{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/380540","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":"380540","name":"옵티코어","market":"KOSDAQ","sector":"마그네틱 및 광학 매체 제조업","lastPrice":8450,"marketCap":206658126350,"sharesOutstanding":24456583,"asOf":"2026-09-26T15:09:35.559Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":8.97,"psr":9.61,"evEbitda":null,"ev":224615094646,"fcff":-15030222645,"fcffYield":-0.0669,"roe":-1.1916,"revenueGrowth":{"y1":-0.0768,"y3":-0.0401,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.861Z"},"price":{"high52w":10040,"low52w":2772,"fromHigh":-0.1584,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":1.2594},{"label":"3년","value":1.8337},{"label":"5년","value":null}]},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":24318584868,"operatingIncome":-2680099071,"netIncome":-10801490987,"controllingNetIncome":-10752124627,"ebitda":-2165672310,"fcff":-1276282337,"cfo":1528325139,"capex":2963065970,"totalAssets":36271947953,"totalLiabilities":14969953175,"totalEquity":21301994778,"cash":894203328,"totalDebt":9583755319},{"fiscalYear":2023,"statement":"연결","revenue":26332441090,"operatingIncome":-4057284201,"netIncome":-4524030253,"controllingNetIncome":-4373278442,"ebitda":-3254315979,"fcff":-3208116185,"cfo":-704559887,"capex":2680210376,"totalAssets":33895626568,"totalLiabilities":14711630677,"totalEquity":19183995891,"cash":2041384159,"totalDebt":9595138067},{"fiscalYear":2024,"statement":"연결","revenue":23301941369,"operatingIncome":-6522964024,"netIncome":-6716121568,"controllingNetIncome":-6541748374,"ebitda":-5489093139,"fcff":-1613460349,"cfo":-1300117625,"capex":605411419,"totalAssets":30397108406,"totalLiabilities":15751946063,"totalEquity":14645162343,"cash":6064801641,"totalDebt":4586955766},{"fiscalYear":2025,"statement":"연결","revenue":21511958068,"operatingIncome":-5927180737,"netIncome":-22552689259,"controllingNetIncome":-22515642038,"ebitda":-4933461591,"fcff":-15030222645,"cfo":-14779915965,"capex":452887153,"totalAssets":69148905404,"totalLiabilities":46234884326,"totalEquity":22914021078,"cash":4403681845,"totalDebt":22360650141}],"quarterly":[{"stockCode":"380540","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3129810611,"operatingIncome":-1421823600,"netIncome":-3689604137,"prevYearRevenue":5506860606,"prevYearOperatingIncome":-1679564969,"prevYearNetIncome":-1969340693,"source":"11014","updatedAt":"2026-08-26T22:24:20.963Z"},{"stockCode":"380540","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13192382278,"operatingIncome":-827936462,"netIncome":-6974121998,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:20.965Z"},{"stockCode":"380540","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11901179284,"operatingIncome":-660781291,"netIncome":-2355355497,"prevYearRevenue":3126068929,"prevYearOperatingIncome":-1103097815,"prevYearNetIncome":-1114496750,"source":"11013","updatedAt":"2026-08-26T22:24:20.444Z"},{"stockCode":"380540","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3387568941,"operatingIncome":-1873164041,"netIncome":-9701268005,"prevYearRevenue":2063696250,"prevYearOperatingIncome":-2574322860,"prevYearNetIncome":-10774466374,"source":"11012","updatedAt":"2026-08-26T22:24:20.682Z"}]}