코스모스로지스

비상장계속사업자

cosmoslogis

김희정

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

코스모스로지스

Business Reg. No. 3258801513 · CEO 김희정

I.Investment Overview

Target코스모스로지스 (3258801513)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명코스모스로지스
영문명cosmoslogis
대표자김희정
사업자등록번호3258801513
법인등록번호1346110102743
설립일2019.12.20
종업원수11명

V.Workforce

11

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW11.5202337.1202435.42025
영업이익100M KRW-55.82021-13.52022-64.52023-45.1202414.72025
순이익100M KRW-73.52021-53.12022-119.92023-127.720244.82025
Item20252024202320222021
자산총계1,238억원1,276억원1,157.9억원511.8억원256.6억원
부채총계934.1억원976.8억원903.8억원649.8억원341.6억원
자본총계303.9억원299.2억원254억원-138.1억원-85억원
매출액35.4억원37.1억원11.5억원
영업이익14.7억원-45.1억원-64.5억원-13.5억원-55.8억원
순이익4.8억원-127.7억원-119.9억원-53.1억원-73.5억원

VII.Financial Ratios

FY2025 basis

41.6%

영업이익률

13.52%

순이익률

0.39%

ROA

1.57%

ROE

307.32%

부채비율

24.55%

자기자본비율

VIII.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.

코스모스로지스 투심보고서 | Alpha Lenz