{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/051780","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":"051780","name":"큐로홀딩스","market":"KOSDAQ","sector":"음·식료품 및 담배 소매업","lastPrice":2550,"marketCap":19380061200,"sharesOutstanding":7600024,"asOf":"2026-09-26T15:09:35.381Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.04,"psr":0.34,"evEbitda":27.62,"ev":44201904912,"fcff":328918328,"fcffYield":0.0074,"roe":-0.4273,"revenueGrowth":{"y1":-0.0728,"y3":-0.0569,"y5":0.1065},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.976Z"},"price":{"high52w":9989.443,"low52w":2350,"fromHigh":-0.7447,"returns":[{"label":"1개월","value":-0.0359},{"label":"3개월","value":-0.1528},{"label":"6개월","value":-0.4264},{"label":"1년","value":-0.7678},{"label":"3년","value":-0.8873},{"label":"5년","value":-0.929}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":25216641532,"operatingIncome":-569077369,"netIncome":-12287436733,"controllingNetIncome":-7947580759,"ebitda":4291133684,"fcff":1275834823,"cfo":969746995,"capex":175260624,"totalAssets":51629331272,"totalLiabilities":28918637446,"totalEquity":22710693826,"cash":5304254030,"totalDebt":14608584918},{"fiscalYear":2019,"statement":"연결","revenue":25752113904,"operatingIncome":782259144,"netIncome":-9124033624,"controllingNetIncome":-6704326240,"ebitda":3884176010,"fcff":-9905775010,"cfo":-2534691402,"capex":8593348662,"totalAssets":49234095759,"totalLiabilities":24006377718,"totalEquity":25227718041,"cash":999709354,"totalDebt":14993198044},{"fiscalYear":2020,"statement":"연결","revenue":34148500678,"operatingIncome":248030859,"netIncome":-11566586231,"controllingNetIncome":-9655712143,"ebitda":null,"fcff":-3767076755,"cfo":-3772270913,"capex":321197945,"totalAssets":60221473453,"totalLiabilities":23254109127,"totalEquity":36967364326,"cash":2766710815,"totalDebt":13012755199},{"fiscalYear":2021,"statement":"연결","revenue":61004238222,"operatingIncome":2014981806,"netIncome":-2376510846,"controllingNetIncome":-24737263,"ebitda":2959508282,"fcff":-2206698965,"cfo":-1530548898,"capex":887331976,"totalAssets":67835369013,"totalLiabilities":28364545379,"totalEquity":39470823634,"cash":4519231019,"totalDebt":17926930958},{"fiscalYear":2022,"statement":"연결","revenue":67536187305,"operatingIncome":1485540687,"netIncome":-4893007204,"controllingNetIncome":-2636131437,"ebitda":2331430356,"fcff":-2162948580,"cfo":-2921256455,"capex":322100478,"totalAssets":79944573455,"totalLiabilities":43613597486,"totalEquity":36330975969,"cash":5147968728,"totalDebt":24389871863},{"fiscalYear":2023,"statement":"연결","revenue":83889908322,"operatingIncome":-2592005868,"netIncome":-9775870235,"controllingNetIncome":-6783628625,"ebitda":-1517527996,"fcff":-6404289521,"cfo":-6443428762,"capex":447103028,"totalAssets":75452603829,"totalLiabilities":42753861216,"totalEquity":32698742613,"cash":2650664451,"totalDebt":6961034059},{"fiscalYear":2024,"statement":"연결","revenue":61099174434,"operatingIncome":-2663086970,"netIncome":-16656505487,"controllingNetIncome":-15363426492,"ebitda":null,"fcff":907403471,"cfo":975843385,"capex":1324078715,"totalAssets":80516362752,"totalLiabilities":60664023019,"totalEquity":19852339733,"cash":1081887210,"totalDebt":32185800000},{"fiscalYear":2025,"statement":"연결","revenue":56651278638,"operatingIncome":-9245487,"netIncome":-9174971122,"controllingNetIncome":-7712002966,"ebitda":1600540384,"fcff":328918328,"cfo":-1021131739,"capex":525136364,"totalAssets":91529290288,"totalLiabilities":70757493044,"totalEquity":20771797244,"cash":1969733578,"totalDebt":26791577290}],"quarterly":[{"stockCode":"051780","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13092680394,"operatingIncome":-81426197,"netIncome":-2535416114,"prevYearRevenue":12925961971,"prevYearOperatingIncome":153606848,"prevYearNetIncome":539662741,"source":"11014","updatedAt":"2026-08-26T22:35:09.180Z"},{"stockCode":"051780","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":14035365532,"operatingIncome":22513559,"netIncome":-2310507527,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:35:09.183Z"},{"stockCode":"051780","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15066329736,"operatingIncome":174031909,"netIncome":-1562906185,"prevYearRevenue":16406045904,"prevYearOperatingIncome":330262392,"prevYearNetIncome":-2393682614,"source":"11013","updatedAt":"2026-08-26T22:35:08.660Z"},{"stockCode":"051780","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":15046871261,"operatingIncome":-649943070,"netIncome":-3014455121,"prevYearRevenue":13117186808,"prevYearOperatingIncome":-280595241,"prevYearNetIncome":-1935364867,"source":"11012","updatedAt":"2026-08-26T22:35:08.903Z"}]}