{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/161580","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":"161580","name":"필옵틱스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":32150,"marketCap":753668241050,"sharesOutstanding":23442247,"asOf":"2026-09-26T15:09:35.475Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":6.48,"psr":7.29,"evEbitda":null,"ev":729692829119,"fcff":-4744079990,"fcffYield":-0.0065,"roe":-0.1467,"revenueGrowth":{"y1":-0.7483,"y3":-0.3019,"y5":-0.1135},"operatingIncomeGrowth":{"y1":-3.5291,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.352Z"},"price":{"high52w":63000,"low52w":20150,"fromHigh":-0.4897,"returns":[{"label":"1개월","value":0.1482},{"label":"3개월","value":-0.0735},{"label":"6개월","value":-0.1861},{"label":"1년","value":-0.0761},{"label":"3년","value":2.0736},{"label":"5년","value":2.1063}]},"dividends":[{"fiscalYear":2023,"dps":2502,"yieldPct":23.07,"payoutPct":null},{"fiscalYear":2022,"dps":35,"yieldPct":0.49,"payoutPct":null},{"fiscalYear":2020,"dps":50,"yieldPct":0.36,"payoutPct":24.13},{"fiscalYear":2017,"dps":300,"yieldPct":0.99,"payoutPct":9.94}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":55515163442,"operatingIncome":-27820786797,"netIncome":-27466777366,"controllingNetIncome":-27466777366,"ebitda":-24445570234,"fcff":-57959326421,"cfo":-48260068899,"capex":9738153196,"totalAssets":189034617307,"totalLiabilities":123022822406,"totalEquity":66011794901,"cash":15501626647,"totalDebt":59966713392},{"fiscalYear":2019,"statement":"연결","revenue":140395326738,"operatingIncome":-14922776539,"netIncome":-16001293836,"controllingNetIncome":-16001293836,"ebitda":null,"fcff":-19163605967,"cfo":-8373188994,"capex":11902646606,"totalAssets":191044737988,"totalLiabilities":132795981004,"totalEquity":58248756984,"cash":7665843913,"totalDebt":60024623115},{"fiscalYear":2020,"statement":"연결","revenue":188890116710,"operatingIncome":1794118956,"netIncome":4296238604,"controllingNetIncome":4641568100,"ebitda":6996941029,"fcff":7581602717,"cfo":41507582826,"capex":33952851086,"totalAssets":318079390471,"totalLiabilities":229248886749,"totalEquity":88830503722,"cash":80035674775,"totalDebt":81851011613},{"fiscalYear":2021,"statement":"연결","revenue":230791827975,"operatingIncome":-10525310027,"netIncome":-10288532930,"controllingNetIncome":-11431794365,"ebitda":null,"fcff":-90604612524,"cfo":-67705504482,"capex":23079705619,"totalAssets":277020513352,"totalLiabilities":190702398661,"totalEquity":86318114691,"cash":30040039670,"totalDebt":74930416167},{"fiscalYear":2022,"statement":"연결","revenue":303987727889,"operatingIncome":18085152488,"netIncome":-5154412365,"controllingNetIncome":-5899054550,"ebitda":21610042501,"fcff":-35350126148,"cfo":-28725534420,"capex":8261344436,"totalAssets":323348556067,"totalLiabilities":241763000970,"totalEquity":81585555097,"cash":18576510546,"totalDebt":100982089973},{"fiscalYear":2023,"statement":"연결","revenue":300001066109,"operatingIncome":10265296884,"netIncome":-43359457048,"controllingNetIncome":-43219253377,"ebitda":15341498116,"fcff":81475927904,"cfo":111093907453,"capex":32342432960,"totalAssets":450911369941,"totalLiabilities":274054933670,"totalEquity":176856436271,"cash":147658542931,"totalDebt":66318898311},{"fiscalYear":2024,"statement":"연결","revenue":410893768511,"operatingIncome":13796035047,"netIncome":28841292819,"controllingNetIncome":21476684847,"ebitda":19385855936,"fcff":-51361172109,"cfo":-39394562544,"capex":11966609565,"totalAssets":382748068787,"totalLiabilities":183263878461,"totalEquity":199484190326,"cash":84951204807,"totalDebt":65551200930},{"fiscalYear":2025,"statement":"연결","revenue":103440867014,"operatingIncome":-34892060535,"netIncome":-26429550668,"controllingNetIncome":-17013671626,"ebitda":-27333038800,"fcff":-4744079990,"cfo":9523880996,"capex":14267960986,"totalAssets":383483112083,"totalLiabilities":191827667186,"totalEquity":191655444897,"cash":113873986608,"totalDebt":89898574677}],"quarterly":[{"stockCode":"161580","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10517940549,"operatingIncome":-9563864266,"netIncome":-8105892800,"prevYearRevenue":70525638541,"prevYearOperatingIncome":-2801537753,"prevYearNetIncome":-3256903021,"source":"11014","updatedAt":"2026-08-26T22:21:17.430Z"},{"stockCode":"161580","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":26440899631,"operatingIncome":-13659161056,"netIncome":-4327985168,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:17.433Z"},{"stockCode":"161580","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10973443550,"operatingIncome":-5351388648,"netIncome":-12533741702,"prevYearRevenue":32674424790,"prevYearOperatingIncome":-3220865632,"prevYearNetIncome":-4672809421,"source":"11013","updatedAt":"2026-08-26T22:21:16.696Z"},{"stockCode":"161580","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8196676115,"operatingIncome":-15176871033,"netIncome":-3368230278,"prevYearRevenue":33807602044,"prevYearOperatingIncome":-8448169581,"prevYearNetIncome":-4102863280,"source":"11012","updatedAt":"2026-08-26T22:21:17.122Z"}]}