{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/083790","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":"083790","name":"CG인바이츠","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":949,"marketCap":72972578718,"sharesOutstanding":76894182,"asOf":"2026-09-26T15:09:35.421Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.69,"psr":2.66,"evEbitda":null,"ev":105478713992,"fcff":-23122070714,"fcffYield":-0.2192,"roe":-0.0346,"revenueGrowth":{"y1":2.7764,"y3":-0.1084,"y5":-0.0195},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.770Z"},"price":{"high52w":1640,"low52w":744,"fromHigh":-0.4213,"returns":[{"label":"1개월","value":-0.0491},{"label":"3개월","value":-0.0678},{"label":"6개월","value":-0.383},{"label":"1년","value":-0.4324},{"label":"3년","value":-0.6815},{"label":"5년","value":-0.8838}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":13887490840,"operatingIncome":1756370651,"netIncome":6907591479,"controllingNetIncome":6907591479,"ebitda":3015539757,"fcff":-935135894,"cfo":-1206721920,"capex":332498436,"totalAssets":256919699177,"totalLiabilities":72452650463,"totalEquity":184467048714,"cash":34816669413,"totalDebt":73945000000},{"fiscalYear":2019,"statement":"연결","revenue":14006559473,"operatingIncome":-10560240961,"netIncome":-38091103252,"controllingNetIncome":-37585387711,"ebitda":null,"fcff":-7245204735,"cfo":-7137542832,"capex":685756799,"totalAssets":379189387374,"totalLiabilities":153972522569,"totalEquity":225216864985,"cash":51884964901,"totalDebt":62846340821},{"fiscalYear":2020,"statement":"연결","revenue":30223479985,"operatingIncome":-10140597004,"netIncome":-12011959839,"controllingNetIncome":null,"ebitda":37131986941,"fcff":-24175975027,"cfo":-16384882272,"capex":8955349740,"totalAssets":316960077321,"totalLiabilities":96545017578,"totalEquity":220415059743,"cash":47231868595,"totalDebt":56666704715},{"fiscalYear":2021,"statement":"연결","revenue":42376294297,"operatingIncome":-5050083361,"netIncome":-18340448280,"controllingNetIncome":null,"ebitda":null,"fcff":-20579596989,"cfo":-11458250596,"capex":10661585144,"totalAssets":332926809975,"totalLiabilities":118300626728,"totalEquity":214626183247,"cash":30954947433,"totalDebt":65778940000},{"fiscalYear":2022,"statement":"연결","revenue":38642040604,"operatingIncome":-24068154314,"netIncome":-25568275560,"controllingNetIncome":null,"ebitda":-21498384998,"fcff":-37479013679,"cfo":-24404573622,"capex":14678467457,"totalAssets":322613063638,"totalLiabilities":129190035455,"totalEquity":193423028183,"cash":29963646322,"totalDebt":65079560000},{"fiscalYear":2023,"statement":"연결","revenue":4878663471,"operatingIncome":-30912972988,"netIncome":-50041783082,"controllingNetIncome":null,"ebitda":null,"fcff":-54174047814,"cfo":-32408446332,"capex":23560249421,"totalAssets":243115541578,"totalLiabilities":97822548338,"totalEquity":145292993240,"cash":23011317505,"totalDebt":29738260000},{"fiscalYear":2024,"statement":"연결","revenue":7253270324,"operatingIncome":-38813380435,"netIncome":-51809412540,"controllingNetIncome":-51544107404,"ebitda":null,"fcff":-34358243313,"cfo":-25850201735,"capex":9943148856,"totalAssets":260465309673,"totalLiabilities":139666301076,"totalEquity":120799008597,"cash":42932670717,"totalDebt":53100000000},{"fiscalYear":2025,"statement":"연결","revenue":27391445369,"operatingIncome":-23757345761,"netIncome":-12512263343,"controllingNetIncome":-3520966904,"ebitda":null,"fcff":-23122070714,"cfo":-17412712042,"capex":7992704104,"totalAssets":224109074621,"totalLiabilities":105433901901,"totalEquity":118675172720,"cash":11583864726,"totalDebt":44090000000}],"quarterly":[{"stockCode":"083790","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6127849303,"operatingIncome":-6889307280,"netIncome":-12679480720,"prevYearRevenue":1628925873,"prevYearOperatingIncome":-3903400383,"prevYearNetIncome":-7375903814,"source":"11014","updatedAt":"2026-08-26T22:29:07.698Z"},{"stockCode":"083790","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":12004241706,"operatingIncome":-3790819924,"netIncome":17255941429,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:07.700Z"},{"stockCode":"083790","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4288709845,"operatingIncome":-6101710751,"netIncome":-5832825191,"prevYearRevenue":2458745767,"prevYearOperatingIncome":-4214651200,"prevYearNetIncome":-5384079297,"source":"11013","updatedAt":"2026-08-26T22:29:07.146Z"},{"stockCode":"083790","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4613582538,"operatingIncome":-5872550467,"netIncome":-7492407963,"prevYearRevenue":3725267297,"prevYearOperatingIncome":-7066768349,"prevYearNetIncome":-11704644755,"source":"11012","updatedAt":"2026-08-26T22:29:07.442Z"}]}