{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038880","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":"038880","name":"아이에이","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":3020,"marketCap":22693557460,"sharesOutstanding":7514423,"asOf":"2026-09-26T15:09:35.362Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.44,"psr":0.55,"evEbitda":10.77,"ev":46702750761,"fcff":-10878724614,"fcffYield":-0.2329,"roe":-0.5609,"revenueGrowth":{"y1":-0.1881,"y3":-0.1782,"y5":-0.0676},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.554Z"},"price":{"high52w":5999.9854,"low52w":1996,"fromHigh":-0.4967,"returns":[{"label":"1개월","value":-0.0066},{"label":"3개월","value":0.2878},{"label":"6개월","value":-0.3336},{"label":"1년","value":-0.4743},{"label":"3년","value":-0.7869},{"label":"5년","value":-0.9107}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":67262016666,"operatingIncome":-1027404103,"netIncome":-3807832802,"controllingNetIncome":-5383740735,"ebitda":1167138093,"fcff":-1345042877,"cfo":1028895898,"capex":3256529932,"totalAssets":105948882032,"totalLiabilities":60706805421,"totalEquity":45242076611,"cash":4455782501,"totalDebt":35133140341},{"fiscalYear":2019,"statement":"연결","revenue":67834574885,"operatingIncome":2721529576,"netIncome":1238876901,"controllingNetIncome":1692834725,"ebitda":42698372116,"fcff":3322465176,"cfo":4005377275,"capex":1423146893,"totalAssets":109347269091,"totalLiabilities":49482284669,"totalEquity":59864984422,"cash":1186063520,"totalDebt":14208182364},{"fiscalYear":2020,"statement":"연결","revenue":58449522455,"operatingIncome":4355751851,"netIncome":13092368938,"controllingNetIncome":13119336662,"ebitda":null,"fcff":9931340807,"cfo":9584106694,"capex":1516,"totalAssets":143045284322,"totalLiabilities":44701311159,"totalEquity":98343973163,"cash":6448160498,"totalDebt":17920432264},{"fiscalYear":2021,"statement":"연결","revenue":81228449889,"operatingIncome":6701245261,"netIncome":9195051024,"controllingNetIncome":2442014883,"ebitda":16556864434,"fcff":6872994081,"cfo":7291059321,"capex":809787990,"totalAssets":164332349572,"totalLiabilities":48019577249,"totalEquity":116312772323,"cash":21793620833,"totalDebt":21546566455},{"fiscalYear":2022,"statement":"연결","revenue":74214714559,"operatingIncome":-2536734510,"netIncome":-1050575442,"controllingNetIncome":-2638671125,"ebitda":null,"fcff":-10974734189,"cfo":-6353774018,"capex":4892321546,"totalAssets":165635842686,"totalLiabilities":53316696245,"totalEquity":112319146441,"cash":14486583873,"totalDebt":21848317219},{"fiscalYear":2023,"statement":"연결","revenue":59179508587,"operatingIncome":-10219010515,"netIncome":-18619524039,"controllingNetIncome":-17110913655,"ebitda":null,"fcff":-3815337852,"cfo":-1772076739,"capex":2725185280,"totalAssets":147743930926,"totalLiabilities":57868186344,"totalEquity":89875744582,"cash":10365924371,"totalDebt":7473899586},{"fiscalYear":2024,"statement":"연결","revenue":50722605792,"operatingIncome":-6441112791,"netIncome":-26030752034,"controllingNetIncome":-18958366426,"ebitda":2479371220,"fcff":-6890198096,"cfo":-5518906998,"capex":2679481825,"totalAssets":144406552899,"totalLiabilities":65092484390,"totalEquity":79314068509,"cash":1123351542,"totalDebt":3256999710},{"fiscalYear":2025,"statement":"연결","revenue":41182705121,"operatingIncome":-7318500845,"netIncome":-44538846085,"controllingNetIncome":-34348512721,"ebitda":4337049912,"fcff":-10878724614,"cfo":-10071136853,"capex":2030157471,"totalAssets":105816148953,"totalLiabilities":46915584123,"totalEquity":58900564830,"cash":5190003896,"totalDebt":29199197197}],"quarterly":[{"stockCode":"038880","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8832481533,"operatingIncome":-1810796814,"netIncome":-1456619537,"prevYearRevenue":11613186159,"prevYearOperatingIncome":-1084185000,"prevYearNetIncome":-2777301207,"source":"11014","updatedAt":"2026-08-26T22:34:24.351Z"},{"stockCode":"038880","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":8626546127,"operatingIncome":-2103366131,"netIncome":-33179898390,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:24.355Z"},{"stockCode":"038880","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":27612825231,"operatingIncome":184773611,"netIncome":-851379967,"prevYearRevenue":13299932163,"prevYearOperatingIncome":-1693216001,"prevYearNetIncome":-5723157621,"source":"11013","updatedAt":"2026-08-26T22:34:23.820Z"},{"stockCode":"038880","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30060028716,"operatingIncome":1543828572,"netIncome":69556011,"prevYearRevenue":10423745298,"prevYearOperatingIncome":-1711121899,"prevYearNetIncome":-4179170537,"source":"11012","updatedAt":"2026-08-26T22:34:24.103Z"}]}