{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/052770","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":"052770","name":"아이톡시","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":312,"marketCap":4545457488,"sharesOutstanding":14568774,"asOf":"2026-09-26T15:09:35.383Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":1.02,"psr":0.8,"evEbitda":null,"ev":5354386509,"fcff":-5131442455,"fcffYield":-0.9584,"roe":-1.4609,"revenueGrowth":{"y1":-0.6679,"y3":-0.4126,"y5":-0.0815},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.864Z"},"price":{"high52w":2035.0446,"low52w":312,"fromHigh":-0.8467,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":0},{"label":"6개월","value":0},{"label":"1년","value":-0.8512},{"label":"3년","value":-0.9458},{"label":"5년","value":-0.9536}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":14499260679,"operatingIncome":-6662915789,"netIncome":-17701357225,"controllingNetIncome":null,"ebitda":-4710955860,"fcff":-6850086203,"cfo":-5266859438,"capex":1583226765,"totalAssets":15432012196,"totalLiabilities":14701693645,"totalEquity":730318551,"cash":1014039365,"totalDebt":3031652351},{"fiscalYear":2019,"statement":"연결","revenue":3774569044,"operatingIncome":-2076146157,"netIncome":-2896941647,"controllingNetIncome":-2233135940,"ebitda":-1624201573,"fcff":-4399199743,"cfo":-4449404781,"capex":30060000,"totalAssets":8560504774,"totalLiabilities":3432782100,"totalEquity":5127722674,"cash":2445320212,"totalDebt":1897820130},{"fiscalYear":2020,"statement":"연결","revenue":8723399980,"operatingIncome":-73942084,"netIncome":-1328435808,"controllingNetIncome":-1326833931,"ebitda":null,"fcff":-3893063518,"cfo":-2666531412,"capex":1229385128,"totalAssets":11325292148,"totalLiabilities":5406468408,"totalEquity":5918823740,"cash":1739977404,"totalDebt":2619536870},{"fiscalYear":2021,"statement":"연결","revenue":11663131542,"operatingIncome":-5266601265,"netIncome":-7833423672,"controllingNetIncome":-8133423372,"ebitda":-4163733453,"fcff":-4664665064,"cfo":-4300455676,"capex":364209388,"totalAssets":12687194084,"totalLiabilities":7439981929,"totalEquity":5247212155,"cash":4026035054,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":28138644556,"operatingIncome":718430530,"netIncome":-407422732,"controllingNetIncome":-402422732,"ebitda":2120289225,"fcff":-2736210949,"cfo":-2134761232,"capex":636549717,"totalAssets":14167400776,"totalLiabilities":6841416217,"totalEquity":7325984559,"cash":2572168559,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":21646147033,"operatingIncome":-4395913554,"netIncome":-4425876712,"controllingNetIncome":-3748128419,"ebitda":null,"fcff":-5516242450,"cfo":-4770090542,"capex":781251908,"totalAssets":14584339566,"totalLiabilities":3392507024,"totalEquity":11191832542,"cash":1306615377,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":17173788045,"operatingIncome":-11848546017,"netIncome":-16848205439,"controllingNetIncome":null,"ebitda":-9509999639,"fcff":-11078694729,"cfo":-9447837513,"capex":1637011736,"totalAssets":10650406836,"totalLiabilities":5165757567,"totalEquity":5484649269,"cash":354260092,"totalDebt":null},{"fiscalYear":2025,"statement":"별도","revenue":5704071824,"operatingIncome":-4926344328,"netIncome":-7283768622,"controllingNetIncome":-7283768622,"ebitda":null,"fcff":-5131442455,"cfo":-5120517366,"capex":10925089,"totalAssets":8108388882,"totalLiabilities":3659018101,"totalEquity":4449370781,"cash":22133765,"totalDebt":831062786}],"quarterly":[{"stockCode":"052770","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":708534982,"operatingIncome":null,"netIncome":1438828449,"prevYearRevenue":4414309840,"prevYearOperatingIncome":null,"prevYearNetIncome":3259046033,"source":"11014","updatedAt":"2026-08-26T22:36:11.830Z"},{"stockCode":"052770","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":963949461,"operatingIncome":-462808726,"netIncome":-391990353,"prevYearRevenue":2588331944,"prevYearOperatingIncome":-2728835026,"prevYearNetIncome":-2746367285,"source":"11013","updatedAt":"2026-08-26T22:36:11.306Z"},{"stockCode":"052770","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":71718768,"operatingIncome":-552047116,"netIncome":-386645681,"prevYearRevenue":6349395248,"prevYearOperatingIncome":-1354982032,"prevYearNetIncome":-2683396866,"source":"11012","updatedAt":"2026-08-26T22:36:11.593Z"}]}