{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032800","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":"032800","name":"판타지오","market":"KOSDAQ","sector":"창작 및 예술관련 서비스업","lastPrice":1457,"marketCap":22010933968,"sharesOutstanding":15107024,"asOf":"2026-09-26T15:09:35.345Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":0.45,"psr":0.58,"evEbitda":null,"ev":10985492857,"fcff":11665861270,"fcffYield":1.0619,"roe":-0.1721,"revenueGrowth":{"y1":-0.472,"y3":0.3577,"y5":0.1838},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.109Z"},"price":{"high52w":2629.386,"low52w":1454,"fromHigh":-0.4459,"returns":[{"label":"1개월","value":-0.0396},{"label":"3개월","value":-0.117},{"label":"6개월","value":-0.0382},{"label":"1년","value":-0.3936},{"label":"3년","value":-0.7822},{"label":"5년","value":-0.9288}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":13615020292,"operatingIncome":352770705,"netIncome":-9200333587,"controllingNetIncome":-8509857733,"ebitda":1116222078,"fcff":556660945,"cfo":555743657,"capex":39200000,"totalAssets":46539179043,"totalLiabilities":9017432381,"totalEquity":37521746662,"cash":5358382475,"totalDebt":0},{"fiscalYear":2019,"statement":"연결","revenue":18513748368,"operatingIncome":496493097,"netIncome":-15835104769,"controllingNetIncome":-15850067675,"ebitda":null,"fcff":1769659380,"cfo":1680020607,"capex":0,"totalAssets":33125492031,"totalLiabilities":11297845900,"totalEquity":21827646131,"cash":5345292270,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":16425762721,"operatingIncome":-708265130,"netIncome":-2772677746,"controllingNetIncome":-2805464038,"ebitda":null,"fcff":-78542170,"cfo":7590410,"capex":86132580,"totalAssets":28779495501,"totalLiabilities":7910276955,"totalEquity":20869218546,"cash":3930787039,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":23455295407,"operatingIncome":1831076344,"netIncome":-20682549859,"controllingNetIncome":-20686007917,"ebitda":null,"fcff":null,"cfo":4185306565,"capex":null,"totalAssets":58607666093,"totalLiabilities":27390404896,"totalEquity":31217261197,"cash":15910243016,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":15259393021,"operatingIncome":1252832300,"netIncome":-6762436766,"controllingNetIncome":-6763090928,"ebitda":null,"fcff":null,"cfo":9167427331,"capex":null,"totalAssets":77433698065,"totalLiabilities":45731030061,"totalEquity":31702668004,"cash":30359747052,"totalDebt":473543960},{"fiscalYear":2023,"statement":"연결","revenue":38527506388,"operatingIncome":-4913262869,"netIncome":-18458038424,"controllingNetIncome":-18275049564,"ebitda":null,"fcff":null,"cfo":-3631640181,"capex":null,"totalAssets":78463627513,"totalLiabilities":35755800134,"totalEquity":42707827379,"cash":17779951293,"totalDebt":537936045},{"fiscalYear":2024,"statement":"연결","revenue":72334500746,"operatingIncome":-1540001928,"netIncome":-6431810872,"controllingNetIncome":-6400837751,"ebitda":3857352105,"fcff":1124398652,"cfo":2441236181,"capex":1700000000,"totalAssets":89639124348,"totalLiabilities":31558209410,"totalEquity":58080914938,"cash":30345630314,"totalDebt":636959661},{"fiscalYear":2025,"statement":"연결","revenue":38192077332,"operatingIncome":-8032024834,"netIncome":-9200491612,"controllingNetIncome":-9194526872,"ebitda":-5315961455,"fcff":11665861270,"cfo":12700678857,"capex":1400000000,"totalAssets":88497570509,"totalLiabilities":39538629488,"totalEquity":48958941021,"cash":11025441111,"totalDebt":null}],"quarterly":[{"stockCode":"032800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8604232264,"operatingIncome":-732853295,"netIncome":-1097483764,"prevYearRevenue":16868244897,"prevYearOperatingIncome":-308160591,"prevYearNetIncome":-434918956,"source":"11014","updatedAt":"2026-08-26T22:34:13.355Z"},{"stockCode":"032800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12674645814,"operatingIncome":-5183248352,"netIncome":-8111641934,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:13.358Z"}]}