에드가미아

비상장계속사업자

Eadgar Mia Co., Ltd.

정영창

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

에드가미아

Business Reg. No. 5658601650 · CEO 정영창

I.Investment Overview

Target에드가미아 (5658601650)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에드가미아
영문명Eadgar Mia Co., Ltd.
대표자정영창
사업자등록번호5658601650
법인등록번호1101117442934
설립일2020.04.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-19.92021-20.52022-1.12023-1.42024-2.62025
순이익100M KRW-19.32021-20.72022-12023-1.42024-9.72025
Item20252024202320222021
자산총계738.7억원488.1억원364.5억원280.6억원277.2억원
부채총계788.5억원528.2억원403.1억원318.2억원294.1억원
자본총계-49.8억원-40억원-38.6억원-37.6억원-16.9억원
매출액0원
영업이익-2.6억원-1.4억원-1.1억원-20.5억원-19.9억원
순이익-9.7억원-1.4억원-9,992만원-20.7억원-19.3억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-1.32%

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.

에드가미아 투심보고서 | Alpha Lenz