{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/175250","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":"175250","name":"아이큐어","market":"KOSDAQ","sector":"기타 화학제품 제조업","lastPrice":1780,"marketCap":109890644260,"sharesOutstanding":61736317,"asOf":"2026-09-26T15:09:35.477Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":4.17,"psr":1.32,"evEbitda":5.16,"ev":107050171291,"fcff":-6447370270,"fcffYield":-0.0602,"roe":-0.7919,"revenueGrowth":{"y1":0.2049,"y3":0.1199,"y5":-0.0155},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.444Z"},"price":{"high52w":2170,"low52w":1584,"fromHigh":-0.1797,"returns":[{"label":"1개월","value":-0.1797},{"label":"3개월","value":-0.1797},{"label":"6개월","value":-0.1797},{"label":"1년","value":-0.1797},{"label":"3년","value":-0.1584},{"label":"5년","value":-0.9114}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":33320492480,"operatingIncome":-8769415678,"netIncome":-7686888152,"controllingNetIncome":-7885102391,"ebitda":-8052684343,"fcff":-19538651149,"cfo":-7303532165,"capex":12461663629,"totalAssets":121001405967,"totalLiabilities":36308685406,"totalEquity":84692720561,"cash":2004667132,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":60922489710,"operatingIncome":-6291250579,"netIncome":-8654331025,"controllingNetIncome":-8750780195,"ebitda":null,"fcff":-72109422842,"cfo":-5943159158,"capex":66545604933,"totalAssets":211892753289,"totalLiabilities":111815686061,"totalEquity":100077067228,"cash":7987274878,"totalDebt":79377443887},{"fiscalYear":2020,"statement":"연결","revenue":90144211138,"operatingIncome":-15533657502,"netIncome":-12150404076,"controllingNetIncome":-12614181200,"ebitda":-1500751720,"fcff":-38811347687,"cfo":-12403298954,"capex":27263384564,"totalAssets":195148791954,"totalLiabilities":80410416317,"totalEquity":114738375637,"cash":5912602704,"totalDebt":40565087599},{"fiscalYear":2021,"statement":"연결","revenue":64282851849,"operatingIncome":-28283201852,"netIncome":-38384458450,"controllingNetIncome":-38166943966,"ebitda":-16845665490,"fcff":-32017006841,"cfo":-26228372012,"capex":6706628516,"totalAssets":215448391763,"totalLiabilities":116744340406,"totalEquity":98704051357,"cash":17805877293,"totalDebt":32016204462},{"fiscalYear":2022,"statement":"연결","revenue":59367111183,"operatingIncome":-26771353853,"netIncome":-42548549286,"controllingNetIncome":-41766441451,"ebitda":-16373571420,"fcff":-16063957495,"cfo":-11282216094,"capex":5964625609,"totalAssets":224120548990,"totalLiabilities":132261971561,"totalEquity":91858577429,"cash":50569332264,"totalDebt":9741662410},{"fiscalYear":2023,"statement":"연결","revenue":56806335194,"operatingIncome":-22656494901,"netIncome":-32298851206,"controllingNetIncome":-31420007567,"ebitda":-15806526693,"fcff":-13322630527,"cfo":-13519004336,"capex":2626621993,"totalAssets":166137497036,"totalLiabilities":106544590225,"totalEquity":59592906811,"cash":6331931416,"totalDebt":4973985866},{"fiscalYear":2024,"statement":"연결","revenue":69207253527,"operatingIncome":-17182238507,"netIncome":24731710,"controllingNetIncome":1049233139,"ebitda":null,"fcff":-16841650694,"cfo":-17053805923,"capex":2511274086,"totalAssets":132883280956,"totalLiabilities":72151138921,"totalEquity":60732142035,"cash":17184433347,"totalDebt":2363241866},{"fiscalYear":2025,"statement":"연결","revenue":83384563119,"operatingIncome":-11957366539,"netIncome":-34515264515,"controllingNetIncome":-33600111694,"ebitda":20764517828,"fcff":-6447370270,"cfo":-2684810174,"capex":5478434752,"totalAssets":90499633547,"totalLiabilities":66042515380,"totalEquity":24457118167,"cash":8269965480,"totalDebt":5429492511}],"quarterly":[{"stockCode":"175250","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":25135024102,"operatingIncome":-3255550671,"netIncome":-3872049070,"prevYearRevenue":15729734099,"prevYearOperatingIncome":-4408900250,"prevYearNetIncome":21919503789,"source":"11014","updatedAt":"2026-08-26T22:28:21.304Z"},{"stockCode":"175250","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10863616729,"operatingIncome":-1842297279,"netIncome":-18350562620,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:21.307Z"},{"stockCode":"175250","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":32191636199,"operatingIncome":207552896,"netIncome":-668692731,"prevYearRevenue":22130866530,"prevYearOperatingIncome":-2444297854,"prevYearNetIncome":-2481258061,"source":"11013","updatedAt":"2026-08-26T22:28:20.785Z"},{"stockCode":"175250","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":37653685943,"operatingIncome":2396373113,"netIncome":2262695783,"prevYearRevenue":21328536685,"prevYearOperatingIncome":-2541723520,"prevYearNetIncome":-8149157072,"source":"11012","updatedAt":"2026-08-26T22:28:21.030Z"}]}