{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/090370","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":"090370","name":"메타랩스","market":"KOSPI","sector":"봉제의복 제조업","lastPrice":1188,"marketCap":32437970532,"sharesOutstanding":27304689,"asOf":"2026-09-26T15:09:35.430Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":0.4,"evEbitda":null,"ev":68946840325,"fcff":-2267986685,"fcffYield":-0.0329,"roe":-0.1187,"revenueGrowth":{"y1":1.12,"y3":0.5311,"y5":-0.0049},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.097Z"},"price":{"high52w":2140,"low52w":941,"fromHigh":-0.4449,"returns":[{"label":"1개월","value":0.0771},{"label":"3개월","value":0.1423},{"label":"6개월","value":-0.1989},{"label":"1년","value":-0.1193},{"label":"3년","value":-0.4955},{"label":"5년","value":-0.7768}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":47375133978,"operatingIncome":-8756238309,"netIncome":-14015781523,"controllingNetIncome":-13521275944,"ebitda":null,"fcff":-8617303407,"cfo":-6896735857,"capex":2235900665,"totalAssets":107107243843,"totalLiabilities":33859593679,"totalEquity":73247650164,"cash":16528673954,"totalDebt":1017521951},{"fiscalYear":2019,"statement":"연결","revenue":86896351289,"operatingIncome":-2017585175,"netIncome":-25362334391,"controllingNetIncome":-24920235863,"ebitda":7122057831,"fcff":-7712036075,"cfo":-4021331020,"capex":3751274546,"totalAssets":98289716301,"totalLiabilities":39682954991,"totalEquity":58606761310,"cash":6152526757,"totalDebt":13606030377},{"fiscalYear":2020,"statement":"연결","revenue":83353809653,"operatingIncome":-1165573510,"netIncome":-19340233269,"controllingNetIncome":-18628989681,"ebitda":12933897176,"fcff":-826441123,"cfo":1363610618,"capex":2363997312,"totalAssets":77019665045,"totalLiabilities":23555344652,"totalEquity":53464320393,"cash":3343970248,"totalDebt":8847188281},{"fiscalYear":2021,"statement":"연결","revenue":39300730761,"operatingIncome":-1422724476,"netIncome":-14647574283,"controllingNetIncome":-14509212919,"ebitda":4929494718,"fcff":1904932954,"cfo":2279490383,"capex":409830552,"totalAssets":85034044701,"totalLiabilities":28601817313,"totalEquity":56432227388,"cash":11213587138,"totalDebt":2544005784},{"fiscalYear":2022,"statement":"연결","revenue":22659042216,"operatingIncome":-2047208320,"netIncome":-4146497020,"controllingNetIncome":-4095826719,"ebitda":25721847657,"fcff":-1992243181,"cfo":447640153,"capex":2571935190,"totalAssets":90016753672,"totalLiabilities":11129379056,"totalEquity":78887374616,"cash":2039629362,"totalDebt":1716396680},{"fiscalYear":2023,"statement":"연결","revenue":21598887656,"operatingIncome":-3860136978,"netIncome":-7437666523,"controllingNetIncome":-7299953584,"ebitda":null,"fcff":-237115370,"cfo":-49571895,"capex":491576604,"totalAssets":111855784929,"totalLiabilities":38453397614,"totalEquity":73402387315,"cash":1669135949,"totalDebt":28818665407},{"fiscalYear":2024,"statement":"연결","revenue":38359458272,"operatingIncome":-3202497656,"netIncome":-748786641,"controllingNetIncome":196936472,"ebitda":967623916,"fcff":-3400349126,"cfo":-3827453549,"capex":778492773,"totalAssets":133243438025,"totalLiabilities":53789377586,"totalEquity":79454060439,"cash":1701296679,"totalDebt":14090298043},{"fiscalYear":2025,"statement":"연결","revenue":81322984405,"operatingIncome":-7242779131,"netIncome":-12371397145,"controllingNetIncome":-8789647439,"ebitda":null,"fcff":-2267986685,"cfo":-2496725729,"capex":1521599972,"totalAssets":249950205951,"totalLiabilities":108132010823,"totalEquity":141818195128,"cash":4059293191,"totalDebt":40568162984}],"quarterly":[{"stockCode":"090370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":29960647310,"operatingIncome":-248291299,"netIncome":650291715,"prevYearRevenue":8856632934,"prevYearOperatingIncome":-1036967623,"prevYearNetIncome":7579215047,"source":"11014","updatedAt":"2026-08-26T22:33:10.956Z"},{"stockCode":"090370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":31129179559,"operatingIncome":-1074555094,"netIncome":-6116144473,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:10.959Z"},{"stockCode":"090370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":30372632985,"operatingIncome":501665353,"netIncome":-285688437,"prevYearRevenue":8446234309,"prevYearOperatingIncome":-798209247,"prevYearNetIncome":-72199809,"source":"11013","updatedAt":"2026-08-26T22:33:10.432Z"},{"stockCode":"090370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":27647346835,"operatingIncome":278705730,"netIncome":-1213547269,"prevYearRevenue":11786923227,"prevYearOperatingIncome":-5121723491,"prevYearNetIncome":-6833344578,"source":"11012","updatedAt":"2026-08-26T22:33:10.699Z"}]}