{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/115610","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":"115610","name":"이미지스","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":1613,"marketCap":19063674397,"sharesOutstanding":11818769,"asOf":"2026-09-26T15:09:35.455Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.79,"psr":1.44,"evEbitda":null,"ev":16413858272,"fcff":-1626825669,"fcffYield":-0.0991,"roe":-0.2373,"revenueGrowth":{"y1":0.0183,"y3":-0.155,"y5":-0.0583},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.636Z"},"price":{"high52w":5562.3228,"low52w":1259,"fromHigh":-0.71,"returns":[{"label":"1개월","value":0.0988},{"label":"3개월","value":0.2812},{"label":"6개월","value":-0.4745},{"label":"1년","value":-0.3791},{"label":"3년","value":-0.8101},{"label":"5년","value":-0.7623}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":17067967172,"operatingIncome":-7407217985,"netIncome":null,"controllingNetIncome":-7378172299,"ebitda":null,"fcff":null,"cfo":-2396021706,"capex":null,"totalAssets":21449335568,"totalLiabilities":2162637444,"totalEquity":19286698124,"cash":1553786469,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":18952056853,"operatingIncome":-6449377372,"netIncome":null,"controllingNetIncome":-8016833960,"ebitda":null,"fcff":null,"cfo":-525943110,"capex":null,"totalAssets":14660412838,"totalLiabilities":2940703024,"totalEquity":11719709814,"cash":2087309374,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":17856445020,"operatingIncome":-3691032060,"netIncome":-4362284686,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-3970163842,"capex":null,"totalAssets":9982753209,"totalLiabilities":2498278081,"totalEquity":7484475128,"cash":2981123231,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":21320668621,"operatingIncome":560614984,"netIncome":882717282,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":944630006,"capex":null,"totalAssets":11595042045,"totalLiabilities":3011492730,"totalEquity":8583549315,"cash":3179376960,"totalDebt":66245094},{"fiscalYear":2022,"statement":"별도","revenue":21917076908,"operatingIncome":1551363628,"netIncome":1806425437,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":1901009883,"capex":null,"totalAssets":16571889810,"totalLiabilities":6059888333,"totalEquity":10512001477,"cash":5477834334,"totalDebt":80341766},{"fiscalYear":2023,"statement":"별도","revenue":16100183610,"operatingIncome":-2313092777,"netIncome":-4610901786,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":679930439,"capex":null,"totalAssets":22336713563,"totalLiabilities":16053358968,"totalEquity":6283354595,"cash":2519848110,"totalDebt":4401074451},{"fiscalYear":2024,"statement":"별도","revenue":12984837232,"operatingIncome":-5213933597,"netIncome":-3745630595,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-3327451145,"capex":null,"totalAssets":14437701265,"totalLiabilities":9593092147,"totalEquity":4844609118,"cash":7602096579,"totalDebt":4583212249},{"fiscalYear":2025,"statement":"별도","revenue":13222397763,"operatingIncome":-1987171358,"netIncome":-1836792589,"controllingNetIncome":null,"ebitda":-1647686695,"fcff":-1626825669,"cfo":-963890488,"capex":697856789,"totalAssets":13554900717,"totalLiabilities":2920301573,"totalEquity":10634599144,"cash":2786118497,"totalDebt":136302372}],"quarterly":[{"stockCode":"115610","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":3156915385,"operatingIncome":-596559527,"netIncome":-567665520,"prevYearRevenue":2935382374,"prevYearOperatingIncome":-1474937282,"prevYearNetIncome":-1666134720,"source":"11014","updatedAt":"2026-08-26T22:35:13.697Z"},{"stockCode":"115610","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":3457555896,"operatingIncome":-164166976,"netIncome":-246826967,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:13.700Z"},{"stockCode":"115610","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":3614008308,"operatingIncome":-489320872,"netIncome":-280018806,"prevYearRevenue":3275805462,"prevYearOperatingIncome":-629500749,"prevYearNetIncome":-93096616,"source":"11013","updatedAt":"2026-08-26T22:35:13.180Z"},{"stockCode":"115610","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":5070550365,"operatingIncome":-463507403,"netIncome":-344168426,"prevYearRevenue":3332121020,"prevYearOperatingIncome":-596944106,"prevYearNetIncome":-929203486,"source":"11012","updatedAt":"2026-08-26T22:35:13.434Z"}]}