{
  "company": "피델릭스",
  "unit": "억원",
  "annual": {
    "labels": ["2016", "2017", "2018", "2019", "2020", "2021", "2022", "2023", "2024", "2025", "26.1Q"],
    "revenue": [565, 612, 754, 560, 587, 776, 726, 527.84, 448.10, 536.16, 214.89],
    "gross_profit": [null, null, null, null, null, null, null, 101.87, 64.69, 77.88, 65.36],
    "op": [-33, 18, 36, -5, -37, 38, 63, 7.10, -45.28, -20.66, 43.32],
    "net_income": [-92, 5, 35, -12, -52, 29, 82, 10.62, -22.06, -29.63, 52.54],
    "ocf": [null, null, null, null, null, null, null, 24.24, -15.45, -24.32, 8.70],
    "fcf": [null, null, null, null, null, null, null, 13.36, -26.40, -32.16, 8.58]
  },
  "quarterly": {
    "labels": ["25.1Q", "26.1Q"],
    "revenue": [108.80, 214.89],
    "gross_profit": [18.50, 65.36],
    "op": [-6.24, 43.32],
    "net_income": [-7.67, 52.54],
    "ocf": [-0.27, 8.70],
    "fcf": [-5.64, 8.58]
  },
  "mix_annual": {
    "labels": ["2025", "26.1Q"],
    "series": {"반도체 제품": [522.29, 209.79], "설계용역 등": [13.86, 5.10]}
  },
  "trade_annual": {
    "labels": ["2025", "26.1Q"],
    "domestic": [153.82, 77.70],
    "export": [382.33, 137.19]
  },
  "backlog_annual": {
    "labels": ["2025", "26.1Q"],
    "backlog": [259.74, 496.66]
  },
  "inventory_annual": {
    "labels": ["2025", "26.1Q"],
    "inventory": [231.30, 319.06],
    "revenue": [536.16, 214.89]
  },
  "working_capital_annual": {
    "labels": ["2025", "26.1Q"],
    "balances": {
      "재고자산": [231.30, 319.06],
      "매출채권": [155.31, 140.92],
      "매입채무": [78.00, 98.95]
    },
    "revenue": [536.16, 214.89],
    "cogs": [458.28, 149.54],
    "days_in_period": [365, 91.25]
  },
  "valuation_quarterly": {
    "labels": ["26.1Q"],
    "price": [3780],
    "eps": [93.6],
    "bps": [1511],
    "per": [40.4],
    "pbr": [2.50]
  }
}