{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/087260","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":"087260","name":"모바일어플라이언스","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":247,"marketCap":8040556667,"sharesOutstanding":32552861,"asOf":"2026-09-26T15:09:35.426Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.16,"psr":0.23,"evEbitda":null,"ev":-15432613936,"fcff":3275004548,"fcffYield":null,"roe":-0.0115,"revenueGrowth":{"y1":-0.1368,"y3":-0.1267,"y5":-0.0344},"operatingIncomeGrowth":{"y1":-1.9212,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.599Z"},"price":{"high52w":2455,"low52w":235,"fromHigh":-0.8994,"returns":[{"label":"1개월","value":0},{"label":"3개월","value":-0.1821},{"label":"6개월","value":-0.8783},{"label":"1년","value":-0.8771},{"label":"3년","value":-0.9171},{"label":"5년","value":-0.9389}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":61528197203,"operatingIncome":2748196598,"netIncome":2038539425,"controllingNetIncome":null,"ebitda":5203203708,"fcff":6456733790,"cfo":8450076951,"capex":2131528102,"totalAssets":56868845297,"totalLiabilities":25521362089,"totalEquity":31347483208,"cash":7217510443,"totalDebt":5620000000},{"fiscalYear":2019,"statement":"연결","revenue":44770459735,"operatingIncome":-776311583,"netIncome":-2674659754,"controllingNetIncome":null,"ebitda":2314818222,"fcff":-1901847120,"cfo":-345519721,"capex":1660947964,"totalAssets":50419988663,"totalLiabilities":22191039018,"totalEquity":28228949645,"cash":420296604,"totalDebt":7253089780},{"fiscalYear":2020,"statement":"연결","revenue":41617745628,"operatingIncome":2633464974,"netIncome":2539141104,"controllingNetIncome":null,"ebitda":5063950076,"fcff":8354794131,"cfo":10230453532,"capex":2016427691,"totalAssets":75534325504,"totalLiabilities":34293379725,"totalEquity":41240945779,"cash":9081078237,"totalDebt":28929890093},{"fiscalYear":2021,"statement":"연결","revenue":47775376076,"operatingIncome":2293411481,"netIncome":2501196424,"controllingNetIncome":null,"ebitda":4646794662,"fcff":4867594019,"cfo":6466302299,"capex":1702876871,"totalAssets":81041372808,"totalLiabilities":37304702004,"totalEquity":43736670804,"cash":14670590058,"totalDebt":3906058610},{"fiscalYear":2022,"statement":"연결","revenue":52471269387,"operatingIncome":-717208120,"netIncome":2110183010,"controllingNetIncome":null,"ebitda":1487542453,"fcff":-1947824983,"cfo":-153909249,"capex":1891161232,"totalAssets":72058139965,"totalLiabilities":25993741443,"totalEquity":46064398522,"cash":12567138435,"totalDebt":2430972105},{"fiscalYear":2023,"statement":"연결","revenue":49804458554,"operatingIncome":452468274,"netIncome":2110182819,"controllingNetIncome":null,"ebitda":2431619859,"fcff":5854414345,"cfo":7334978657,"capex":1575818010,"totalAssets":81115251731,"totalLiabilities":32850320604,"totalEquity":48264931127,"cash":26018779174,"totalDebt":77005818},{"fiscalYear":2024,"statement":"연결","revenue":40480792130,"operatingIncome":972394952,"netIncome":1400703090,"controllingNetIncome":null,"ebitda":2390183655,"fcff":3163818565,"cfo":5063016429,"capex":1965775438,"totalAssets":79232634935,"totalLiabilities":30199082475,"totalEquity":49033552460,"cash":18577775370,"totalDebt":73854754},{"fiscalYear":2025,"statement":"연결","revenue":34943028825,"operatingIncome":-895803759,"netIncome":-565352331,"controllingNetIncome":null,"ebitda":1489702880,"fcff":3275004548,"cfo":4670321316,"capex":1469694816,"totalAssets":61059027472,"totalLiabilities":11941959435,"totalEquity":49117068037,"cash":23517234218,"totalDebt":44063615}],"quarterly":[{"stockCode":"087260","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":7877326667,"operatingIncome":-559702300,"netIncome":-103497752,"prevYearRevenue":10940551321,"prevYearOperatingIncome":606573015,"prevYearNetIncome":1099274346,"source":"11014","updatedAt":"2026-08-26T22:36:06.113Z"},{"stockCode":"087260","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7584244875,"operatingIncome":-562413407,"netIncome":-2526653425,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:36:06.117Z"},{"stockCode":"087260","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4455275844,"operatingIncome":-2868320881,"netIncome":-2986058185,"prevYearRevenue":8392288867,"prevYearOperatingIncome":-29777008,"prevYearNetIncome":380609836,"source":"11013","updatedAt":"2026-08-26T22:36:05.638Z"},{"stockCode":"087260","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8670900800,"operatingIncome":-2806972549,"netIncome":-3167496460,"prevYearRevenue":11089168416,"prevYearOperatingIncome":256088956,"prevYearNetIncome":1684189010,"source":"11012","updatedAt":"2026-08-26T22:36:05.877Z"}]}