{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/084990","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":"084990","name":"헬릭스미스","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":2980,"marketCap":137356535060,"sharesOutstanding":46092797,"asOf":"2026-09-26T15:09:35.423Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.97,"psr":52.87,"evEbitda":null,"ev":105570306048,"fcff":-7159934637,"fcffYield":-0.0678,"roe":-0.0031,"revenueGrowth":{"y1":-0.4777,"y3":-0.0246,"y5":-0.096},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.409Z"},"price":{"high52w":9470,"low52w":2805,"fromHigh":-0.6853,"returns":[{"label":"1개월","value":0.0034},{"label":"3개월","value":-0.1902},{"label":"6개월","value":-0.628},{"label":"1년","value":-0.5201},{"label":"3년","value":-0.3227},{"label":"5년","value":-0.8796}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":5280860221,"operatingIncome":-21203498826,"netIncome":-30521894368,"controllingNetIncome":-28728935734,"ebitda":-20304883537,"fcff":-64366668949,"cfo":-13456092710,"capex":51173230736,"totalAssets":284235779247,"totalLiabilities":146241026046,"totalEquity":137994753201,"cash":36409514198,"totalDebt":80042517284},{"fiscalYear":2019,"statement":"연결","revenue":4454515603,"operatingIncome":-41733788624,"netIncome":-108359903059,"controllingNetIncome":-107036905258,"ebitda":-36929484493,"fcff":-96310596538,"cfo":-41067647406,"capex":56290321197,"totalAssets":371438506458,"totalLiabilities":172372699534,"totalEquity":199065806924,"cash":47573623467,"totalDebt":124043070578},{"fiscalYear":2020,"statement":"연결","revenue":4304348896,"operatingIncome":-71100610132,"netIncome":-85584138023,"controllingNetIncome":-82856513815,"ebitda":-59011505975,"fcff":-62206076185,"cfo":-48010375715,"capex":16479032792,"totalAssets":478137237730,"totalLiabilities":197780491784,"totalEquity":280356745946,"cash":192300715778,"totalDebt":76585404302},{"fiscalYear":2021,"statement":"연결","revenue":2316243855,"operatingIncome":-48518323592,"netIncome":-52648378043,"controllingNetIncome":-50937941873,"ebitda":-39230197437,"fcff":-48056129746,"cfo":-38164128363,"capex":11713689533,"totalAssets":282500918861,"totalLiabilities":57368412918,"totalEquity":225132505943,"cash":42381906753,"totalDebt":22174232525},{"fiscalYear":2022,"statement":"연결","revenue":2799607474,"operatingIncome":-52579212448,"netIncome":-43064614533,"controllingNetIncome":-43538298147,"ebitda":-42134787295,"fcff":-44225965249,"cfo":-40740933289,"capex":4035711955,"totalAssets":254061826024,"totalLiabilities":37583550701,"totalEquity":216478275323,"cash":46395542619,"totalDebt":20570797285},{"fiscalYear":2023,"statement":"연결","revenue":4201622674,"operatingIncome":-35245452809,"netIncome":-64180411041,"controllingNetIncome":-64088431010,"ebitda":-547836031,"fcff":-31191036766,"cfo":null,"capex":254870000,"totalAssets":227279287342,"totalLiabilities":73557534707,"totalEquity":153721752635,"cash":44653320355,"totalDebt":20227720204},{"fiscalYear":2024,"statement":"연결","revenue":4973971890,"operatingIncome":-17954754544,"netIncome":-15486291754,"controllingNetIncome":-15471280148,"ebitda":-14393459701,"fcff":-955165298,"cfo":null,"capex":529300220,"totalAssets":148889638599,"totalLiabilities":6851971858,"totalEquity":142037666741,"cash":36840718479,"totalDebt":59445281},{"fiscalYear":2025,"statement":"연결","revenue":2598149668,"operatingIncome":-9898072049,"netIncome":-460120665,"controllingNetIncome":-434924370,"ebitda":-7901305121,"fcff":-7159934637,"cfo":-6898457427,"capex":261477210,"totalAssets":143196902028,"totalLiabilities":1673154833,"totalEquity":141523747195,"cash":31827123947,"totalDebt":40894935}],"quarterly":[{"stockCode":"084990","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":564704022,"operatingIncome":-2676753622,"netIncome":-1023695509,"prevYearRevenue":1802995151,"prevYearOperatingIncome":-5056965863,"prevYearNetIncome":-3800019703,"source":"11014","updatedAt":"2026-08-26T22:25:57.879Z"},{"stockCode":"084990","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":490238002,"operatingIncome":-2373601434,"netIncome":2868203885,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:57.882Z"},{"stockCode":"084990","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":554937407,"operatingIncome":-2197164903,"netIncome":-1405775265,"prevYearRevenue":930471490,"prevYearOperatingIncome":-2857519001,"prevYearNetIncome":-1535106108,"source":"11013","updatedAt":"2026-08-26T22:25:57.352Z"},{"stockCode":"084990","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":809963839,"operatingIncome":-2184091730,"netIncome":-2069898576,"prevYearRevenue":612736154,"prevYearOperatingIncome":-1990197992,"prevYearNetIncome":-769522933,"source":"11012","updatedAt":"2026-08-26T22:25:57.644Z"}]}