{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/109820","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":"109820","name":"진매트릭스","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":1588,"marketCap":32385100320,"sharesOutstanding":20393640,"asOf":"2026-09-26T15:09:35.451Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.85,"psr":3.04,"evEbitda":null,"ev":30173527597,"fcff":1316245605,"fcffYield":0.0436,"roe":-0.1,"revenueGrowth":{"y1":0.0623,"y3":-0.0173,"y5":-0.0772},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.280Z"},"price":{"high52w":2715,"low52w":1314,"fromHigh":-0.4151,"returns":[{"label":"1개월","value":0.0461},{"label":"3개월","value":0.1191},{"label":"6개월","value":-0.2158},{"label":"1년","value":-0.4162},{"label":"3년","value":-0.4742},{"label":"5년","value":-0.8569}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":4734901485,"operatingIncome":-2806390393,"netIncome":-3286742091,"controllingNetIncome":-3106661542,"ebitda":-2461202667,"fcff":-2945671851,"cfo":-2738141455,"capex":356090034,"totalAssets":31518642626,"totalLiabilities":20121445446,"totalEquity":11397197180,"cash":5373568505,"totalDebt":17900000000},{"fiscalYear":2019,"statement":"별도","revenue":5050418272,"operatingIncome":-2354697232,"netIncome":-1173032151,"controllingNetIncome":-8664393,"ebitda":-1945898893,"fcff":-2347752961,"cfo":-2278090285,"capex":191442628,"totalAssets":28455835934,"totalLiabilities":13206468096,"totalEquity":15249367838,"cash":5981944616,"totalDebt":10848858810},{"fiscalYear":2020,"statement":"별도","revenue":15901382099,"operatingIncome":2130635323,"netIncome":8029903043,"controllingNetIncome":null,"ebitda":2577616104,"fcff":4313535685,"cfo":4506085508,"capex":366558527,"totalAssets":38167715759,"totalLiabilities":4775068777,"totalEquity":33392646982,"cash":9212033037,"totalDebt":3627011674},{"fiscalYear":2021,"statement":"별도","revenue":12106152777,"operatingIncome":-1225046037,"netIncome":-987676789,"controllingNetIncome":null,"ebitda":-745093745,"fcff":3027593818,"cfo":3225296282,"capex":258215361,"totalAssets":39532094008,"totalLiabilities":7211197184,"totalEquity":32320896824,"cash":12478781996,"totalDebt":3634167847},{"fiscalYear":2022,"statement":"별도","revenue":11214478726,"operatingIncome":-1522926015,"netIncome":-8111332377,"controllingNetIncome":null,"ebitda":-996235285,"fcff":-1117828167,"cfo":-1023373614,"capex":172876444,"totalAssets":31902311804,"totalLiabilities":7716614588,"totalEquity":24185697216,"cash":4814338841,"totalDebt":3631735819},{"fiscalYear":2023,"statement":"별도","revenue":9814502688,"operatingIncome":-2548038790,"netIncome":-894937562,"controllingNetIncome":null,"ebitda":-1963411620,"fcff":-2399319926,"cfo":-2345791083,"capex":161199091,"totalAssets":31353937319,"totalLiabilities":8205695292,"totalEquity":23148242027,"cash":2169613135,"totalDebt":51769285},{"fiscalYear":2024,"statement":"별도","revenue":10018845652,"operatingIncome":-1641652319,"netIncome":-3748057576,"controllingNetIncome":null,"ebitda":-1049934872,"fcff":-108775019,"cfo":-200124313,"capex":33666363,"totalAssets":28458301302,"totalLiabilities":9230964851,"totalEquity":19227336451,"cash":1862854430,"totalDebt":45720409},{"fiscalYear":2025,"statement":"별도","revenue":10643335004,"operatingIncome":-679131166,"netIncome":-1834404223,"controllingNetIncome":null,"ebitda":-132675123,"fcff":1316245605,"cfo":1290367550,"capex":64541529,"totalAssets":27271330776,"totalLiabilities":9800184248,"totalEquity":17471146528,"cash":2269379530,"totalDebt":57806807}],"quarterly":[{"stockCode":"109820","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":2587595982,"operatingIncome":-109240853,"netIncome":265787746,"prevYearRevenue":2632283365,"prevYearOperatingIncome":-147767967,"prevYearNetIncome":-193440843,"source":"11014","updatedAt":"2026-08-26T22:32:59.980Z"},{"stockCode":"109820","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":2865638144,"operatingIncome":-190947406,"netIncome":-923261016,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:59.984Z"},{"stockCode":"109820","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":2518563874,"operatingIncome":-327201949,"netIncome":-221148732,"prevYearRevenue":2496275350,"prevYearOperatingIncome":-288227356,"prevYearNetIncome":-786363187,"source":"11013","updatedAt":"2026-08-26T22:32:59.436Z"},{"stockCode":"109820","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":2911084515,"operatingIncome":393376778,"netIncome":688755749,"prevYearRevenue":2693825528,"prevYearOperatingIncome":-90715551,"prevYearNetIncome":-390567766,"source":"11012","updatedAt":"2026-08-26T22:32:59.702Z"}]}