{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/235980","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":"235980","name":"메드팩토","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":2735,"marketCap":93742455935,"sharesOutstanding":34275121,"asOf":"2026-09-26T15:09:35.502Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.04,"psr":24.05,"evEbitda":null,"ev":81745108794,"fcff":-13632896947,"fcffYield":-0.1668,"roe":-0.247,"revenueGrowth":{"y1":null,"y3":null,"y5":null},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.077Z"},"price":{"high52w":8050,"low52w":2240,"fromHigh":-0.6602,"returns":[{"label":"1개월","value":-0.0073},{"label":"3개월","value":-0.0267},{"label":"6개월","value":-0.5487},{"label":"1년","value":-0.364},{"label":"3년","value":-0.7203},{"label":"5년","value":-0.9566}]},"dividends":[],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":0,"operatingIncome":-13238448721,"netIncome":-13515612832,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-15204385131,"capex":null,"totalAssets":80699693188,"totalLiabilities":2004822700,"totalEquity":78694870488,"cash":173168346,"totalDebt":null},{"fiscalYear":2020,"statement":"별도","revenue":0,"operatingIncome":-27799946251,"netIncome":-25352138751,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":-23381781817,"capex":null,"totalAssets":58496133331,"totalLiabilities":2753220482,"totalEquity":55742912849,"cash":2691723225,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":0,"operatingIncome":-29459122356,"netIncome":-17039774054,"controllingNetIncome":-17039774054,"ebitda":null,"fcff":null,"cfo":-25152764961,"capex":null,"totalAssets":133345766644,"totalLiabilities":89803223374,"totalEquity":43542543270,"cash":1292892134,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":0,"operatingIncome":-37193012232,"netIncome":-35753227225,"controllingNetIncome":-35753227225,"ebitda":null,"fcff":null,"cfo":-29613703009,"capex":null,"totalAssets":107687183354,"totalLiabilities":75364585732,"totalEquity":32322597622,"cash":359854622,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":0,"operatingIncome":-28757985751,"netIncome":-35324785772,"controllingNetIncome":-35324785772,"ebitda":null,"fcff":null,"cfo":-26301052557,"capex":null,"totalAssets":80474385512,"totalLiabilities":9565722078,"totalEquity":70908663434,"cash":72604150733,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":0,"operatingIncome":-21815962051,"netIncome":-20140350644,"controllingNetIncome":-20140350644,"ebitda":null,"fcff":null,"cfo":-16559166128,"capex":null,"totalAssets":60785298595,"totalLiabilities":3042065028,"totalEquity":57743233567,"cash":15009330185,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":3898477868,"operatingIncome":-14018507792,"netIncome":-12810783521,"controllingNetIncome":-12810783521,"ebitda":-13765163153,"fcff":-13632896947,"cfo":-13389815130,"capex":243081817,"totalAssets":48663157624,"totalLiabilities":2681222550,"totalEquity":45981935074,"cash":11997347141,"totalDebt":null}],"quarterly":[{"stockCode":"235980","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1199450641,"operatingIncome":-4742850262,"netIncome":-4519744249,"prevYearRevenue":0,"prevYearOperatingIncome":-2199656847,"prevYearNetIncome":-1753693998,"source":"11014","updatedAt":"2026-08-26T22:27:36.453Z"},{"stockCode":"235980","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1429454435,"operatingIncome":-2921396483,"netIncome":-2665645606,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:36.454Z"},{"stockCode":"235980","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1316478719,"operatingIncome":-4168422733,"netIncome":-3759981258,"prevYearRevenue":429943713,"prevYearOperatingIncome":-3794911917,"prevYearNetIncome":-3358651275,"source":"11013","updatedAt":"2026-08-26T22:27:35.928Z"},{"stockCode":"235980","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":1049247906,"operatingIncome":-3632237769,"netIncome":-3193899913,"prevYearRevenue":839629079,"prevYearOperatingIncome":-2559349130,"prevYearNetIncome":-2266742391,"source":"11012","updatedAt":"2026-08-26T22:27:36.210Z"}]}