아미

비상장계속사업자

Ami Co.,Ltd

이규석

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

아미

Business Reg. No. 5598801789 · CEO 이규석

I.Investment Overview

Target아미 (5598801789)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명아미
영문명Ami Co.,Ltd
대표자이규석
사업자등록번호5598801789
법인등록번호2849110220613
설립일2020.03.31

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW66.22021221.72022253.7202313.120243.12025
영업이익100M KRW-47.2202171.3202230.82023-16.12024-21.72025
순이익100M KRW-56.1202159.8202214.52023-8.82024-24.32025
Item20252024202320222021
자산총계118.5억원155.7억원185.6억원209.8억원169.3억원
부채총계135.9억원148.8억원169.9억원208.5억원227.9억원
자본총계-17.5억원6.9억원15.7억원1.2억원-58.6억원
매출액3.1억원13.1억원253.7억원221.7억원66.2억원
영업이익-21.7억원-16.1억원30.8억원71.3억원-47.2억원
순이익-24.3억원-8.8억원14.5억원59.8억원-56.1억원

VI.Financial Ratios

FY2025 basis

-703.11%

영업이익률

-787.95%

순이익률

-20.55%

ROA

ROE

부채비율

자기자본비율

VII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

아미 투심보고서 | Alpha Lenz