{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032580","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":"032580","name":"피델릭스","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":6350,"marketCap":210388606400,"sharesOutstanding":33132064,"asOf":"2026-09-26T15:09:35.344Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":13.61,"ttmPeriod":"25Q3~26Q2","pbr":4.7,"psr":3.92,"evEbitda":null,"ev":205614511979,"fcff":-3146700466,"fcffYield":-0.0153,"roe":-0.0642,"revenueGrowth":{"y1":0.1965,"y3":-0.0959,"y5":-0.0179},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.104Z"},"price":{"high52w":8460,"low52w":850,"fromHigh":-0.2494,"returns":[{"label":"1개월","value":0.4564},{"label":"3개월","value":0.4174},{"label":"6개월","value":4.7002},{"label":"1년","value":4.08},{"label":"3년","value":3.4344},{"label":"5년","value":3.5035}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":75433664909,"operatingIncome":3641130998,"netIncome":3540701902,"controllingNetIncome":null,"ebitda":6882428553,"fcff":-4132477680,"cfo":-3385492983,"capex":1239504487,"totalAssets":64508924315,"totalLiabilities":35017483819,"totalEquity":29491440496,"cash":317010584,"totalDebt":13125000000},{"fiscalYear":2019,"statement":"별도","revenue":56029896098,"operatingIncome":-462457914,"netIncome":-1217543832,"controllingNetIncome":null,"ebitda":2393034660,"fcff":-4559185806,"cfo":-3701206117,"capex":1293221454,"totalAssets":68738428712,"totalLiabilities":32711234950,"totalEquity":36027193762,"cash":565202824,"totalDebt":7714193453},{"fiscalYear":2020,"statement":"별도","revenue":58691305487,"operatingIncome":-3743303583,"netIncome":-5154590605,"controllingNetIncome":null,"ebitda":-1895743660,"fcff":14062782719,"cfo":15709977501,"capex":1917484642,"totalAssets":59909148422,"totalLiabilities":22701978118,"totalEquity":37207170304,"cash":12291937302,"totalDebt":6644597025},{"fiscalYear":2021,"statement":"별도","revenue":77636822646,"operatingIncome":3812174087,"netIncome":2900401397,"controllingNetIncome":null,"ebitda":6488298345,"fcff":7205696863,"cfo":7088082002,"capex":79089262,"totalAssets":52494928489,"totalLiabilities":11880787840,"totalEquity":40614140649,"cash":15543124997,"totalDebt":4530496417},{"fiscalYear":2022,"statement":"별도","revenue":72559081230,"operatingIncome":6281389514,"netIncome":8246655718,"controllingNetIncome":null,"ebitda":8295799290,"fcff":506167447,"cfo":760729169,"capex":373469371,"totalAssets":57767210722,"totalLiabilities":8700926916,"totalEquity":49066283806,"cash":13569787134,"totalDebt":2297688078},{"fiscalYear":2023,"statement":"별도","revenue":52783978412,"operatingIncome":710092106,"netIncome":1061919010,"controllingNetIncome":null,"ebitda":1641642818,"fcff":1447415320,"cfo":2423950906,"capex":1087234660,"totalAssets":57427251758,"totalLiabilities":7463702735,"totalEquity":49963549023,"cash":6164596746,"totalDebt":1900000000},{"fiscalYear":2024,"statement":"별도","revenue":44810331384,"operatingIncome":-4528465335,"netIncome":-2206307623,"controllingNetIncome":null,"ebitda":null,"fcff":-2557790421,"cfo":-1545445780,"capex":1094172264,"totalAssets":56680583496,"totalLiabilities":9129957344,"totalEquity":47550626152,"cash":9221923389,"totalDebt":2820437672},{"fiscalYear":2025,"statement":"별도","revenue":53615518212,"operatingIncome":-2066008789,"netIncome":-2963388471,"controllingNetIncome":null,"ebitda":-620935531,"fcff":-3146700466,"cfo":-2431900454,"capex":783958665,"totalAssets":57422108295,"totalLiabilities":12621503614,"totalEquity":44800604681,"cash":7197075440,"totalDebt":2422981019}],"quarterly":[{"stockCode":"032580","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":12540490283,"operatingIncome":-894471353,"netIncome":-580515519,"prevYearRevenue":12360093070,"prevYearOperatingIncome":-677720481,"prevYearNetIncome":-1422074706,"source":"11014","updatedAt":"2026-08-26T22:26:01.863Z"},{"stockCode":"032580","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":18247144514,"operatingIncome":1039501770,"netIncome":1254277733,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:01.866Z"},{"stockCode":"032580","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":21489395543,"operatingIncome":4331943526,"netIncome":5254231977,"prevYearRevenue":10879557541,"prevYearOperatingIncome":-624412172,"prevYearNetIncome":-767150078,"source":"11013","updatedAt":"2026-08-26T22:26:01.352Z"},{"stockCode":"032580","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":33434395547,"operatingIncome":9612339470,"netIncome":9528789884,"prevYearRevenue":11948325874,"prevYearOperatingIncome":-1586627034,"prevYearNetIncome":-2870000607,"source":"11012","updatedAt":"2026-08-26T22:26:01.607Z"}]}