{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/277810","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":"277810","name":"레인보우로보틱스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":438000,"marketCap":8497137804000,"sharesOutstanding":19399858,"asOf":"2026-09-26T15:09:35.518Z"},"valuation":{"fiscalYear":2025,"per":5977.57,"perTtm":null,"ttmPeriod":null,"pbr":63.49,"psr":249.01,"evEbitda":null,"ev":8487124485757,"fcff":-27438400263,"fcffYield":-0.0032,"roe":0.0107,"revenueGrowth":{"y1":0.7638,"y3":0.3583,"y5":0.4444},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.331Z"},"price":{"high52w":880000,"low52w":307500,"fromHigh":-0.5023,"returns":[{"label":"1개월","value":-0.0701},{"label":"3개월","value":-0.0875},{"label":"6개월","value":-0.2275},{"label":"1년","value":0.3949},{"label":"3년","value":1.5979},{"label":"5년","value":20.5764}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":5426966654,"operatingIncome":-1348800253,"netIncome":-1406792123,"controllingNetIncome":-1406139532,"ebitda":-929310923,"fcff":-1578508478,"cfo":-1092213504,"capex":491857201,"totalAssets":11431593418,"totalLiabilities":4820457472,"totalEquity":6611135946,"cash":3523755689,"totalDebt":800000000},{"fiscalYear":2021,"statement":"연결","revenue":8969574693,"operatingIncome":-1030713533,"netIncome":-7844932867,"controllingNetIncome":-7843364517,"ebitda":-664127437,"fcff":-3207374126,"cfo":-2570734182,"capex":642044092,"totalAssets":63858113645,"totalLiabilities":15970627370,"totalEquity":47887486275,"cash":50159409979,"totalDebt":13985867106},{"fiscalYear":2022,"statement":"연결","revenue":13615411936,"operatingIncome":1300876285,"netIncome":5774170711,"controllingNetIncome":5775789197,"ebitda":1784405337,"fcff":298526284,"cfo":1170329441,"capex":878765587,"totalAssets":76159467442,"totalLiabilities":14652195787,"totalEquity":61507271655,"cash":47653381724,"totalDebt":7070501888},{"fiscalYear":2023,"statement":"연결","revenue":15258134872,"operatingIncome":-44589778382,"netIncome":-842680471,"controllingNetIncome":-894565685,"ebitda":-43879087062,"fcff":-3955759451,"cfo":-468450603,"capex":3490805363,"totalAssets":132611487315,"totalLiabilities":1955287162,"totalEquity":130656200153,"cash":90252787870,"totalDebt":9117430},{"fiscalYear":2024,"statement":"연결","revenue":19346780087,"operatingIncome":-2978979764,"netIncome":null,"controllingNetIncome":2135370753,"ebitda":null,"fcff":-13735424339,"cfo":-1913480067,"capex":11828939019,"totalAssets":139881005679,"totalLiabilities":7129702269,"totalEquity":132751303410,"cash":68487444152,"totalDebt":148693308},{"fiscalYear":2025,"statement":"연결","revenue":34123110054,"operatingIncome":-2480266118,"netIncome":null,"controllingNetIncome":1421503230,"ebitda":-1579082851,"fcff":-27438400263,"cfo":-9285606999,"capex":18180435047,"totalAssets":143305317623,"totalLiabilities":9474666430,"totalEquity":133830651193,"cash":10110272543,"totalDebt":96954300}],"quarterly":[{"stockCode":"277810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":10694822851,"operatingIncome":-719767639,"netIncome":null,"prevYearRevenue":3469910505,"prevYearOperatingIncome":-1020829039,"prevYearNetIncome":null,"source":"11014","updatedAt":"2026-08-26T22:19:06.831Z"},{"stockCode":"277810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13020038992,"operatingIncome":1699984973,"netIncome":null,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:06.833Z"},{"stockCode":"277810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9062504268,"operatingIncome":-1567079346,"netIncome":null,"prevYearRevenue":4184771298,"prevYearOperatingIncome":-1403140484,"prevYearNetIncome":null,"source":"11013","updatedAt":"2026-08-26T22:19:06.329Z"},{"stockCode":"277810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":12314165213,"operatingIncome":-2027694402,"netIncome":null,"prevYearRevenue":6223476913,"prevYearOperatingIncome":-2057342968,"prevYearNetIncome":null,"source":"11012","updatedAt":"2026-08-26T22:19:06.600Z"}]}