{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/084650","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":"084650","name":"랩지노믹스","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":500,"marketCap":37119995000,"sharesOutstanding":74239990,"asOf":"2026-09-26T15:09:35.422Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.25,"psr":0.42,"evEbitda":null,"ev":30358022252,"fcff":-30718681521,"fcffYield":-1.0119,"roe":-0.3518,"revenueGrowth":{"y1":0.0263,"y3":-0.1524,"y5":-0.059},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.486Z"},"price":{"high52w":2505,"low52w":500,"fromHigh":-0.8004,"returns":[{"label":"1개월","value":-0.1681},{"label":"3개월","value":-0.2837},{"label":"6개월","value":-0.6305},{"label":"1년","value":-0.7835},{"label":"3년","value":-0.8924},{"label":"5년","value":-0.9084}]},"dividends":[{"fiscalYear":2021,"dps":300,"yieldPct":1.2,"payoutPct":3.9}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":27538726681,"operatingIncome":-2082163566,"netIncome":-3972844225,"controllingNetIncome":null,"ebitda":2340412189,"fcff":-12248713,"cfo":null,"capex":2027458410,"totalAssets":47094425547,"totalLiabilities":16992306360,"totalEquity":30102119187,"cash":399070519,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":33175358671,"operatingIncome":1082182365,"netIncome":962421557,"controllingNetIncome":null,"ebitda":2644883584,"fcff":96258167,"cfo":null,"capex":1920666882,"totalAssets":49477979240,"totalLiabilities":19060531741,"totalEquity":30417447499,"cash":1996759309,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":119478053821,"operatingIncome":54906104155,"netIncome":42763533861,"controllingNetIncome":42766441515,"ebitda":57888319994,"fcff":46211424600,"cfo":null,"capex":1515019763,"totalAssets":109363615822,"totalLiabilities":27723228405,"totalEquity":81640387417,"cash":37834017618,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":202407363611,"operatingIncome":104518298192,"netIncome":83854993826,"controllingNetIncome":83854993826,"ebitda":107515484147,"fcff":51638814460,"cfo":65361945929,"capex":13814517744,"totalAssets":204286591536,"totalLiabilities":45865313404,"totalEquity":158421278132,"cash":70528429090,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":144772745632,"operatingIncome":66205859914,"netIncome":47925960228,"controllingNetIncome":48397233067,"ebitda":69072974495,"fcff":31001770574,"cfo":68954535336,"capex":38329806032,"totalAssets":250652717024,"totalLiabilities":40142378194,"totalEquity":210510338830,"cash":98510558348,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":73126594647,"operatingIncome":-6794086299,"netIncome":-5245806989,"controllingNetIncome":-4673917770,"ebitda":null,"fcff":-7729709238,"cfo":-3826988579,"capex":5196310827,"totalAssets":313457035503,"totalLiabilities":85314336888,"totalEquity":228142698615,"cash":42324108376,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":85898310580,"operatingIncome":-18490511780,"netIncome":-23904093010,"controllingNetIncome":-23795979491,"ebitda":null,"fcff":-16166471187,"cfo":-12994546078,"capex":4547438489,"totalAssets":295662131511,"totalLiabilities":79347973546,"totalEquity":216314157965,"cash":24510269664,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":88161338250,"operatingIncome":-53516541797,"netIncome":-64374532597,"controllingNetIncome":-64374532597,"ebitda":-37450305970,"fcff":-30718681521,"cfo":-30536264042,"capex":1663040045,"totalAssets":230149433349,"totalLiabilities":80527296935,"totalEquity":149622136414,"cash":6761972748,"totalDebt":null}],"quarterly":[{"stockCode":"084650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":23041048608,"operatingIncome":-2115243533,"netIncome":-3480670325,"prevYearRevenue":21648440954,"prevYearOperatingIncome":-3811203015,"prevYearNetIncome":-2709470847,"source":"11014","updatedAt":"2026-08-26T22:31:25.557Z"},{"stockCode":"084650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":20919656072,"operatingIncome":-25520713671,"netIncome":-40868420669,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:25.560Z"},{"stockCode":"084650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17928401874,"operatingIncome":-4177818745,"netIncome":-4708392622,"prevYearRevenue":21899302035,"prevYearOperatingIncome":-5715653658,"prevYearNetIncome":-5375256878,"source":"11013","updatedAt":"2026-08-26T22:31:25.022Z"},{"stockCode":"084650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15751314297,"operatingIncome":-6865526879,"netIncome":-2537791443,"prevYearRevenue":22301331535,"prevYearOperatingIncome":-20164930935,"prevYearNetIncome":-14650184725,"source":"11012","updatedAt":"2026-08-26T22:31:25.310Z"}]}