controllingNetIncome":null,"ebitda":-1815287152,"fcff":-5244098809,"cfo":-5444148798,"capex":735272000,"totalAssets":57284948595,"totalLiabilities":45268589504,"totalEquity":12016359091,"cash":6923413110,"totalDebt":17783219739},{"fiscalYear":2022,"statement":"연결","revenue":70495736693,"operatingIncome":2393185314,"netIncome":-654189256,"controllingNetIncome":null,"ebitda":3506168896,"fcff":819169285,"cfo":1130930373,"capex":1240668060,"totalAssets":60065656283,"totalLiabilities":30997209950,"totalEquity":29068446333,"cash":6304489316,"totalDebt":9524123965},{"fiscalYear":2023,"statement":"별도","revenue":65325502023,"operatingIncome":653434674,"netIncome":1861016508,"controllingNetIncome":null,"ebitda":4947794212,"fcff":-3860018457,"cfo":-2805230077,"capex":2246940000,"totalAssets":60326491444,"totalLiabilities":30146416679,"totalEquity":30180074765,"cash":2246377326,"totalDebt":11093386168},{"fiscalYear":2024,"statement":"연결","revenue":56747470247,"operatingIncome":-5018507855,"netIncome":-3867131503,"controllingNetIncome":null,"ebitda":-3800981364,"fcff":-6221746320,"cfo":-6012102404,"capex":844862928,"totalAssets":64869969332,"totalLiabilities":36648897475,"totalEquity":28221071857,"cash":4287181397,"totalDebt":21454008368},{"fiscalYear":2025,"statement":"연결","revenue":50808588981,"operatingIncome":-7044927707,"netIncome":-8905674437,"controllingNetIncome":null,"ebitda":-5241293015,"fcff":-3659797753,"cfo":-3400130200,"capex":1211700000,"totalAssets":61925890462,"totalLiabilities":27592237857,"totalEquity":34333652605,"cash":6324405154,"totalDebt":12650977775}],"quarterly":[{"stockCode":"011080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10299217079,"operatingIncome":-2025728335,"netIncome":-1667968781,"prevYearRevenue":10660290910,"prevYearOperatingIncome":-1726256034,"prevYearNetIncome":-2282779604,"source":"11014","updatedAt":"2026-08-26T22:36:10.265Z"},{"stockCode":"011080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14382802115,"operatingIncome":-2291422054,"netIncome":-2997810535,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:36:10.269Z"},{"stockCode":"011080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12127448178,"operatingIncome":-1279867791,"netIncome":-3503085889,"prevYearRevenue":11931771424,"prevYearOperatingIncome":-1714048500,"prevYearNetIncome":-2107431722,"source":"11013","updatedAt":"2026-08-26T22:36:09.793Z"},{"stockCode":"011080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14541273624,"operatingIncome":51696967,"netIncome":29969042,"prevYearRevenue":14194798363,"prevYearOperatingIncome":-1013728818,"prevYearNetIncome":-2132463399,"source":"11012","updatedAt":"2026-08-26T22:36:10.030Z"}]}