{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/090710","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":"090710","name":"휴림로봇","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":6400,"marketCap":765177785600,"sharesOutstanding":119559029,"asOf":"2026-09-26T15:09:35.431Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":6,"psr":4.55,"evEbitda":null,"ev":772891421810,"fcff":-22260904418,"fcffYield":-0.0288,"roe":-0.1342,"revenueGrowth":{"y1":0.2645,"y3":0.4477,"y5":0.5202},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.345Z"},"price":{"high52w":21500,"low52w":3145,"fromHigh":-0.7023,"returns":[{"label":"1개월","value":-0.0303},{"label":"3개월","value":-0.1375},{"label":"6개월","value":-0.5046},{"label":"1년","value":1.0189},{"label":"3년","value":0.4726},{"label":"5년","value":1.5994}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":30729831152,"operatingIncome":-8062766139,"netIncome":-19026770757,"controllingNetIncome":-19026770757,"ebitda":-6920043130,"fcff":-10562026257,"cfo":-8532451482,"capex":2167470164,"totalAssets":45580695166,"totalLiabilities":20135084754,"totalEquity":25445610412,"cash":1256086844,"totalDebt":7960886534},{"fiscalYear":2019,"statement":"연결","revenue":17620759665,"operatingIncome":-5172777280,"netIncome":-9519403684,"controllingNetIncome":-9335043446,"ebitda":-3978134587,"fcff":1280688647,"cfo":1730494448,"capex":479812225,"totalAssets":42734247026,"totalLiabilities":14263432025,"totalEquity":28470815001,"cash":5186523756,"totalDebt":5543536620},{"fiscalYear":2020,"statement":"연결","revenue":20729242425,"operatingIncome":-8908435486,"netIncome":40983955742,"controllingNetIncome":41001228928,"ebitda":-8189601369,"fcff":-16650021241,"cfo":-11040435525,"capex":6618258904,"totalAssets":135740118691,"totalLiabilities":59898682593,"totalEquity":75841436098,"cash":28030800739,"totalDebt":9107464023},{"fiscalYear":2021,"statement":"연결","revenue":30670497313,"operatingIncome":-3744447160,"netIncome":-39221439944,"controllingNetIncome":-39032603672,"ebitda":-3128251697,"fcff":-4307033376,"cfo":-4201722928,"capex":983470531,"totalAssets":97329145005,"totalLiabilities":25118318188,"totalEquity":72210826817,"cash":14483623323,"totalDebt":8597502217},{"fiscalYear":2022,"statement":"연결","revenue":55474362631,"operatingIncome":-7468016309,"netIncome":-11939139936,"controllingNetIncome":-16627259403,"ebitda":null,"fcff":-5651755925,"cfo":-4398773575,"capex":1785430812,"totalAssets":114484202819,"totalLiabilities":33533181493,"totalEquity":80951021326,"cash":24403407840,"totalDebt":6271281710},{"fiscalYear":2023,"statement":"연결","revenue":82665225759,"operatingIncome":-1862126821,"netIncome":681571531,"controllingNetIncome":-3843709939,"ebitda":null,"fcff":7013595800,"cfo":7640535420,"capex":1991563655,"totalAssets":116854180181,"totalLiabilities":24669399372,"totalEquity":92184780809,"cash":25041045945,"totalDebt":3643198581},{"fiscalYear":2024,"statement":"연결","revenue":133097920524,"operatingIncome":-4938399556,"netIncome":-9391668256,"controllingNetIncome":-5236825641,"ebitda":null,"fcff":-34933977197,"cfo":-30812177542,"capex":5043485466,"totalAssets":334935432412,"totalLiabilities":122545868366,"totalEquity":212389564046,"cash":45898978356,"totalDebt":24874845972},{"fiscalYear":2025,"statement":"연결","revenue":168304789069,"operatingIncome":-17322068508,"netIncome":-30079139806,"controllingNetIncome":-16899980058,"ebitda":-10799885756,"fcff":-22260904418,"cfo":-23016768947,"capex":1574023256,"totalAssets":276740783001,"totalLiabilities":73446845891,"totalEquity":203293937110,"cash":16002915272,"totalDebt":23716551482}],"quarterly":[{"stockCode":"090710","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":40467328653,"operatingIncome":-3183371281,"netIncome":-4792358325,"prevYearRevenue":23246685138,"prevYearOperatingIncome":-1962044933,"prevYearNetIncome":-9278177545,"source":"11014","updatedAt":"2026-08-26T22:20:55.698Z"},{"stockCode":"090710","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":24587546051,"operatingIncome":-15867128259,"netIncome":-25154565652,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:55.700Z"},{"stockCode":"090710","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":30015744235,"operatingIncome":-4572482082,"netIncome":-662589741,"prevYearRevenue":50627911794,"prevYearOperatingIncome":774749788,"prevYearNetIncome":-485657681,"source":"11013","updatedAt":"2026-08-26T22:20:55.194Z"},{"stockCode":"090710","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25443658468,"operatingIncome":-5301195912,"netIncome":-7590786857,"prevYearRevenue":52622002571,"prevYearOperatingIncome":953681244,"prevYearNetIncome":353441852,"source":"11012","updatedAt":"2026-08-26T22:20:55.438Z"}]}