{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/101730","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":"101730","name":"위메이드맥스","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":4640,"marketCap":388847247040,"sharesOutstanding":83803286,"asOf":"2026-09-26T15:09:35.445Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.84,"psr":2.61,"evEbitda":null,"ev":335189461368,"fcff":-29271799072,"fcffYield":-0.0873,"roe":-0.0742,"revenueGrowth":{"y1":0.9848,"y3":0.1995,"y5":0.3145},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.667Z"},"price":{"high52w":8100,"low52w":2665,"fromHigh":-0.4272,"returns":[{"label":"1개월","value":0.0892},{"label":"3개월","value":0.7411},{"label":"6개월","value":-0.0812},{"label":"1년","value":-0.3033},{"label":"3년","value":-0.5684},{"label":"5년","value":-0.5495}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":28752746500,"operatingIncome":-13202501015,"netIncome":-41717459026,"controllingNetIncome":-38382774973,"ebitda":-10574090411,"fcff":-12706966562,"cfo":-12213246394,"capex":493720168,"totalAssets":41403529102,"totalLiabilities":20172093632,"totalEquity":21231435470,"cash":8188708309,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":30487911610,"operatingIncome":-10955552208,"netIncome":-15993264636,"controllingNetIncome":-13933936899,"ebitda":-9075398206,"fcff":-8629997666,"cfo":-7364020838,"capex":1265976828,"totalAssets":27174430371,"totalLiabilities":22630475114,"totalEquity":4543955257,"cash":6840802087,"totalDebt":771002108},{"fiscalYear":2020,"statement":"연결","revenue":37921102963,"operatingIncome":-5176976120,"netIncome":-10007969719,"controllingNetIncome":-10405265476,"ebitda":null,"fcff":-5915887807,"cfo":-4886535186,"capex":1088626684,"totalAssets":42138278034,"totalLiabilities":13847002039,"totalEquity":28291275995,"cash":19019817149,"totalDebt":1269278646},{"fiscalYear":2021,"statement":"연결","revenue":35521769802,"operatingIncome":291599387,"netIncome":-1502391402,"controllingNetIncome":-1280928887,"ebitda":849799526,"fcff":2241365937,"cfo":2260920167,"capex":197927509,"totalAssets":53433492559,"totalLiabilities":26105860870,"totalEquity":27327631689,"cash":22836887228,"totalDebt":1018617728},{"fiscalYear":2022,"statement":"연결","revenue":86235273013,"operatingIncome":25281845048,"netIncome":22559470537,"controllingNetIncome":25263084987,"ebitda":null,"fcff":35050112883,"cfo":35169749957,"capex":614059074,"totalAssets":122768788955,"totalLiabilities":43090492809,"totalEquity":79678296146,"cash":53414017095,"totalDebt":1471004646},{"fiscalYear":2023,"statement":"연결","revenue":69763645185,"operatingIncome":3764265342,"netIncome":2208079977,"controllingNetIncome":6406961337,"ebitda":5469844577,"fcff":7576855108,"cfo":9223175394,"capex":2198829090,"totalAssets":129896168250,"totalLiabilities":47987320524,"totalEquity":81908847726,"cash":52065743014,"totalDebt":2147236913},{"fiscalYear":2024,"statement":"연결","revenue":74990780976,"operatingIncome":-8094291123,"netIncome":-15664849836,"controllingNetIncome":-9487545467,"ebitda":null,"fcff":1001095269,"cfo":2426243490,"capex":1774623672,"totalAssets":597583363474,"totalLiabilities":96201915077,"totalEquity":501381448397,"cash":127581532034,"totalDebt":4095177556},{"fiscalYear":2025,"statement":"연결","revenue":148839768687,"operatingIncome":-48745048630,"netIncome":-35786907685,"controllingNetIncome":-35546904002,"ebitda":-19371150238,"fcff":-29271799072,"cfo":-24184389776,"capex":6111806435,"totalAssets":565539233879,"totalLiabilities":103027385223,"totalEquity":462511848656,"cash":87314200557,"totalDebt":33656414885}],"quarterly":[{"stockCode":"101730","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":38158832364,"operatingIncome":-11747912368,"netIncome":-8708815105,"prevYearRevenue":18986113636,"prevYearOperatingIncome":-2129950858,"prevYearNetIncome":-4840556477,"source":"11014","updatedAt":"2026-08-26T22:22:38.136Z"},{"stockCode":"101730","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":30543896740,"operatingIncome":-17912036131,"netIncome":-11206388696,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:38.143Z"},{"stockCode":"101730","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":32680390287,"operatingIncome":-15348288742,"netIncome":-11103423542,"prevYearRevenue":47111974288,"prevYearOperatingIncome":-2395456543,"prevYearNetIncome":-686246274,"source":"11013","updatedAt":"2026-08-26T22:22:37.632Z"},{"stockCode":"101730","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":33703193754,"operatingIncome":-15429327596,"netIncome":-14377202493,"prevYearRevenue":33025065295,"prevYearOperatingIncome":-16689643588,"prevYearNetIncome":-15185457610,"source":"11012","updatedAt":"2026-08-26T22:22:37.894Z"}]}