{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/049080","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":"049080","name":"기가레인","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":9800,"marketCap":83185673200,"sharesOutstanding":8488334,"asOf":"2026-09-26T15:09:35.377Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.01,"psr":2.06,"evEbitda":null,"ev":85952983535,"fcff":-17866479153,"fcffYield":-0.2079,"roe":-0.2344,"revenueGrowth":{"y1":-0.0326,"y3":-0.0967,"y5":-0.0185},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.550Z"},"price":{"high52w":22339.729,"low52w":2942.1147,"fromHigh":-0.5613,"returns":[{"label":"1개월","value":0.1136},{"label":"3개월","value":0.2613},{"label":"6개월","value":0.1607},{"label":"1년","value":1.6423},{"label":"3년","value":-0.0626},{"label":"5년","value":-0.4835}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":124772204502,"operatingIncome":-2497485179,"netIncome":-21635992104,"controllingNetIncome":-21473107254,"ebitda":13392610723,"fcff":-11562414990,"cfo":-9812083661,"capex":3491370321,"totalAssets":179113947371,"totalLiabilities":110553832189,"totalEquity":68560115182,"cash":6526724090,"totalDebt":26565652690},{"fiscalYear":2019,"statement":"연결","revenue":72769410676,"operatingIncome":-29598747291,"netIncome":-46059977348,"controllingNetIncome":-45098864814,"ebitda":-642559395,"fcff":1974173177,"cfo":8012780083,"capex":7343083301,"totalAssets":117798197633,"totalLiabilities":89733582008,"totalEquity":28064615625,"cash":5853129951,"totalDebt":23173702300},{"fiscalYear":2020,"statement":"연결","revenue":44278597847,"operatingIncome":-14446301974,"netIncome":-25803273658,"controllingNetIncome":-25284313713,"ebitda":-9485718088,"fcff":-6173085187,"cfo":-3184088383,"capex":4044572301,"totalAssets":104198043734,"totalLiabilities":53851106134,"totalEquity":50346937600,"cash":32432435592,"totalDebt":14314918508},{"fiscalYear":2021,"statement":"연결","revenue":71623429312,"operatingIncome":4099278921,"netIncome":3646955693,"controllingNetIncome":3727094660,"ebitda":6733627757,"fcff":8852635691,"cfo":10379401392,"capex":1991903303,"totalAssets":98823285998,"totalLiabilities":36616070120,"totalEquity":62207215878,"cash":23743825673,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":54726444533,"operatingIncome":-7101225896,"netIncome":-8318195723,"controllingNetIncome":-8319575715,"ebitda":1372416895,"fcff":-2357649261,"cfo":1162254141,"capex":4500457968,"totalAssets":91737954655,"totalLiabilities":30791098568,"totalEquity":60946856087,"cash":16624983978,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":44294520242,"operatingIncome":-11774175563,"netIncome":-11236781231,"controllingNetIncome":-11237353428,"ebitda":null,"fcff":-2287756371,"cfo":-1792299824,"capex":981453150,"totalAssets":84411307580,"totalLiabilities":29187474545,"totalEquity":55223833035,"cash":15284490672,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":41689699551,"operatingIncome":-7351590541,"netIncome":-6009261460,"controllingNetIncome":-6008644590,"ebitda":null,"fcff":-1783045926,"cfo":4179300257,"capex":6584226907,"totalAssets":91151470613,"totalLiabilities":42044127753,"totalEquity":49107342860,"cash":22430337639,"totalDebt":12402579291},{"fiscalYear":2025,"statement":"연결","revenue":40331425989,"operatingIncome":-12476369703,"netIncome":-11576835378,"controllingNetIncome":-10598725221,"ebitda":-8006363492,"fcff":-17866479153,"cfo":-8867724201,"capex":9854198536,"totalAssets":95950653324,"totalLiabilities":52238900865,"totalEquity":43711752459,"cash":13979054279,"totalDebt":16746364614}],"quarterly":[{"stockCode":"049080","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6270920774,"operatingIncome":-4509192119,"netIncome":-4119709887,"prevYearRevenue":7375795319,"prevYearOperatingIncome":-2383958575,"prevYearNetIncome":-2838159994,"source":"11014","updatedAt":"2026-08-26T22:29:56.179Z"},{"stockCode":"049080","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14013701090,"operatingIncome":-3277124408,"netIncome":-2190732053,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:56.180Z"},{"stockCode":"049080","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":7813024744,"operatingIncome":-4716777960,"netIncome":-3964568546,"prevYearRevenue":6808981667,"prevYearOperatingIncome":-2974453213,"prevYearNetIncome":-2924817058,"source":"11013","updatedAt":"2026-08-26T22:29:55.654Z"},{"stockCode":"049080","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":13683829038,"operatingIncome":-2375667498,"netIncome":-1606950633,"prevYearRevenue":13237822458,"prevYearOperatingIncome":-1715599963,"prevYearNetIncome":-2341576380,"source":"11012","updatedAt":"2026-08-26T22:29:55.895Z"}]}