{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/054180","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":"054180","name":"메디콕스","market":"KOSDAQ","sector":"선박 및 보트 건조업","lastPrice":2295,"marketCap":12686716395,"sharesOutstanding":5527981,"asOf":"2026-09-26T15:09:35.386Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.45,"evEbitda":null,"ev":21884120824,"fcff":-3371575994,"fcffYield":-0.1541,"roe":-0.2467,"revenueGrowth":{"y1":-0.08,"y3":0.0888,"y5":0.1171},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.986Z"},"price":{"high52w":2295,"low52w":2295,"fromHigh":0,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":0},{"label":"3년","value":-0.8333},{"label":"5년","value":-0.9785}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":13971222866,"operatingIncome":-862807396,"netIncome":-1784025390,"controllingNetIncome":null,"ebitda":80332978,"fcff":-2959944825,"cfo":-3326817252,"capex":257488976,"totalAssets":52453345824,"totalLiabilities":33951577643,"totalEquity":18501768181,"cash":1554925241,"totalDebt":30915252924},{"fiscalYear":2019,"statement":"연결","revenue":10353414535,"operatingIncome":-639453410,"netIncome":-2068065571,"controllingNetIncome":-2068065571,"ebitda":null,"fcff":-1557125511,"cfo":-1762939174,"capex":98049893,"totalAssets":59153079720,"totalLiabilities":37986683951,"totalEquity":21166395769,"cash":4956152762,"totalDebt":33811562155},{"fiscalYear":2020,"statement":"연결","revenue":16190177636,"operatingIncome":-4334769160,"netIncome":-8582863803,"controllingNetIncome":-8582863803,"ebitda":null,"fcff":-5298784415,"cfo":-4336221281,"capex":1428225782,"totalAssets":84890096506,"totalLiabilities":46991762785,"totalEquity":37898333721,"cash":3140321073,"totalDebt":42907158587},{"fiscalYear":2021,"statement":"연결","revenue":17449008689,"operatingIncome":-9346566522,"netIncome":-23937681036,"controllingNetIncome":-23934529076,"ebitda":-8262550541,"fcff":-8126782911,"cfo":-7244072868,"capex":1562592358,"totalAssets":102479249660,"totalLiabilities":36278583912,"totalEquity":66200665748,"cash":4191046371,"totalDebt":18796274073},{"fiscalYear":2022,"statement":"연결","revenue":21817103875,"operatingIncome":-12331973970,"netIncome":-42618622800,"controllingNetIncome":-42618622800,"ebitda":-9799125732,"fcff":-14829009421,"cfo":-9155856951,"capex":6467650510,"totalAssets":110434129068,"totalLiabilities":47194368974,"totalEquity":63239760094,"cash":2979326032,"totalDebt":16883104699},{"fiscalYear":2023,"statement":"연결","revenue":26875194687,"operatingIncome":-10658205039,"netIncome":-34426666729,"controllingNetIncome":-34426666729,"ebitda":null,"fcff":-9057279228,"cfo":-8891809473,"capex":496451202,"totalAssets":97759538581,"totalLiabilities":34455094631,"totalEquity":63304443950,"cash":1809975520,"totalDebt":15680566370},{"fiscalYear":2024,"statement":"연결","revenue":30611173608,"operatingIncome":-10045784844,"netIncome":-21434919775,"controllingNetIncome":-21808704794,"ebitda":null,"fcff":-5867101870,"cfo":-6633474015,"capex":366846065,"totalAssets":81419165352,"totalLiabilities":28973776103,"totalEquity":52445389249,"cash":1228463045,"totalDebt":18062565703},{"fiscalYear":2025,"statement":"연결","revenue":28160961888,"operatingIncome":-5746736518,"netIncome":-11895346336,"controllingNetIncome":-12281542233,"ebitda":-5207472633,"fcff":-3371575994,"cfo":-3432459986,"capex":774016011,"totalAssets":68254632291,"totalLiabilities":21145884700,"totalEquity":47108747591,"cash":376601607,"totalDebt":9574006036}],"quarterly":[{"stockCode":"054180","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6685124875,"operatingIncome":-923059706,"netIncome":-1917523076,"prevYearRevenue":7604771386,"prevYearOperatingIncome":-2241398484,"prevYearNetIncome":-3791003733,"source":"11014","updatedAt":"2026-08-26T22:35:39.291Z"},{"stockCode":"054180","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":6980619461,"operatingIncome":-1347164842,"netIncome":-3371120325,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:39.294Z"},{"stockCode":"054180","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6328734965,"operatingIncome":-1033266387,"netIncome":-1569309480,"prevYearRevenue":6820423775,"prevYearOperatingIncome":-2022890480,"prevYearNetIncome":-2882532364,"source":"11013","updatedAt":"2026-08-26T22:35:38.825Z"},{"stockCode":"054180","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6443043613,"operatingIncome":-1113544558,"netIncome":-1071545325,"prevYearRevenue":7674793777,"prevYearOperatingIncome":-1453621490,"prevYearNetIncome":-3724170571,"source":"11012","updatedAt":"2026-08-26T22:35:39.059Z"}]}