{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/331920","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":"331920","name":"셀레믹스","market":"KOSDAQ","sector":"기초 의약물질 제조업","lastPrice":10930,"marketCap":122214396150,"sharesOutstanding":11181555,"asOf":"2026-09-26T15:09:35.539Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":5.31,"psr":21.19,"evEbitda":null,"ev":119001222358,"fcff":-3762579382,"fcffYield":-0.0316,"roe":-0.1608,"revenueGrowth":{"y1":-0.1416,"y3":-0.129,"y5":0.0184},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.055Z"},"price":{"high52w":18200,"low52w":2580,"fromHigh":-0.3995,"returns":[{"label":"1개월","value":0.0037},{"label":"3개월","value":0.0009},{"label":"6개월","value":0.3248},{"label":"1년","value":2.5836},{"label":"3년","value":1.4155},{"label":"5년","value":-0.3807}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":5265264187,"operatingIncome":-4893984619,"netIncome":-4712599070,"controllingNetIncome":null,"ebitda":-4491539945,"fcff":-4964496603,"cfo":-4552790726,"capex":421874304,"totalAssets":30599111626,"totalLiabilities":1241753556,"totalEquity":29357358070,"cash":2627002597,"totalDebt":null},{"fiscalYear":2021,"statement":"별도","revenue":8084278965,"operatingIncome":-5979514438,"netIncome":-5237888680,"controllingNetIncome":null,"ebitda":-5591502406,"fcff":-3772543805,"cfo":-3200586597,"capex":574222412,"totalAssets":26897769239,"totalLiabilities":3511602261,"totalEquity":23386166978,"cash":5976627893,"totalDebt":null},{"fiscalYear":2022,"statement":"별도","revenue":8728940013,"operatingIncome":-5733902326,"netIncome":-4796931594,"controllingNetIncome":null,"ebitda":-5298111827,"fcff":-4700403101,"cfo":-4149533633,"capex":550869468,"totalAssets":22211428815,"totalLiabilities":3622193431,"totalEquity":18589235384,"cash":2251064958,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":6577578379,"operatingIncome":-5770408718,"netIncome":-3875651433,"controllingNetIncome":-3875650322,"ebitda":-5287193927,"fcff":-4752795375,"cfo":-4533540862,"capex":219254513,"totalAssets":18118592491,"totalLiabilities":2236223171,"totalEquity":15882369320,"cash":2584145255,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":6718995008,"operatingIncome":-1903132941,"netIncome":12266469564,"controllingNetIncome":12266477639,"ebitda":-1463010337,"fcff":-496938155,"cfo":-380193084,"capex":116745071,"totalAssets":29413958613,"totalLiabilities":2229786896,"totalEquity":27184171717,"cash":3960972957,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":5767635388,"operatingIncome":-3324045675,"netIncome":-4036458382,"controllingNetIncome":-4036459741,"ebitda":-2939622961,"fcff":-3762579382,"cfo":-3597118847,"capex":165787350,"totalAssets":24410576650,"totalLiabilities":1392236187,"totalEquity":23018340463,"cash":3213173792,"totalDebt":null}],"quarterly":[{"stockCode":"331920","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1261435650,"operatingIncome":-1077230326,"netIncome":-1525499342,"prevYearRevenue":1358699471,"prevYearOperatingIncome":-483421097,"prevYearNetIncome":9569475376,"source":"11014","updatedAt":"2026-08-26T22:27:40.410Z"},{"stockCode":"331920","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1659033088,"operatingIncome":-456376348,"netIncome":-814428650,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:40.414Z"},{"stockCode":"331920","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":923410000,"operatingIncome":-1426079081,"netIncome":-6047208229,"prevYearRevenue":1722608226,"prevYearOperatingIncome":-446856440,"prevYearNetIncome":-2247476779,"source":"11013","updatedAt":"2026-08-26T22:27:39.884Z"},{"stockCode":"331920","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1376271734,"operatingIncome":-924430013,"netIncome":-5232091785,"prevYearRevenue":1124558424,"prevYearOperatingIncome":-1343582561,"prevYearNetIncome":-2887277635,"source":"11012","updatedAt":"2026-08-26T22:27:40.126Z"}]}