{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/064520","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":"064520","name":"테크엘","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":1470,"marketCap":32856061140,"sharesOutstanding":22351062,"asOf":"2026-09-26T15:09:35.397Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":1.81,"evEbitda":null,"ev":-13495362701,"fcff":-2033894393,"fcffYield":null,"roe":-0.0481,"revenueGrowth":{"y1":-0.2827,"y3":-0.0422,"y5":-0.0462},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.869Z"},"price":{"high52w":1987,"low52w":1404,"fromHigh":-0.2602,"returns":[{"label":"1개월","value":-0.0128},{"label":"3개월","value":-0.0679},{"label":"6개월","value":-0.1343},{"label":"1년","value":-0.2557},{"label":"3년","value":-0.6297},{"label":"5년","value":-0.737}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":92979654999,"operatingIncome":-22867358573,"netIncome":-28831043141,"controllingNetIncome":-28746122910,"ebitda":-19111898124,"fcff":548165488,"cfo":-505206828,"capex":515728005,"totalAssets":78019141326,"totalLiabilities":62811204189,"totalEquity":15207937137,"cash":5753580581,"totalDebt":47145164000},{"fiscalYear":2019,"statement":"연결","revenue":39481096292,"operatingIncome":-14761520156,"netIncome":-12929168894,"controllingNetIncome":-12711008772,"ebitda":-12065219346,"fcff":1119125906,"cfo":126433396,"capex":88611795,"totalAssets":76832469632,"totalLiabilities":38811963065,"totalEquity":38020506567,"cash":37957266205,"totalDebt":30358744849},{"fiscalYear":2020,"statement":"연결","revenue":22987923175,"operatingIncome":-5300543611,"netIncome":-17506148831,"controllingNetIncome":-17506148831,"ebitda":3689962660,"fcff":-14893348201,"cfo":-14816497800,"capex":246412500,"totalAssets":41711131156,"totalLiabilities":9425008899,"totalEquity":32286122257,"cash":3368463105,"totalDebt":3000000000},{"fiscalYear":2021,"statement":"연결","revenue":42157381087,"operatingIncome":971610370,"netIncome":810118520,"controllingNetIncome":810118520,"ebitda":null,"fcff":-12394151441,"cfo":-11136197651,"capex":1403709100,"totalAssets":63655532525,"totalLiabilities":18470115974,"totalEquity":45185416551,"cash":7602388487,"totalDebt":1531689372},{"fiscalYear":2022,"statement":"연결","revenue":20655878766,"operatingIncome":-3805369952,"netIncome":-6027822555,"controllingNetIncome":-6027822555,"ebitda":-3685938128,"fcff":9865240748,"cfo":9698316607,"capex":63000000,"totalAssets":89437565103,"totalLiabilities":37047969291,"totalEquity":52389595812,"cash":46379713561,"totalDebt":9921771102},{"fiscalYear":2023,"statement":"별도","revenue":21928276515,"operatingIncome":-4543780279,"netIncome":5504254842,"controllingNetIncome":5185605649,"ebitda":5223280659,"fcff":-5416280424,"cfo":4763655132,"capex":10791781886,"totalAssets":110045505082,"totalLiabilities":29204304512,"totalEquity":80841200570,"cash":63784992917,"totalDebt":0},{"fiscalYear":2024,"statement":"연결","revenue":25301712621,"operatingIncome":-375456095,"netIncome":-472095276,"controllingNetIncome":-472095276,"ebitda":3807832570,"fcff":-3350843548,"cfo":3291744906,"capex":6901135765,"totalAssets":104152435078,"totalLiabilities":4763259906,"totalEquity":99389175172,"cash":52051496393,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":18149684065,"operatingIncome":-5603781420,"netIncome":-4665162841,"controllingNetIncome":-4665162841,"ebitda":null,"fcff":-2033894393,"cfo":-413427852,"capex":1623978660,"totalAssets":100320069500,"totalLiabilities":5744662832,"totalEquity":94575406668,"cash":46351423841,"totalDebt":null}],"quarterly":[{"stockCode":"064520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4498421658,"operatingIncome":-1153202812,"netIncome":-408063542,"prevYearRevenue":5020951662,"prevYearOperatingIncome":-398848206,"prevYearNetIncome":-313967117,"source":"11014","updatedAt":"2026-08-26T22:32:41.052Z"},{"stockCode":"064520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":4784115813,"operatingIncome":-1958779834,"netIncome":-1287743904,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:41.057Z"},{"stockCode":"064520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2674560166,"operatingIncome":-1808657202,"netIncome":-436690712,"prevYearRevenue":4886813964,"prevYearOperatingIncome":-1026410771,"prevYearNetIncome":-600806333,"source":"11013","updatedAt":"2026-08-26T22:32:40.542Z"},{"stockCode":"064520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1769325410,"operatingIncome":-1660639283,"netIncome":178295993,"prevYearRevenue":3980332630,"prevYearOperatingIncome":-1465388003,"prevYearNetIncome":-2368549062,"source":"11012","updatedAt":"2026-08-26T22:32:40.810Z"}]}