{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/140410","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":"140410","name":"메지온","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":78800,"marketCap":2412987911200,"sharesOutstanding":30621674,"asOf":"2026-09-26T15:09:35.468Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":140.33,"psr":305.07,"evEbitda":null,"ev":2397323567061,"fcff":-29612958077,"fcffYield":-0.0124,"roe":-1.1043,"revenueGrowth":{"y1":-0.0815,"y3":-0.3639,"y5":-0.2269},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.574Z"},"price":{"high52w":172700,"low52w":51000,"fromHigh":-0.5437,"returns":[{"label":"1개월","value":0.1867},{"label":"3개월","value":0.4173},{"label":"6개월","value":-0.1959},{"label":"1년","value":0.1885},{"label":"3년","value":0.8942},{"label":"5년","value":0.3789}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"별도","revenue":14926335581,"operatingIncome":-2733007648,"netIncome":4222556930,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":1772221190,"capex":null,"totalAssets":103052492907,"totalLiabilities":40515757345,"totalEquity":62536735562,"cash":65333939542,"totalDebt":25235967180},{"fiscalYear":2016,"statement":"연결","revenue":8751241483,"operatingIncome":-7220098355,"netIncome":-12984660752,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-6077154976,"capex":null,"totalAssets":95899261664,"totalLiabilities":43089943892,"totalEquity":52809317772,"cash":20594583196,"totalDebt":26254949655},{"fiscalYear":2017,"statement":"연결","revenue":5585879988,"operatingIncome":-16846231970,"netIncome":-14881751606,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-13213838076,"capex":null,"totalAssets":74038036459,"totalLiabilities":20868778059,"totalEquity":53169258400,"cash":32067979033,"totalDebt":8174840750},{"fiscalYear":2018,"statement":"연결","revenue":19087500191,"operatingIncome":-21925916196,"netIncome":-18876287918,"controllingNetIncome":-18876287918,"ebitda":null,"fcff":-21439797424,"cfo":-21723893700,"capex":8374569,"totalAssets":75059445207,"totalLiabilities":17740342636,"totalEquity":57319102571,"cash":29551187226,"totalDebt":238850462},{"fiscalYear":2019,"statement":"연결","revenue":18930987559,"operatingIncome":-24658887227,"netIncome":-23251204215,"controllingNetIncome":-23251204215,"ebitda":null,"fcff":null,"cfo":-20880004983,"capex":null,"totalAssets":58873711912,"totalLiabilities":16043627172,"totalEquity":42830084740,"cash":15644307397,"totalDebt":0},{"fiscalYear":2020,"statement":"연결","revenue":28634181276,"operatingIncome":-7530525117,"netIncome":-13829312496,"controllingNetIncome":-13829312496,"ebitda":null,"fcff":-8143683297,"cfo":-7376695737,"capex":774249512,"totalAssets":75625433817,"totalLiabilities":18815705288,"totalEquity":56809728529,"cash":35854072222,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":26653873354,"operatingIncome":-16797556309,"netIncome":-13602674400,"controllingNetIncome":-13602674400,"ebitda":null,"fcff":-15422936590,"cfo":-15071356686,"capex":357814736,"totalAssets":83934573674,"totalLiabilities":21141075417,"totalEquity":62793498257,"cash":24209660715,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":30726176390,"operatingIncome":-23331280109,"netIncome":-36297830143,"controllingNetIncome":-36297830143,"ebitda":-9379851951,"fcff":-12821318419,"cfo":-12074641587,"capex":767556065,"totalAssets":54021841457,"totalLiabilities":27781788650,"totalEquity":26240052807,"cash":29399067075,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":31720932232,"operatingIncome":-14488566140,"netIncome":-12728376387,"controllingNetIncome":-12728376387,"ebitda":null,"fcff":-11380804291,"cfo":-11023300733,"capex":529292329,"totalAssets":92149353875,"totalLiabilities":30704991008,"totalEquity":61444362867,"cash":40246152632,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":8611620880,"operatingIncome":-14299550646,"netIncome":-19476774574,"controllingNetIncome":-19476774574,"ebitda":null,"fcff":-31739261345,"cfo":-18489351825,"capex":13478961716,"totalAssets":73997678716,"totalLiabilities":27935166913,"totalEquity":46062511803,"cash":13616921000,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":7909500393,"operatingIncome":-16768533041,"netIncome":-34928862370,"controllingNetIncome":-34928862370,"ebitda":null,"fcff":-29612958077,"cfo":-16588063312,"capex":13272797551,"totalAssets":98024514218,"totalLiabilities":80829964505,"totalEquity":17194549713,"cash":25573850001,"totalDebt":9909505862}],"quarterly":[{"stockCode":"140410","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":2127744865,"operatingIncome":-4651587291,"netIncome":-5129350505,"prevYearRevenue":2260875308,"prevYearOperatingIncome":-1658391191,"prevYearNetIncome":-6332639019,"source":"11014","updatedAt":"2026-08-26T22:20:02.197Z"},{"stockCode":"140410","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":2084394760,"operatingIncome":-5051059090,"netIncome":-24640565014,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:02.199Z"},{"stockCode":"140410","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":2015440537,"operatingIncome":-4562840209,"netIncome":-5307480922,"prevYearRevenue":1953156711,"prevYearOperatingIncome":-3518255958,"prevYearNetIncome":-3308659461,"source":"11013","updatedAt":"2026-08-26T22:20:01.707Z"},{"stockCode":"140410","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":2200899865,"operatingIncome":-4540625132,"netIncome":7685387188,"prevYearRevenue":1744204057,"prevYearOperatingIncome":-3547630702,"prevYearNetIncome":-1850287390,"source":"11012","updatedAt":"2026-08-26T22:20:01.961Z"}]}