{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/117730","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":"117730","name":"티로보틱스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":13140,"marketCap":296412685020,"sharesOutstanding":22558043,"asOf":"2026-09-26T15:09:35.455Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":5.89,"psr":6.77,"evEbitda":null,"ev":278210856332,"fcff":13611569888,"fcffYield":0.0489,"roe":-1.0392,"revenueGrowth":{"y1":-0.2783,"y3":-0.0825,"y5":-0.0797},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.184Z"},"price":{"high52w":28800,"low52w":10980,"fromHigh":-0.5437,"returns":[{"label":"1개월","value":-0.0113},{"label":"3개월","value":0.0744},{"label":"6개월","value":-0.2824},{"label":"1년","value":0.1547},{"label":"3년","value":-0.5115},{"label":"5년","value":0.8174}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":66524525225,"operatingIncome":5641813172,"netIncome":5193142477,"controllingNetIncome":5193142477,"ebitda":7446466747,"fcff":45560389,"cfo":4859709953,"capex":5220129305,"totalAssets":62008511357,"totalLiabilities":29650366204,"totalEquity":32358145153,"cash":14793445654,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":51553280721,"operatingIncome":-3997571001,"netIncome":-3373264323,"controllingNetIncome":-3217311002,"ebitda":348571306,"fcff":-14571197653,"cfo":-1145614210,"capex":14476827800,"totalAssets":78214298481,"totalLiabilities":47870064172,"totalEquity":30344234309,"cash":16589252628,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":66356725354,"operatingIncome":3490643244,"netIncome":-1188895651,"controllingNetIncome":-1070985771,"ebitda":7681163119,"fcff":1164182633,"cfo":4985320380,"capex":4409601339,"totalAssets":75860112560,"totalLiabilities":42925493874,"totalEquity":32934618686,"cash":15936624383,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":44123037871,"operatingIncome":-6569915231,"netIncome":-11253198144,"controllingNetIncome":-10955957714,"ebitda":null,"fcff":-18986375376,"cfo":-9345633542,"capex":10166889400,"totalAssets":85792704881,"totalLiabilities":61016093382,"totalEquity":24776611499,"cash":7515914631,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":56729389196,"operatingIncome":-2339634861,"netIncome":-1312960041,"controllingNetIncome":-1004334184,"ebitda":429780038,"fcff":2372488517,"cfo":2662247900,"capex":1194796767,"totalAssets":87514857796,"totalLiabilities":63376349954,"totalEquity":24138507842,"cash":8431768838,"totalDebt":1517180260},{"fiscalYear":2023,"statement":"연결","revenue":66716568313,"operatingIncome":-8210044979,"netIncome":-49702180376,"controllingNetIncome":-49961044727,"ebitda":-2669612932,"fcff":-20629132706,"cfo":-15464635310,"capex":6006410096,"totalAssets":132992565807,"totalLiabilities":102291002029,"totalEquity":30701563778,"cash":13104704357,"totalDebt":13961838207},{"fiscalYear":2024,"statement":"연결","revenue":60705396702,"operatingIncome":-7001978684,"netIncome":-790168243,"controllingNetIncome":-565440041,"ebitda":-4071616331,"fcff":-4663948687,"cfo":-4706631625,"capex":2831360630,"totalAssets":106972896821,"totalLiabilities":75532456040,"totalEquity":31440440781,"cash":30644924293,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":43812661900,"operatingIncome":-11908451001,"netIncome":-43084791733,"controllingNetIncome":-42841371158,"ebitda":-7841944583,"fcff":13611569888,"cfo":14147653176,"capex":1098162171,"totalAssets":89361141487,"totalLiabilities":40537319808,"totalEquity":48823821679,"cash":36180081334,"totalDebt":17978252646}],"quarterly":[{"stockCode":"117730","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13119415238,"operatingIncome":-127845448,"netIncome":2287548573,"prevYearRevenue":23415611558,"prevYearOperatingIncome":1538826828,"prevYearNetIncome":-588157218,"source":"11014","updatedAt":"2026-08-26T22:23:02.776Z"},{"stockCode":"117730","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":7050431360,"operatingIncome":-11047322906,"netIncome":-28135013875,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:02.780Z"},{"stockCode":"117730","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8162576440,"operatingIncome":-2951501591,"netIncome":-616370384,"prevYearRevenue":12691515284,"prevYearOperatingIncome":292627788,"prevYearNetIncome":-4726878461,"source":"11013","updatedAt":"2026-08-26T22:23:02.264Z"},{"stockCode":"117730","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":10837745653,"operatingIncome":-1412108037,"netIncome":-966213990,"prevYearRevenue":10951300018,"prevYearOperatingIncome":-1025910435,"prevYearNetIncome":-12510447970,"source":"11012","updatedAt":"2026-08-26T22:23:02.542Z"}]}