{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086040","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":"086040","name":"바이오톡스텍","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":2290,"marketCap":36544385630,"sharesOutstanding":15958247,"asOf":"2026-09-26T15:09:35.424Z"},"valuation":{"fiscalYear":2025,"per":31.43,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.91,"psr":0.78,"evEbitda":null,"ev":55796649007,"fcff":5699401127,"fcffYield":0.1021,"roe":0.029,"revenueGrowth":{"y1":0.1373,"y3":0.0803,"y5":0.1221},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.730Z"},"price":{"high52w":3925,"low52w":1983,"fromHigh":-0.4166,"returns":[{"label":"1개월","value":-0.0576},{"label":"3개월","value":0.1548},{"label":"6개월","value":-0.2888},{"label":"1년","value":-0.2601},{"label":"3년","value":-0.6676},{"label":"5년","value":-0.7602}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":32582096444,"operatingIncome":1653622914,"netIncome":3486981807,"controllingNetIncome":3624213225,"ebitda":5513937433,"fcff":1196049682,"cfo":3061197861,"capex":2318545992,"totalAssets":63135802743,"totalLiabilities":27386459813,"totalEquity":35749342930,"cash":6218423603,"totalDebt":16763839000},{"fiscalYear":2019,"statement":"연결","revenue":25853847441,"operatingIncome":-130820422,"netIncome":-1705403962,"controllingNetIncome":-1581828051,"ebitda":6987380440,"fcff":1439729814,"cfo":1443848473,"capex":449344549,"totalAssets":60175524308,"totalLiabilities":28980519317,"totalEquity":31195004991,"cash":5376871822,"totalDebt":17176333100},{"fiscalYear":2020,"statement":"연결","revenue":26428629520,"operatingIncome":537461867,"netIncome":2366849833,"controllingNetIncome":2613630991,"ebitda":1884864154,"fcff":2350605406,"cfo":4563710545,"capex":2540188716,"totalAssets":63654913542,"totalLiabilities":29373330017,"totalEquity":34281583525,"cash":2747288789,"totalDebt":16981204800},{"fiscalYear":2021,"statement":"연결","revenue":34086706248,"operatingIncome":4157181174,"netIncome":6979793252,"controllingNetIncome":7114102837,"ebitda":8533877813,"fcff":-3287851918,"cfo":4346249440,"capex":7956409384,"totalAssets":90740894971,"totalLiabilities":48891533499,"totalEquity":41849361472,"cash":18592107583,"totalDebt":26752740482},{"fiscalYear":2022,"statement":"연결","revenue":37291741895,"operatingIncome":800048038,"netIncome":1511670222,"controllingNetIncome":2725197880,"ebitda":null,"fcff":-31442723251,"cfo":-1309097490,"capex":30785332055,"totalAssets":125700377356,"totalLiabilities":81333510340,"totalEquity":44366867016,"cash":12699910520,"totalDebt":35349867400},{"fiscalYear":2023,"statement":"연결","revenue":32630975729,"operatingIncome":-8187050049,"netIncome":-8950335753,"controllingNetIncome":-4877634577,"ebitda":-3556589255,"fcff":-19676813297,"cfo":-16238217348,"capex":4882718758,"totalAssets":147036241643,"totalLiabilities":98801411149,"totalEquity":48234830494,"cash":27479365514,"totalDebt":43832443800},{"fiscalYear":2024,"statement":"연결","revenue":41341487921,"operatingIncome":-8878598647,"netIncome":-12657042300,"controllingNetIncome":-6427237038,"ebitda":-4901922152,"fcff":-7928682502,"cfo":-7120226644,"capex":2381253846,"totalAssets":136191119441,"totalLiabilities":101665656163,"totalEquity":34525463278,"cash":11370248210,"totalDebt":42192686400},{"fiscalYear":2025,"statement":"연결","revenue":47016636307,"operatingIncome":-4809780531,"netIncome":-1573458618,"controllingNetIncome":1162772808,"ebitda":-767667881,"fcff":5699401127,"cfo":6636142962,"capex":2232089218,"totalAssets":131606845930,"totalLiabilities":99675535883,"totalEquity":31931310047,"cash":18632317523,"totalDebt":37884580900}],"quarterly":[{"stockCode":"086040","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":11901296763,"operatingIncome":-1363580969,"netIncome":4455654297,"prevYearRevenue":11121681941,"prevYearOperatingIncome":-2030519099,"prevYearNetIncome":-2865383458,"source":"11014","updatedAt":"2026-08-26T22:32:01.196Z"},{"stockCode":"086040","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14245885393,"operatingIncome":-97589843,"netIncome":-1972781823,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:01.199Z"},{"stockCode":"086040","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11865656877,"operatingIncome":-1821772121,"netIncome":-2708856672,"prevYearRevenue":11245954644,"prevYearOperatingIncome":-1420164378,"prevYearNetIncome":-2056523630,"source":"11013","updatedAt":"2026-08-26T22:32:00.644Z"},{"stockCode":"086040","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14463102886,"operatingIncome":-182172291,"netIncome":-6894366459,"prevYearRevenue":9623499507,"prevYearOperatingIncome":-1928445341,"prevYearNetIncome":-1999807462,"source":"11012","updatedAt":"2026-08-26T22:32:00.958Z"}]}