{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/072770","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":"072770","name":"멤레이비티","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":787,"marketCap":32670021126,"sharesOutstanding":41512098,"asOf":"2026-09-26T15:09:35.410Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.72,"psr":0.36,"evEbitda":null,"ev":76490208688,"fcff":-5514678856,"fcffYield":-0.0721,"roe":-0.3959,"revenueGrowth":{"y1":-0.3113,"y3":-0.0716,"y5":0.015},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.722Z"},"price":{"high52w":2419.802,"low52w":700,"fromHigh":-0.6748,"returns":[{"label":"1개월","value":-0.2026},{"label":"3개월","value":0.1243},{"label":"6개월","value":-0.4378},{"label":"1년","value":-0.6146},{"label":"3년","value":-0.8542},{"label":"5년","value":-0.7982}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":55367290748,"operatingIncome":-1957584427,"netIncome":-2483306303,"controllingNetIncome":-2484652756,"ebitda":-1363212848,"fcff":null,"cfo":74699153,"capex":null,"totalAssets":43017393749,"totalLiabilities":17902020175,"totalEquity":25115373574,"cash":8101938161,"totalDebt":4120572318},{"fiscalYear":2019,"statement":"연결","revenue":63739925534,"operatingIncome":1588601798,"netIncome":-887871538,"controllingNetIncome":-2240978912,"ebitda":2318547698,"fcff":null,"cfo":258402114,"capex":null,"totalAssets":64001089172,"totalLiabilities":38194654831,"totalEquity":25806434341,"cash":4644908786,"totalDebt":9839105214},{"fiscalYear":2020,"statement":"연결","revenue":83182866661,"operatingIncome":1545108050,"netIncome":1088099617,"controllingNetIncome":1099665215,"ebitda":2603916052,"fcff":null,"cfo":9670934404,"capex":null,"totalAssets":61130455551,"totalLiabilities":33374873959,"totalEquity":27755581592,"cash":13295246308,"totalDebt":9142908587},{"fiscalYear":2021,"statement":"연결","revenue":90439385838,"operatingIncome":2478952607,"netIncome":2135672882,"controllingNetIncome":1932423137,"ebitda":3606228169,"fcff":7771734424,"cfo":7418788613,"capex":7900000,"totalAssets":88728995097,"totalLiabilities":36673936682,"totalEquity":52055058415,"cash":20096683855,"totalDebt":7681017074},{"fiscalYear":2022,"statement":"연결","revenue":112023615166,"operatingIncome":3360717366,"netIncome":-93289913,"controllingNetIncome":-148466044,"ebitda":4486499216,"fcff":null,"cfo":-5872951442,"capex":null,"totalAssets":123204013415,"totalLiabilities":65397597719,"totalEquity":57806415696,"cash":8257072800,"totalDebt":10003240487},{"fiscalYear":2023,"statement":"연결","revenue":89999273324,"operatingIncome":-2250906635,"netIncome":-9127435828,"controllingNetIncome":-10080482959,"ebitda":null,"fcff":-257683819,"cfo":2245695015,"capex":3361307860,"totalAssets":146705597226,"totalLiabilities":73686972552,"totalEquity":73018624674,"cash":29004007540,"totalDebt":19348446269},{"fiscalYear":2024,"statement":"연결","revenue":130144952679,"operatingIncome":-2820596330,"netIncome":-14879022141,"controllingNetIncome":-14756488843,"ebitda":null,"fcff":2824265063,"cfo":2139351303,"capex":13600000,"totalAssets":144602477210,"totalLiabilities":85915174235,"totalEquity":58687302975,"cash":6966014838,"totalDebt":27916330597},{"fiscalYear":2025,"statement":"연결","revenue":89629369374,"operatingIncome":-2807340148,"netIncome":-20634456405,"controllingNetIncome":-20137483441,"ebitda":-2526488164,"fcff":-5514678856,"cfo":-4658217604,"capex":1552956232,"totalAssets":143090006684,"totalLiabilities":95274434067,"totalEquity":47815572617,"cash":3068692481,"totalDebt":46888880043}],"quarterly":[{"stockCode":"072770","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":18988900784,"operatingIncome":-1133906402,"netIncome":-2017400130,"prevYearRevenue":17321621788,"prevYearOperatingIncome":-2229670388,"prevYearNetIncome":-2218181273,"source":"11014","updatedAt":"2026-08-26T22:32:14.072Z"},{"stockCode":"072770","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":31712118349,"operatingIncome":107416387,"netIncome":-14116155394,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:14.076Z"},{"stockCode":"072770","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9961384273,"operatingIncome":-1607660540,"netIncome":-1812813519,"prevYearRevenue":15950728271,"prevYearOperatingIncome":-1124344491,"prevYearNetIncome":-1468049112,"source":"11013","updatedAt":"2026-08-26T22:32:13.541Z"},{"stockCode":"072770","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":25204963818,"operatingIncome":-727642059,"netIncome":-1983060202,"prevYearRevenue":22977621970,"prevYearOperatingIncome":-656505642,"prevYearNetIncome":-3032851769,"source":"11012","updatedAt":"2026-08-26T22:32:13.773Z"}]}