{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/076610","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":"076610","name":"해성옵틱스","market":"KOSDAQ","sector":"사진장비 및 광학기기 제조업","lastPrice":1138,"marketCap":69320167278,"sharesOutstanding":60914031,"asOf":"2026-09-26T15:09:35.413Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":3.73,"psr":0.43,"evEbitda":null,"ev":90600998567,"fcff":-2069140829,"fcffYield":-0.0228,"roe":-0.5971,"revenueGrowth":{"y1":0.4773,"y3":-0.0071,"y5":-0.0545},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.524Z"},"price":{"high52w":2785,"low52w":494,"fromHigh":-0.5914,"returns":[{"label":"1개월","value":-0.1333},{"label":"3개월","value":0.1391},{"label":"6개월","value":-0.3057},{"label":"1년","value":1.0579},{"label":"3년","value":-0.4182},{"label":"5년","value":-0.7623}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":204023159949,"operatingIncome":-6169576842,"netIncome":-9379909901,"controllingNetIncome":-9336493071,"ebitda":12809513253,"fcff":13810086079,"cfo":24924056265,"capex":11113970186,"totalAssets":195966108993,"totalLiabilities":148690079008,"totalEquity":47276029985,"cash":10711409474,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":349099205834,"operatingIncome":841108310,"netIncome":-11239789545,"controllingNetIncome":-11137812577,"ebitda":20165066427,"fcff":-13867428639,"cfo":-9152073858,"capex":4715354781,"totalAssets":186814570085,"totalLiabilities":125919011132,"totalEquity":60895558953,"cash":7599860366,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":212237537393,"operatingIncome":-40446972465,"netIncome":-47815652412,"controllingNetIncome":-47828081861,"ebitda":-21897313005,"fcff":17584876413,"cfo":24248758111,"capex":6663881698,"totalAssets":117784129633,"totalLiabilities":101099621127,"totalEquity":16684508506,"cash":6467809011,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":140844995312,"operatingIncome":-7406664854,"netIncome":-38071056496,"controllingNetIncome":-38091071174,"ebitda":7549607158,"fcff":null,"cfo":-45213441901,"capex":null,"totalAssets":99447001519,"totalLiabilities":49814350991,"totalEquity":49632650528,"cash":22100156627,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":163806220242,"operatingIncome":-5119277444,"netIncome":-17374331464,"controllingNetIncome":-16085631120,"ebitda":716017455,"fcff":-9931102464,"cfo":-9375551464,"capex":555551000,"totalAssets":77786630528,"totalLiabilities":41260328999,"totalEquity":36526301529,"cash":4460348176,"totalDebt":20909525257},{"fiscalYear":2023,"statement":"연결","revenue":121168837228,"operatingIncome":3992341370,"netIncome":-2139561015,"controllingNetIncome":-1358604861,"ebitda":9286850524,"fcff":11397814170,"cfo":12272663170,"capex":874849000,"totalAssets":116101303172,"totalLiabilities":72680221092,"totalEquity":43421082080,"cash":8310366159,"totalDebt":36103463777},{"fiscalYear":2024,"statement":"연결","revenue":108529760932,"operatingIncome":-13393025046,"netIncome":null,"controllingNetIncome":-27835466823,"ebitda":-5163934984,"fcff":-7433249887,"cfo":-6739040887,"capex":694209000,"totalAssets":117251723497,"totalLiabilities":97835140688,"totalEquity":19416582809,"cash":9608695228,"totalDebt":27381503547},{"fiscalYear":2025,"statement":"연결","revenue":160334996562,"operatingIncome":-6736974833,"netIncome":null,"controllingNetIncome":-8605937574,"ebitda":-355682912,"fcff":-2069140829,"cfo":-721855103,"capex":1347285726,"totalAssets":145775808637,"totalLiabilities":117524974430,"totalEquity":28250834207,"cash":12494998928,"totalDebt":33775830217}],"quarterly":[{"stockCode":"076610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":42306314670,"operatingIncome":-2053030135,"netIncome":null,"prevYearRevenue":25181121718,"prevYearOperatingIncome":-5183628249,"prevYearNetIncome":null,"source":"11014","updatedAt":"2026-08-26T22:28:31.795Z"},{"stockCode":"076610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":54931949410,"operatingIncome":675773706,"netIncome":null,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:31.798Z"},{"stockCode":"076610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":69497852520,"operatingIncome":703765862,"netIncome":null,"prevYearRevenue":30878367876,"prevYearOperatingIncome":-3237127479,"prevYearNetIncome":null,"source":"11013","updatedAt":"2026-08-26T22:28:31.262Z"},{"stockCode":"076610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":55887149871,"operatingIncome":405852009,"netIncome":null,"prevYearRevenue":32218364606,"prevYearOperatingIncome":-2122590925,"prevYearNetIncome":null,"source":"11012","updatedAt":"2026-08-26T22:28:31.501Z"}]}