{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/217880","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":"217880","name":"틸론","market":"KONEX","sector":"소프트웨어 개발 및 공급업","listingDate":"2015-05-28","lastPrice":1015,"marketCap":10888199350,"sharesOutstanding":10727290,"asOf":"2026-10-03T15:32:53.722Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":null,"pbr":3.04,"psr":1.35,"evEbitda":78,"ev":31280299558,"fcff":-1943412031,"fcffYield":-0.0621,"roe":-0.4571,"revenueGrowth":{"y1":0.055,"y3":-0.0608,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-10-03T15:32:55.219Z"},"price":{"high52w":2465,"low52w":938,"fromHigh":-0.5882,"returns":[{"label":"1개월","value":-0.0469},{"label":"3개월","value":-0.0324},{"label":"6개월","value":-0.4792},{"label":"1년","value":-0.5891},{"label":"3년","value":-0.6045},{"label":"5년","value":-0.8803}],"tradedDays3m":61},"dividends":[],"annual":[{"fiscalYear":2022,"statement":"연결","revenue":9759673357,"operatingIncome":-888125036,"netIncome":-1932174290,"controllingNetIncome":-1932174290,"ebitda":null,"fcff":-4909323186,"cfo":-3676173228,"capex":1804215402,"totalAssets":34807483463,"totalLiabilities":29921475353,"totalEquity":4886008110,"cash":2241920319,"totalDebt":18379726681},{"fiscalYear":2023,"statement":"연결","revenue":4525293699,"operatingIncome":-6279216003,"netIncome":-6553429467,"controllingNetIncome":null,"ebitda":-4993180120,"fcff":-3463877602,"cfo":-3606914644,"capex":541264126,"totalAssets":30566268282,"totalLiabilities":32230330197,"totalEquity":-1664061915,"cash":237956105,"totalDebt":21359445767},{"fiscalYear":2024,"statement":"연결","revenue":7664284649,"operatingIncome":-305788849,"netIncome":-2892274131,"controllingNetIncome":null,"ebitda":null,"fcff":-1985787584,"cfo":-2436262069,"capex":203134304,"totalAssets":32189288030,"totalLiabilities":31055828506,"totalEquity":1133459524,"cash":581574437,"totalDebt":23063974633},{"fiscalYear":2025,"statement":"연결","revenue":8085475740,"operatingIncome":-600401522,"netIncome":-1887984318,"controllingNetIncome":null,"ebitda":401053777,"fcff":-1943412031,"cfo":-2428412070,"capex":544314575,"totalAssets":36301919782,"totalLiabilities":32724762255,"totalEquity":3577157527,"cash":1261273121,"totalDebt":21653373329}],"quarterly":[]}